LAKE ARIEL BANCORP INC
S-2, 1997-11-18
NATIONAL COMMERCIAL BANKS
Previous: CINTAS CORP, S-3, 1997-11-18
Next: MAXUS ENERGY CORP /DE/, DEFA14A, 1997-11-18



 <PAGE>

  AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER ___, 1997
                                                   REGISTRATION NO. 333-______
- -------------------------------------------------------------------------------

                    U.S. SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM S-2
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

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


                           LAKE ARIEL BANCORP, INC.
            (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                                 <C>                                                    <C>       
          PENNSYLVANIA                                          6711                                           23-2244948
(State or other jurisdiction of                     (Primary Standard Industrial                            (I.R.S. Employer
 incorporation or organization)                      Classification Code Number)                           Identification No.)
</TABLE>

         POST OFFICE BOX 67, ROUTE 191, LAKE ARIEL, PENNSYLVANIA 18436
                           TELEPHONE: (717) 698-5695
  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)

                   JOHN G. MARTINES, CHIEF EXECUTIVE OFFICER
                           LAKE ARIEL BANCORP, INC.
         POST OFFICE BOX 67, ROUTE 191, LAKE ARIEL, PENNSYLVANIA 18436
                           TELEPHONE: (717) 698-5695
           (Name, address, including ZIP code, and telephone number,
                  including area code, of agent for service)

                                With a Copy To:
     JOHN B. LAMPI, ESQUIRE                      WESLEY R. KELSO, ESQUIRE
     Schnader Harrison Segal & Lewis LLP         Stevens & Lee
     30 North Third Street, Suite 700            One Penn Square, 2nd Floor
     Harrisburg, Pennsylvania  17101             Lancaster, Pennsylvania  17602
     Telephone:  (717) 231-4000                  Telephone:  (717) 399-6632

Approximate date of commencement of the proposed sale of securities to the
public: As soon as practicable after the effective date of the Registration
Statement.

If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933 check the following box. [ ]

If the registrant elects to deliver its latest annual report to security
holders, or a complete and legible facsimile thereof, pursuant to Item
11(a)(1) of this Form, check the following box. [ ]

If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [ ]

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

                        Calculation of Registration Fee

<TABLE>
<CAPTION>
===================================================================================================================================
                                                              Proposed maximum           Proposed maximum   
   Title of each class of                  Amount to           offering price           aggregate offering           Amount of 
 securities to be registered            be registered(1)         per unit(2)                 price(2)           registration fee(2)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>                    <C>                      <C>                      <C>      
Common Stock, Par Value $0.21 Per Share     805,000                $18.00                   $14,490,000              $4,390.91
===================================================================================================================================
</TABLE>
(1)  Based upon the maximum number of shares of the Common Stock that may be
     issued under this registration statement, including 105,000 shares of
     Common Stock that may be issued upon the exercise of the Underwriter's
     over-allotment option.
(2)  Estimated solely for the purpose of determining the registration fee and
     based upon the average of the bid and asked prices of the Common Stock,
     as quoted on the Nasdaq Small-Cap Market on November 14, 1997, pursuant
     to Rule 457(c). 
                        ------------------------------
<PAGE>

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

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


                        Index to Exhibits on Page R-11


<PAGE>



Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these
securities in any State in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the securities laws of
any such State.



                SUBJECT TO COMPLETION, DATED ________ ___, 1997

PROSPECTUS

                                700,000 Shares

                           LAKE ARIEL BANCORP, INC.
                              Holding Company for
                                 [INSERT LOGO]

                                 Common Stock
                           -------------------------

         Lake Ariel Bancorp, Inc. (the "Company") hereby offers for sale
700,000 shares of its common stock, par value $0.21 per share (the "Common
Stock"), at an offering price of $______ per share (the "Offering"). The
Common Stock is traded on the Nasdaq National Market under the symbol "LABN."
On November ___, 1997, the last reported sale price of the Common Stock was
$______ per share. See "Underwriting" for information relating to
determination of the offering price in the Offering.

         INVESTMENT IN THE COMMON STOCK OFFERED HEREBY INVOLVES A DEGREE OF
RISK. SEE "RISK FACTORS" ON PAGE 9.

         THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR DEPOSITS
AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENT AGENCY.
                           -------------------------

   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
        AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR
         HAS THE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
             UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


<TABLE>
<CAPTION>
====================================================================================================================
                                                                          Underwriting                 Proceeds to
                                            Price to Public                Discount(1)                 Company(2)
- --------------------------------------------------------------------------------------------------------------------
<S>                                            <C>                          <C>                         <C>      
Per Share...........................           $________                    $________                   $________
- --------------------------------------------------------------------------------------------------------------------
Total(3)............................           $________                    $________                   $________
====================================================================================================================
</TABLE>
(1)  The Company has agreed to indemnify the Underwriter against certain
     liabilities under the Securities Act of 1933. See "Underwriting."
(2)  Before deducting expenses payable by the Company estimated to be
     $________.
(3)  The Company has granted the Underwriter a 30-day option to purchase up to
     an additional 105,000 shares of Common Stock, on the same terms and
     conditions as set forth above, to cover over-allotments. If all of such
     additional shares are purchased, the total Price to Public, Underwriting
     Discount and Proceeds to Company will be $________, $________ and
     $________, respectively. See "Underwriting."

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

         The shares of Common Stock are offered by the Underwriter, subject to
prior sale, when, as and if issued to and accepted by it. The Underwriter
reserves the right to withdraw, cancel or modify such offer and to reject
orders in whole or in part. It is expected that delivery of the shares of
Common Stock will be made at the offices of Janney Montgomery Scott Inc. on or
about ________ ___, 1997.


                         JANNEY MONTGOMERY SCOTT INC.

              The date of this Prospectus is ________ ___, 1997.


<PAGE>



         CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE
COMMON STOCK. SPECIFICALLY, THE UNDERWRITER MAY OVERALLOT IN CONNECTION WITH
THE OFFERING, AND MAY BID FOR, AND PURCHASE, COMMON STOCK IN THE OPEN MARKET.
FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

                             AVAILABLE INFORMATION

         The Company is subject to the informational requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and,
accordingly, files reports, proxy statements and other information with the
Securities and Exchange Commission (the "Commission"). Such reports, proxy
statements and other information filed with the Commission are available for
inspection and copying at the public reference facilities maintained by the
Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington,
D.C. 20549, and at the Commission's Regional Offices located at Citicorp
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and at
Seven World Trade Center, Suite 1300, New York, New York 10048. Copies of such
documents may also be obtained from the Public Reference Section of the
Commission at Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549,
at prescribed rates. In addition, copies of such documents may be obtained
through the Commission's Internet address at http://www.sec.gov. The Common
Stock is authorized for quotation on the Nasdaq Small-Cap Market and,
accordingly, such materials and other information can also be inspected at the
offices of the National Association of Securities Dealers, Inc., 1735 K
Street, N.W., Washington, D.C. 20006.

         The Company has filed with the Commission under the Securities Act of
1993, as amended (including the rules and regulations thereunder, the
"Securities Act"), a Registration Statement on Form S-2 (No. 333-________)
(including all amendments and exhibits thereto, the "Registration Statement")
with respect to the securities offered hereby. This Prospectus does not
contain all of the information set forth in the Registration Statement,
certain parts of which are omitted in accordance with the rules and
regulations of the Commission. The Registration Statement, including any
amendments and exhibits thereto, is available for inspection and copying as
set forth above. Statements contained in this Prospectus as to the contents of
any contract or other document are not necessarily complete, and in each
instance reference is made to the copy of such contract or other document
filed as an exhibit to the Registration Statement, each such statement being
qualified in all respects by such reference.

         The Company will furnish to its shareholders annual reports
containing audited financial statements and will make available copies of
quarterly reports for the first three quarters of each fiscal year containing
unaudited interim financial information.

                     INFORMATION INCORPORATED BY REFERENCE

         There are hereby incorporated by reference into this Prospectus and
made a part hereof the following documents filed by the Company with the
Commission pursuant to the Exchange Act: (i) the Annual Report on Form 10-K
for the fiscal year ended December 31, 1996; (ii) the Proxy Statement for the
1997 Annual Meeting of Shareholders; (iii) the Quarterly Reports on Form 10-Q
for the quarters ended March 31, June 30 and September 30, 1997; (iv) Current
Reports on Form 8-K filed on May 7 and September 19, 1997; and (v) the
description of the Common Stock contained in the Company's Registration
Statement on Form 8-A filed pursuant to Section 12 of the Exchange Act,
including any amendment thereto or report filed under the Exchange Act for the
purpose of updating such description.

         Any statement contained in a document incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Prospectus to the extent that a statement contained
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 Prospectus.

         Any person to whom a copy of this Prospectus is delivered may obtain
without charge, upon written or oral request, a copy of any of the documents
incorporated by reference herein, except for the exhibits to such documents,
unless such exhibits are specifically incorporated by reference herein.
Requests should be directed to Joseph J. Earyes, CPA, Chief Financial Officer,
Lake Ariel Bancorp, Inc., Financial Center - Oppenheim Building, 409
Lackawanna Avenue, Suite 201, Scranton, Pennsylvania 18503-2045; (717)
343-8200.

                                       2

<PAGE>



                           LAKE ARIEL BANCORP, INC.
                   SERVICE AREA MAP OF BANKING LOCATIONS OF
                                 LA BANK, N.A.


          [Map of Service Area Describing Locations of Bank Branches]



                                       3

<PAGE>



                              PROSPECTUS SUMMARY

         The following is a summary of certain information contained elsewhere
in this Prospectus. This summary is provided for convenience, it should not be
considered complete and is qualified in its entirety by reference to the more
detailed information contained elsewhere in this Prospectus. Cross references
in this summary are to captions appearing in the body of this Prospectus.
Except as otherwise noted, all information contained in this Prospectus
assumes the Underwriter's over-allotment option is not exercised.

         The Company is a Pennsylvania business corporation headquartered in
Lake Ariel, Pennsylvania, and is a registered bank holding company. The
Company was organized in May of 1983, and has one wholly-owned subsidiary, LA
Bank, N. A. ("LA Bank").

         LA Bank was founded in 1910 and is a national banking association and
a member of the Federal Reserve System ("FRB"). LA Bank is a full-service
commercial bank providing a range of services, including time and demand
deposit accounts, consumer, commercial and mortgage loans, and credit cards to
individuals and small to medium-sized businesses in its Northeastern
Pennsylvania market area. LA Bank has fourteen (14) branch locations located
in Lackawanna, Monroe, Pike and Wayne Counties.

         LA Bank has two subsidiaries: LA Lease, Inc., a business unit that
engages in consumer and commercial leasing; and Ariel Financial Services,
Inc., a newly formed business unit which will offer stocks, bonds, annuities
and other insurance-related products.

         Since December 31, 1994, the Company has grown substantially. Total
assets have grown from $236.1 million at December 31, 1994 to $363.6 million
at September 30, 1997. Total deposits have grown from $192.2 million at
December 31, 1994 to $278.1 million at September 30, 1997, while net loans
have grown from $135.0 million at December 31, 1994 to $200.1 million at
September 30, 1997. The Company believes its growth has been driven by the
successful execution of its operating strategy, the key elements of which
include:

         Maintaining a Community Focus. Northeastern Pennsylvania represents a
stable banking market with a diversified economy. LA Bank offers individuals
and small to medium-sized businesses a wide array of banking products,
informed and friendly service, extended operating hours, consistently applied
credit policies, and local, timely decision making. All LA Bank customers are
afforded direct access to LA Bank's President and other executive officers.

         Aggressively Expanding the Branch System. Management plans to
continue developing a cohesive network of branches that will more thoroughly
serve LA Bank's designated market area and will successfully penetrate new
markets in adjacent counties and municipalities. A significant portion of the
capital raised from this Offering will be used to fund the construction and/or
acquisition of new branch locations in contiguous counties where significant
opportunities exist to capture market share.

         Capitalizing on Market Dynamics; Providing Attentive and Personalized
Service. The counties in which LA Bank competes have seen a significant number
of larger competitors acquired by large, out-of-market banking institutions
(PNC Bank Corp./First Eastern Corp., CoreStates Bank, N.A./Third National Bank
& Trust Company, Mellon Bank, N.A./United Penn Bank, First Empire
Corp./ONBANCorp/Franklin First Savings Bank, First Union National Bank/First
Fidelity). The ensuing cultural changes in these banking institutions have
resulted in a change in their product and service offerings. The Company has
capitalized on these dynamics by offering a community banking alternative to
consumers and small businesses based upon responsiveness, informed and
friendly service, and consistently applied credit policies and complemented by
timely, local decision making and easily accessible executive management.

         Building a Sales and Service Culture. The Company instills a sales
and service oriented culture in its branch and lending personnel in order to
build customer relationships and maximize cross-selling opportunities. The
Company offers meaningful sales-based incentives to all customer contact
employees.



                                      4

<PAGE>



         Attracting Highly Experienced Personnel. LA Bank's executive officers
have a combined 55 years of banking experience in the market. LA Bank's
commercial lenders have a combined 77 years of experience in providing
high-quality service to small and medium-sized businesses in the region. As a
result of continued bank consolidation in the area, LA Bank has been able to
attract and retain experienced branch and lending personnel from much larger
institutions, who prefer to work within a community-oriented organization
serving consumers and small business people.

         New Financial Center. The Company has consolidated its entire
operations and administration functions in the historic Oppenheim Building in
Scranton, Pennsylvania. This newly renovated building is the focal point of a
downtown revitalization program centered around the Mall at Steamtown in the
central business district of Scranton. This downtown presence should provide
LA Bank with a much higher profile in the marketplace. In conjunction with
this relocation, LA Bank has upgraded its computer and data processing systems
to handle more than twice the account volume that the systems are currently
supporting in anticipation of future growth.

Financial highlights of the Company and LA Bank include the following:

         Profitability. The Company has been profitable since its formation in
1983. Net income increased to $2.4 million for the nine months ended September
30, 1997 from $2.3 million for the nine months ended September 30, 1996. Net
income increased to $3.0 million for the year ending December 31, 1996 from
$2.1 million for the year ended December 31, 1994, an increase of 42.8%.
Return on average equity has consistently been above 13.0% for the last five
years and increased to 14.7% for the nine months ended September 30, 1997 from
13.1% for the year ended December 31, 1994.

         Deposit/Loan Growth. Deposits have grown from $192.2 million at
December 31, 1994 to $278.1 million at September 30, 1997, an increase of
44.7%. The Company aggressively seeks to leverage deposit inflows into new
loan originations of residential mortgage, consumer, and commercial business
loans. As a result, total loans have grown from $136.5 million at December 31,
1994 to $202.4 million at September 30, 1997, an increase of 48.2%.

         Asset Quality. LA Bank maintains a strong credit culture and
emphasizes conservative underwriting standards. Despite the rapid loan growth,
LA Bank's ratio of nonperforming assets to total assets was 0.72% at September
30, 1997, compared to 1.31% at December 31, 1994, while the allowance for
possible credit losses as a percentage of net loans has remained in excess of
1.00%. At September 30, 1997, the allowance for possible credit losses as a
percentage of net loans was 1.06%. The allowance for possible credit losses as
a percentage of nonperforming loans increased to 96.14% at September 30, 1997
from 51.39% at December 31, 1994.

         Asset/Liability Management. The Company carefully manages its asset
and liability growth and inherent interest rate risk by utilizing deposit
pricing and matched funding programs to fund loan originations and securities
purchases. As a result, the Company's securities portfolio, which consists
almost entirely of triple A rated securities, has grown to $121.8 million at
September 30, 1997 from $76.7 million at December 31, 1994. The Company
believes that its investment strategy and asset/liability modeling techniques
have allowed, and will continue to allow, it to stabilize net earnings in
changing interest rate environments.

         Dividends. The Company has paid dividends since 1983. Since that
time, the Company has paid a cash dividend each quarter, and has annually
increased dividends. The expected current annual cash dividend rate is $0.375
per share. The Company has also paid 5% stock dividends in October of 1997 and
1996, and declared a two-for-one stock split in November 1997.

         LA Bank is a member of the FRB and its deposits are insured by the
Bank Insurance Fund ("BIF") of the Federal Deposit Insurance Corporation
("FDIC") to the fullest extent provided by law. The Company is headquartered
at P.O. Box 67, Route 191, Lake Ariel, Pennsylvania 18436, and its telephone
number is (717) 698- 5695. The principal executive offices of LA Bank are
located at Financial Center - Oppenheim Building, 409 Lackawanna Avenue, Suite
201, Scranton, Pennsylvania 18503, and its telephone number is (717) 343-8200.
LA Bank's Internet address is http://www.labank.com.



                                       5

<PAGE>



                                 The Offering

<TABLE>
<S>                                         <C>
Common Stock offered by
   the Company............................  700,000 shares

Common Stock outstanding
    prior to the Offering.................  3,734,766 shares

Common Stock outstanding
   after the Offering.....................  4,434,766 shares

Dividends.................................  Currently paid quarterly at the annual rate of $0.375 per share.
                                            Purchasers in this Offering will first be eligible to receive dividends
                                            in March 1998.  See "Market For Common Stock And Related
                                            Shareholder Matters - Dividends."

Use of Proceeds...........................  The Company intends to contribute the net proceeds from the Offering
                                            to LA Bank.  LA Bank expects to use the net proceeds to fund branch
                                            expansion and to support growth in its loan and securities portfolio.
                                            The capital provided by the Offering will support the growth of LA
                                            Bank, including future branch expansion.  See "Use Of Proceeds."

Nasdaq National Market Symbol.............  LABN
</TABLE>







                                       6

<PAGE>



                 Summary Selected Consolidated Financial Data

         The following is selected Consolidated Financial Data for the Company
at and for the nine months ended September 30, 1997 and 1996 and for each of
the five years in the period ended December 31, 1996. The following financial
data is qualified by reference to the more detailed information contained in
the consolidated financial statements and notes thereto included elsewhere
herein. See "Consolidated Financial Statements." The results of operations for
the nine months ended September 30, 1997 and 1996 are not audited but, in the
opinion of management, all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation of the results of operations of
such periods have been included. The results for the nine months ended
September 30, 1997 are not necessarily indicative of the results that may be
expected for the full year or for any other interim period. The data for each
of the five years ended December 31, 1996 are derived from the Company's
audited, consolidated financial statements for such periods which have been
audited by Parente, Randolph, Orlando, Carey & Associates, independent
certified public accountants.

<TABLE>
<CAPTION>
                              At or for the Nine
                                 Months Ended
                                 September 30,                  At or for the Year Ended December 31,
                            ----------------------  ---------------------------------------------------------
                                 1997        1996        1996        1995        1994        1993       1992
                            ----------------------  ---------------------------------------------------------
                                                         (In thousands, except per share data and ratios)

<S>                         <C>         <C>         <C>         <C>         <C>         <C>         <C>      
Income Statement Data:
Total interest income....... $ 18,252   $  14,924   $  20,275   $  18,548   $  14,157   $  10,898   $  10,037
Total interest expense......    9,910       7,422      10,183       9,514       5,967       4,269       4,567
                            ----------  ---------   ---------   ---------   ---------   ---------   ---------
Net interest income.........    8,342       7,502      10,092       9,034       8,190       6,629       5,470

Provision for possible 
  credit losses.............      730         425         650         810         375         640         831
Other operating income......    2,324       1,889       2,706       2,481       1,679       2,303       1,613
Other operating expenses....    6,774       5,853       7,997       7,763       6,831       5,591       4,562
Federal income taxes........      765         835       1,120         635         535         606         362
                            ----------  ---------   ---------   ---------   ---------   ---------   ---------

Net income.................. $  2,397   $   2,278   $   3,031   $   2,307   $   2,128   $   2,052   $   1,328
                            =========   =========   =========   =========   =========   =========   =========

Per Share Data:
Earnings per share(1)(2).... $   0.63   $    0.62   $    0.82   $    0.63   $    0.59   $    0.76   $    0.52
Cash dividends declared
  per share(2)..............     0.25        0.22        0.32        0.27        0.25        0.19        0.16
Book value per share(3).....     6.21        5.53        5.72        5.60        4.59        4.52        3.38
Average shares 
  outstanding(2)............    3,839       3,698       3,686       3,641       3,595       2,699       2,575

Balance Sheet Data:
Total assets................ $363,621   $ 284,236   $ 297,906   $ 251,859   $ 236,125   $ 169,189   $ 132,690
Total loans, net............  200,221     171,488     175,990     152,306     135,018     109,302      93,176
Total securities............  121,781      87,101      87,000      73,169      76,677      40,151      24,107
Total deposits..............  278,137     239,722     253,196     208,759     192,187     146,054     122,173
FHLB advances - long term...   48,328      15,125      20,023      15,156      15,219         281           -
Total shareholders' equity..   23,183      20,447      21,172      19,509      15,799      16,272       9,321

Performance Ratios:
Return on average assets(4).     0.94%       1.12%       1.09%       0.92%       1.04%       1.40%       1.09%
Return on average 
 shareholders' equity(4)....    14.67       15.14       14.97       13.17       13.07       19.44       15.01
Net interest margin (4)(5)..     3.87        4.24        4.20        4.15        4.71        5.36        5.23
Total other operating 
  expenses as a percentage 
  of average assets(4)......     2.67        2.88        2.89        3.09        3.35        3.81        3.72
</TABLE>







                                      7

<PAGE>



<TABLE>
<CAPTION>

                              At or for the Nine                                                             
                                 Months Ended                                                                
                                 September 30,                  At or for the Year Ended December 31,        
                            ----------------------  ---------------------------------------------------------
                                 1997        1996        1996        1995        1994        1993       1992 
                            ----------------------  ---------------------------------------------------------

<S>                           <C>         <C>          <C>         <C>         <C>         <C>         <C>  
Asset Quality Ratios:
Allowance for possible 
   credit losses as a 
   percentage of loans, 
   net......................     1.06%       1.04%       1.03%       1.08%       1.11%       1.41%       1.35%
Allowance for possible        
  credit loan losses as a        
  percentage of 
  nonperforming loans(6)....    96.14       87.16       82.88       48.46       51.39       50.03       40.95
Nonperforming loans as a            
  percentage of total loans,        
  net(6)....................     1.03        0.88        1.24        2.19        2.13        2.78        3.24
Nonperforming assets as a           
  percentage of total 
  assets(6).................     0.72        0.80        1.02        1.36        1.31        1.89        3.09
Net charge-offs as a      
  percentage of average net 
  loans.....................     0.22        0.19        0.30        0.45        0.35        0.35        0.79
                                    
Liquidity and Capital Ratios:       
Equity to assets(7).........     6.43%       7.19%       7.11%       7.75%       6.69%       9.62%       7.02%
Tier 1 capital to      
  risk-weighted assets(8)...    10.46       12.44       11.72       12.75       12.47       14.56        9.67
Leverage ratio(8)(9)........     6.69        7.49        7.41        7.59        8.51       10.85        7.19
Total capital to       
  risk-weighted assets(8)...    11.45       13.46       12.72       13.82       13.55       15.81       10.92
Dividend payout ratio.......    35.06       35.12       39.14       42.13       42.15       24.51       30.26
</TABLE>
- ------------------------------ 
(1)      Based upon average shares and common share equivalents outstanding.
(2)      Average shares outstanding and per common share data are adjusted for
         5% stock dividends issued October 1, 1997 and 1996, and a two-for-one
         stock split effective November 10, 1997.
(3)      Based upon total shares issued and outstanding at the end of each
         respective period adjusted for 5% stock dividends issued October 1,
         1997 and 1996, and a two-for-one stock split effective November 10,
         1997.
(4)      Annualized ratios at September 30, 1997 and 1996.
(5)      Represents net interest income as a percentage of average total
         interest-earning assets, calculated on a tax-equivalent basis.
(6)      Nonperforming loans are comprised of (i) loans which are on a
         nonaccrual basis, (ii) accruing loans that are 90 days or more past
         due, and (iii) restructured loans. Nonperforming assets are comprised
         of nonperforming loans and foreclosed real estate (assets acquired in
         foreclosure).
(7)      Based upon average balances for the respective periods.
(8)      Based on the FRB risk-based capital guidelines, as applicable to the
         Company. LA Bank is subject to similar requirements imposed by the
         Office of the Comptroller of the Currency (the "OCC").
(9)      The leverage ratio is defined as the ratio of Tier 1 capital to
         average total assets less intangible assets.





                                       8

<PAGE>



                                 RISK FACTORS

         When used in this Prospectus, the words or phrases "will likely
result," "are expected to," "will continue," "is anticipated," "estimate,"
"project," "believe" or similar expressions are intended to identify
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. The Company wishes to caution readers that all
forward-looking statements, which speak only as of the date made, and to
advise readers that various risks and uncertainties, including regional and
national economic conditions, changes in market interest rates, credit risks
of lending activities, and competitive and regulatory factors, could affect
the Company's financial performance and could cause the Company's actual
results for future periods to differ materially from those anticipated or
projected. The risks highlighted herein should not be assumed to be the only
risks that could affect future performance of the Company. See also
"Management's Discussion And Analysis Of Financial Condition And Results Of
Operations Factors That May Affect Future Results."

Ability of the Company to Implement its Growth Strategy and Manage Growth

         The Company's goal is to open, on average, three new branches per
year in 1998 and 1999. In the last twelve months, the Company has opened four
new branches in areas with significant concentrations of commercial activity
as part of its growth strategy. The Company believes it has in place the
management, systems, including data processing systems, internal controls and
strong credit culture to support continued growth and expansion. However, the
Company's continued growth and expansion depends on the ability of its
officers and key employees to manage such growth effectively, to attract and
retain skilled employees and to maintain adequate internal controls and a
strong credit culture. Accordingly, there can be no assurance that the Company
will be successful in achieving its expansion goals, and the failure to do so
could adversely affect the Company's financial condition and results of
operations.

         One result of adding new branches is an increase in noninterest
expense. These costs are associated with branch construction and renovation,
increased staffing and equipment necessary to operate new branches. Since
branch expansion is a key part of the Company's growth plans, purchasers of
Common Stock should expect noninterest expense to increase.

Limited Public Market for Common Stock

         The Company's Common Stock is traded on the Nasdaq National Market.
Trading volume has averaged approximately 1,320 shares per day for the first
three quarters of 1997. Accordingly, a regular and active market has not yet
developed. Upon completion of the Offering, the number of outstanding shares
of Common Stock will increase by at least 700,000 shares. The Offering will
materially increase the number of shares of Common Stock held by
non-affiliates. However, no assurance can be given that an active market will
develop, and the price of the Common Stock may remain susceptible to
short-term volatility caused by large trades. See "Market For Common Stock And
Related Shareholder Matters" and "Security Ownership Of Certain Beneficial
Owners And Management."

Competition

         LA Bank faces significant competition from many other banks, savings
institutions and other financial institutions which have branch offices or
otherwise operate in LA Bank's market area, as well as many other companies
now offering a variety of financial services. Many of these competitors have
substantially greater financial resources than LA Bank, including a larger
capital base that allows them to attract customers seeking larger loans than
LA Bank is able to make and offer services that LA Bank does not currently
offer. LA Bank also faces competition from the large number of community banks
headquartered in LA Bank's market area, which focus on the same customers and
offer similar services. See "Business - Competition."

Reliance on Existing Management

         The operations of the Company to date have been largely dependent on
existing management. The loss to the Company of one or more of its existing
executive officers could have a material adverse effect on its business and
results of operations. The Company has entered into employment agreements with
certain of the executive officers of the Company and LA Bank. See "Management
- - Executive Officers," "- Executive Employment Agreements."


                                       9

<PAGE>



Economic Conditions and Related Uncertainties

         Commercial banking is affected, directly and indirectly, by local,
domestic, and international economic and political conditions, and by
government monetary and fiscal policies. Conditions such as inflation,
recession, unemployment, volatile interest rates, tight money supply, scarce
natural resources, real estate values, international conflicts and other
factors beyond the control of the Company and LA Bank may adversely affect the
potential profitability of the Company and LA Bank. Management does not expect
any one particular factor to affect LA Bank's results of operations. However,
a continued downtrend in several areas, such as real estate, construction and
consumer spending, could have an adverse impact on LA Bank's ability to
maintain or increase profitability.

Federal and State Government Regulation

         The operations of the Company and LA Bank are heavily regulated and
will be affected by present and future legislation and by the policies
established from time to time by various federal and state regulatory
authorities. In particular, the monetary policies of the FRB have had a
significant effect on the operating results of banks in the past, and are
expected to continue to do so in the future. See "Business - Supervision and
Regulation."

                                USE OF PROCEEDS

         The net proceeds from the sale of Common Stock offered hereby are
estimated to be approximately $______ million after deduction of the
underwriting discount and estimated expenses (approximately $______ million if
the Underwriter's over-allotment option is exercised in full). The Company
presently intends to contribute the net proceeds to LA Bank. LA Bank expects
the net proceeds to be used to fund branch expansion and support growth in the
loan and securities portfolio. The precise amounts and timing of the
application of cash proceeds will depend, among other things, upon the funding
requirements of LA Bank and the availability of other funds. Pending
application, the net proceeds are expected to be invested in short-term
government or investment grade obligations.

            MARKET FOR COMMON STOCK AND RELATED SHAREHOLDER MATTERS

Market Information

         The Company's Common Stock has been listed on the Nasdaq National
Market since November ___, 1997, and was previously listed on the Nasdaq
Small-Cap Market since December 9, 1993. The Nasdaq National Market symbol for
the Common Stock is "LABN." At September 30, 1997, the total number of holders
of record of the Common Stock was approximately 1,200.

         The table below presents the high and low bid prices reported for the
Common Stock and the cash dividends declared on such Common Stock for the
periods indicated. The range of high and low prices is based on trade prices
reported on the Nasdaq Small-Cap Market. Market quotations reflect
inter-dealer prices, without retail mark-up, markdown, or commission, and may
not necessarily reflect actual transactions. On November ___, 1997, the
closing price of a share of Common Stock on the Nasdaq National Market was
$________. All prices and dividends have been restated to reflect the 5% stock
dividends paid in October 1997 and 1996, and the two-for-one stock split
effective on November 10, 1997.



                                      10

<PAGE>



      Year          Quarter         High            Low      Dividends Declared
      ----          -------         ----            ---      ------------------

      1997            3rd          $14.05          $9.50            $0.09
                      2nd            9.75           9.50             0.08
                      1st           11.30           9.75             0.08

      1996            4th           12.15           7.55             0.11
                      3rd            8.20           7.20             0.08
                      2nd            7.60           6.45             0.08
                      1st            7.70           6.70             0.08

      1995            4th            6.80           6.70             0.09
                      3rd            7.60           6.25             0.07
                      2nd            7.50           7.15             0.06
                      1st            7.95           7.40             0.06


Dividends

         Purchasers in the Offering will first be eligible to receive
dividends in March of 1998. It has been the Company's policy to pay cash
dividends in March, June, September and December of each year to shareholders
of record on or about the twenty-first day of the month prior to the month in
which the dividend is paid, as and if declared by the Company's Board of
Directors out of legally available funds. However, the continuation of this
policy and the timing and amount of future dividends will depend upon
earnings, capital levels, cash requirements, the financial condition of the
Company and LA Bank, applicable government regulations and policies and other
factors deemed relevant by the Company's Board of Directors, including the
amount of dividends payable to the Company by LA Bank.

         The principal source of income and cash flow for the Company,
including cash flow to pay dividends on the Common Stock, is dividends from LA
Bank. Various federal and state laws, regulations and policies limit the
ability of LA Bank to pay dividends to the Company. For certain limitations on
LA Bank's ability to pay dividends to the Company, see "Business - Supervision
and Regulation" and Note 12 to the Consolidated Financial Statements at page
F-25.



                                      11

<PAGE>



                                CAPITALIZATION

         The following tables present the consolidated capitalization and
certain capital ratios of the Company at September 30, 1997, and, as adjusted
as of such date to give effect to the issuance and sale of the shares of
Common Stock offered hereby (after giving effect to the estimated underwriting
discount, the payment of estimated issuance expenses and assuming no exercise
of the Underwriter's over-allotment option) at an offering price of $______
per share. This table should be read in conjunction with the historical
consolidated financial statements of the Company and the related notes thereto
set forth elsewhere herein.

<TABLE>
<CAPTION>
                                                                                    At September 30, 1997
                                                                                  --------------------------
                                                                                  Historical     As Adjusted
                                                                                  ----------     -----------
                                                                                        (In thousands)

<S>                                                                                 <C>            <C>     
Long-term debt ...............................................................      $ 48,328       $ 48,328
                                                                                    ========       ========
Stockholders' equity:
   Preferred stock:  authorized 1,000,000 shares of $1.25 par value
     each; no outstanding shares..............................................      $   --         $   --
   Common stock:  authorized 5,000,000 shares of $0.42 par value
     each; 1,778,937 outstanding shares ......................................           747           --
     authorized 10,000,000 shares of $0.21 par value each;
     4,434,800(1) ............................................................          --              931
   Capital surplus ...........................................................        11,408
   Retained earnings .........................................................        11,049
   Net unrealized gains (losses) on available-for-sale securities ............           (21)           (21)
                                                                                    --------       --------
Total stockholders' equity ...................................................      $ 23,183       $
                                                                                    ========       ========
Total long-term debt and stockholders' equity ................................      $ 71,511       $
                                                                                    ========       ========
</TABLE>
- ---------
(1)      All accounts have been restated to give effect to the 5% stock
         dividend paid on October 1, 1997, and the two-for-one stock split and
         increase in authorized shares of the Common Stock from 5,000,000 to
         10,000,000 shares which were effective on November 10, 1997.


<TABLE>
<CAPTION>
                                                                           Capital Ratios
                                                 --------------------------------------------------------------
                                                                                                     Minimum
                                                      Actual at                                    Regulatory
                                                 September 30, 1997        As Adjusted(1)        Requirement(2)
                                                 ------------------        --------------        --------------
<S>                                                      <C>                  <C>                   <C>        
Capital Ratios:
  Tier 1 capital to risk-weighted assets.......          10.46%               14.71%  (3)           4.00%   (3)
  Total capital to risk-weighted assets........          11.45                15.68   (3)           8.00    (3)
  Leverage ratio(4)(5).........................           6.69                 9.62                 5.00
</TABLE>
- ------------------------------
(1)      Assumes that the Company's total assets will increase by the amount
         of the estimated net proceeds from the issuance and sale of the
         Common Stock offered hereby.
(2)      Based on the risk-based capital guidelines of the FRB, a bank holding
         company, such as the Company, is required to maintain a Tier 1
         capital to risk-weighted assets ratio of 4.00% and a total capital to
         risk-weighted assets ratio of 8.00%. LA Bank is subject to similar
         capital requirements also adopted by the OCC. At September 30, 1997,
         the Company and LA Bank each exceeded their respective regulatory
         requirements. See "Business - Supervision and Regulation."
(3)      Assumes a risk-weighted factor of 59.00% (the average risk-weighting
         factor for the Company's total assets at September 30, 1997) for the
         net proceeds from the issuance and sale of the Common Stock offered
         hereby. See "Business - Supervision and Regulation" for a discussion
         of risk-based capital guidelines and the FRB's minimum leverage ratio
         requirement.
(4)      The leverage ratio is defined as the ratio of Tier 1 capital to
         average total assets less intangible assets.
(5)      Based on the FRB's guidelines, a bank holding company, such as the
         Company, generally is required to maintain a leverage ratio of 3.00%
         plus an additional amount of at least 100 to 200 basis points.

                                      12

<PAGE>



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

Overview

         LA Bank was founded in Lake Ariel, Pennsylvania, in 1910 as the First
National Bank of Lake Ariel. A holding company, Lake Ariel Bancorp, Inc., was
organized in 1983 and the bank changed its name to LA Bank in 1993.

         In 1993, LA Bank initiated a more aggressive branch expansion plan
and marketing program designed to increase its presence and market share in
existing and new markets. The Company's growth strategy relies primarily on
the further development of its community-based retail banking network. In
addition to traditional banking facilities, LA Bank anticipates opening
banking facilities inside two new Wal-Mart superstores expected to open during
1998.

         Future growth plans include opening banking facilities in Luzerne
County. Luzerne County, based on FDIC deposit data for June 1996, had total
deposits of $4.4 billion. In addition, the county is dominated by large,
super-regional bank holding companies against whom LA Bank has historically
competed successfully. It is the Company's intention to develop a cohesive
branch presence supported by LA Bank's active and multi-faceted marketing
programs. The Company's long-term plan is to be the largest,
locally-headquartered bank holding company in Northeastern Pennsylvania.

         During 1995, the Company's senior management team was strengthened by
naming Louis M. Martarano as Executive Vice President and Chief Operating
Officer. Mr. Martarano has been part of the Company's management team since
1981. Mr. Martarano's dedication and experience made him well positioned for
his new duties.

         In January 1995, Joseph J. Earyes, CPA, joined the Company as
Executive Vice President and Chief Financial Officer. Mr. Earyes' financial
and management background as a partner in the accounting firm of Parente,
Randolph, Orlando, Carey & Associates has solidified the Company's executive
management team.

         During 1996, the Company's management team was strengthened with the
hiring of John "Jack" Foley as Vice President in charge of the Company's loan
departments. Mr. Foley's experience and expertise added strength specifically
to the Company's commercial loan department.

         LA Bank's most recent branch expansion was during 1996, when LA Bank
opened three branches. LA Bank's twelfth branch in Lake Wallenpaupack (Pike
County) opened in November 1996. In addition, LA Bank acquired the real estate
and deposit customer lists of the Milford (Pike County) and Mountainhome
(Monroe County) branches of PNC Bank. These branches opened in December 1996.
The expected amortization of these customer lists is $100,000 for 1997.

         On May 19, 1997, the OCC granted approval to establish a new branch
in downtown Scranton (Lackawanna County). LA Bank's downtown Scranton Branch
and its new Financial Center, both located in the historic Oppenheim Building,
opened in October 1997.

         Management believes that the newest additional banking offices will
continue to expand the Company's deposit base by attracting new depositors,
while providing quality service to both new and existing customers. The
initial costs associated with the branch openings, such as salaries and
benefits, advertising, overhead expenses and marketing will have a negative
impact on the Company's earnings until the growth in deposits reaches a level
to offset these expenses.

         The Company has paid a cash dividend since 1983 and has consistently
increased the dividend for each year. The Company maintains a dividend payout
ratio of approximately 40.0%. In addition, the Company has paid a special cash
dividend at the end of each fiscal year for five consecutive years. The
Company has also declared and paid 5% stock dividends in October 1997 and
1996. At December 31, 1996, this special cash dividend was $0.05 per share.

         The following discussion and analysis of financial condition and
results of operations of the Company provides a comparison of the performance
of the Company for the periods indicated. The financial information presented
should

                                      13

<PAGE>



be reviewed in conjunction with the consolidated financial statements of the
Company, including the related notes thereto, included elsewhere herein.

Comparison of Results of Operations for the Nine Months Ended September 30,
1997 and 1996

Overview

         The Company's net income for the first nine months ended September
30, 1997 was $2.4 million, 4.3% higher than the $2.3 million reported for the
same period in 1996. Net income was positively influenced by a 7.6% growth in
net interest income after provision for possible credit losses and a 23.0%
growth in other operating income. Overhead costs were $6.8 million for the
nine months ended September 30, 1997, an increase of $900,000 or 15.3% from
$5.9 million reported for the same period in 1996. Overhead costs were
impacted by the opening of the Company's three newest branch offices in the
fourth quarter of 1996.

         Profitability for financial institutions can be measured by the
return on average assets (ROA) and the return on average equity (ROE). On an
annualized basis, the ROA for the first nine months of 1997 was 0.94%,
compared to 1.12% for the same period in 1996. The ROE was 14.67% for the
first nine months of 1997 compared to 15.14% for the same period in 1996.

Analysis of Net Interest Income

         Net interest income is the difference between interest income and
fees on earning assets and interest expense on deposits and borrowed funds.
The principal components of earning assets are loans and investment
securities. The primary sources used by the Company to fund these assets were
deposits, borrowed funds and capital. The following table provides an analysis
of changes in net interest income with regard to volume, rate and yields of
interest-bearing assets and liabilities based on daily average balances for
each period. Components of interest income and expense are presented on a tax
equivalent basis using the federal income tax rate of 34.0% for each period.

<TABLE>
<CAPTION>
                                                                     For The Nine Months Ended September 30,
                                                      ------------------------------------------------------------------------
                                                                      1997                             1996
                                                      ----------------------------------     ---------------------------------
                                                         Average     Interest                 Average      Interest
                                                         Balance     Income/      Yield/      Balance       Income/     Yield/
                                                           (1)       Expense       Rate         (1)         Expense      Rate
                                                      -----------   ---------     ------     ---------     ----------    -----
                                                                                 (Dollars in thousands)
<S>                                                     <C>           <C>           <C>       <C>            <C>             <C>  
Earning assets:
Federal funds sold.............................         $  4,611      $   196       5.68%     $  2,336       $     93        5.32%
Deposits in Federal Home Loan Bank.............              224            7       4.18           126              4        4.24
Investment securities:                                                                                                    
   U.S. government agencies....................           82,274        4,340       7.05        64,050          3,250        6.78
   State and municipal(2)......................           29,394        1,770       8.05        19,420          1,206        8.30
   Other securities ...........................            2,806          114       5.43         1,427             68        6.37
                                                        --------      --------                ---------      --------     
     Total securities..........................          114,474        6,224       7.27        84,897          4,524        7.12
Loans and leases:                                                                                                         
   Commercial, financial and industrial........           61,811        4,292       9.28        47,483          3,270        9.21
   Real estate-construction and mortgage.......           90,116        5,426       8.05        78,997          4,775        8.08
   Installment loans to individuals(3).........           34,590        2,491       9.63        33,752          2,538       10.05
   Lease financing(3)..........................            2,584          218      11.28         2,011            130        8.64
                                                        --------      -------                 --------       --------     
     Total loans and leases....................          189,101       12,427       8.79       162,243         10,713        8.83
Total earning assets...........................          308,410       18,854       8.17       249,602         15,334        8.21
                                                                                                                  
Cash and due from banks........................           10,131                                10,083
Premises and equipment.........................           10,261                                 7,626
Other, less allowance for credit losses and 
   loan fees...................................            9,436                                 4,010
                                                        --------                              --------
Total assets...................................         $338,238                              $271,321
                                                        ========                              ========
</TABLE>
                                                                              


                                      14

<PAGE>



<TABLE>
<CAPTION>
                                                              For The Nine Months Ended September 30,
                                                              1997                               1996
                                                ------------------------------    -----------------------------
                                                 Average     Interest             Average      Interest
                                                 Balance     Income/    Yield/    Balance      Income/    Yield/
                                                   (1)       Expense     Rate       (1)        Expense     Rate
                                                 -------------------    ------    --------------------    -----
                                                                         (Dollars in thousands)
<S>                                            <C>         <C>          <C>      <C>           <C>         <C>  
Liabilities and stockholders' equity:
Interest-bearing deposits:
   Demand .....................................$ 30,026    $    460     2.05%    $  25,404     $    391    2.06%
   Savings.....................................  38,677         585     2.02        38,825        1,168    4.02
   Time........................................ 120,441       4,804     5.33       103,740        3,902    5.03
   Time over $100,000..........................  40,064       1,723     5.75        31,640        1,073    4.53
                                               ---------   --------              ---------     -------- 
     Total interest-bearing deposits........... 229,208       7,572     4.42       199,609        6,534    4.38
Federal funds purchased........................     530          23     5.80           547           22    5.38
Short-term borrowings..........................     591          26     5.88         3,000          113    5.04
Long-term debt.................................  47,593       2,278     6.40        15,657          740    6.32
Securities sold under agreements to repurchase.     279          11     5.27           350           13    4.97
                                               ---------   --------              ---------     -------- 
Total interest-bearing liabilities............. 278,201       9,910     4.76       219,163        7,422    4.53
                                                           --------                            -------- 
Demand - noninterest - bearing  ...............  34,768                             28,846
Other liabilities..............................   3,490                              3,253
                                               ---------                         ---------              
Total liabilities.............................. 316,459                            251,262
Stockholders' equity...........................  21,779                             20,059
                                               ---------                         ---------              
Total liabilities and stockholders' equity.....$338,238                           $271,321
                                               ========                           ========

Net interest income............................             $ 8,944                             $ 7,912
                                                            =======                             =======
Net interest spread............................                         3.41%                              3.68%
                                                                        =====                              =====
Net interest margin(4).........................                         3.87%                              4.24%
                                                                        =====                              =====
</TABLE>
- ------------------------------
(1)      Average balances have been computed using daily balances. Nonaccrual
         loans are included in loan balances.
(2)      Interest and yield are presented on a tax equivalent basis using a
         34.0% statutory tax rate for each period.
(3)      Installment loans and leases are presented net of unearned interest.
(4)      Represents the difference between interest earned and interest paid,
         divided by average total earning assets (annualized).


Rate/Volume Analysis of Changes in Net Interest Income

         Net interest income may also be analyzed by segregating the volume
and rate components of interest income and interest expense. The following
table sets forth an analysis of volume and rate changes in net interest income
for the periods indicated. For purposes of this table, changes in interest
income and interest expense are allocated to volume and rate categories based
upon the respective percentage changes in average balances and average rates.

<PAGE>

<TABLE>
<CAPTION>
                                                                          For The Nine Months Ended September 30,
                                                                                 1997 Compared to 1996(1)
                                                                           ---------------------------------------
                                                                                 Caused by               
                                                                           ---------------------         Total
                                                                            Volume         Rate         Variance
                                                                            ------         ----         --------
                                                                                     (In thousands)
<S>                                                                         <C>          <C>           <C>    
Interest income:
   Federal funds sold.................................................      $    96      $     7       $   103
   Deposits in Federal Home Loan Bank ................................            3         --               3
   Investment securities .............................................        1,616           84         1,700
   Loans and leases ..................................................        1,587          127         1,714
                                                                            -------      -------       -------
Total interest income ................................................        3,302          218         3,520
                                                                            -------      -------       -------

Interest expense:
   Demand and savings deposits .......................................           66         (580)         (514)
   Time deposits .....................................................          979          573         1,552
   Borrowed funds ....................................................        1,416           34         1,450
                                                                            -------      -------       -------
Total interest expense ...............................................        2,461           27         2,488
                                                                            -------      -------       -------

Net interest income...................................................      $   841      $   191       $ 1,032
                                                                            =======      =======       =======
</TABLE>
- ----------------
(1)      The proportion of the total change attributable to volume and rate
         changes during the period has been allocated to the volume and rate
         components based upon the absolute dollar amount of the change in
         each component prior to the allocation.



                                      15

<PAGE>



         Net interest margin decreased 37 basis points to 3.87% for the nine
months ended September 30, 1997, compared to 4.24% for the nine months ended
September 30, 1996, calculated on a tax-equivalent basis. Net interest margin
decreased for the reported period in 1997 as compared to the same period in
1996 primarily due to the overall volume increases in interest-bearing
deposits and long-term debt, coupled with the overall rate increase paid on
all interest-bearing liabilities. For the period ended September 30, 1997, the
average yield on interest earning assets, on a tax-equivalent basis, decreased
4 basis points to 8.17% from 8.21% for the same period in 1996.

         The Company's net interest income, calculated on a tax-equivalent
basis, increased $1.0 million, or 12.7% to $8.9 million, during the nine
months ended September 30, 1997, from $7.9 million during the same period in
1996. The increase in net interest income was primarily due to the increased
volume of earning assets. Total average earning assets increased to $308.4
million, an increase of $58.8 million or 23.6% compared to the same period in
1996. Average loans and leases increased to $189.1 million, an increase of
$26.9 million or 16.6% compared to the same period in 1996. Average commercial
loans increased to $61.8 million, an increase of $14.3 or 30.2%; real estate
mortgage loans increased to $90.1 million, an increase of $11.1 million or
14.1%; and consumer loans and lease financing increased to $37.2 million, an
increase of $1.4 million or 3.9%. Commercial loan income increased to $4.3
million, an increase of $1.0 million or 31.3%; mortgage loan income increased
to $5.4 million, an increase of $651,000 or 13.6%; and consumer loan income
increased to $2.7 million, an increase of $41,000 or 1.5%.

         Investment securities income increased to $6.2 million, an increase
of $1.7 million or 37.6% compared to the same period in 1996. This increase
was directly attributable to higher volume levels and increased yields. Tax
exempt state and municipal securities income increased to $1.8 million, an
increase of $564,000 or 46.8% as a result of higher volumes in tax-exempt
securities. From a Federal income tax standpoint, a mid-1996 strategy which
continued into 1997 of increased investments in tax-exempt securities provided
more favorable returns than were available in taxable securities. Income from
U.S. government agencies securities increased to $4.3 million, an increase of
$1.1 million or 33.5% because of higher volume levels and increased yields.
During the last half of 1996 and the first half of 1997 the Company purchased
approximately $35.0 million of securities with funds borrowed from the FHLB.
The strategy that was employed provided a positive spread between the yield on
invested securities and the cost of borrowed funds. Gross unrealized gains on
held-to-maturity securities were approximately $721,000 while gross unrealized
losses amounted to $231,000.

         Total interest expense increased to $9.9 million, an increase of $2.5
million or 33.5% compared to the same reported period in 1996. This increase
was the result of higher levels of average interest-bearing liabilities.
Average time (certificates of deposit) deposits and long-term borrowings
significantly contributed to such increase. In the aggregate, average savings
and interest-bearing demand deposits currently amount to $68.7 million or
30.0% of interest-bearing deposits compared to $64.2 million or 33.0% for the
same reported period in 1996. Total interest expense associated with these
types of deposits decreased to $1.0 million, a decrease of $514,000 or 33.0%,
during the third quarter of 1997. Total average certificates of deposit
increased to $160.5 million, an increase of $25.1 million or 18.6% as compared
to the same reported period in 1996. This increase was primarily due to the
repricing frequency of these deposits and rate changes. Interest expense
related to these deposits increased to $6.5 million, an increase of $1.6
million or 31.2% as compared to the same reportable period in 1996. The effect
of higher average rates resulted in a 4 basis point increase in the cost of
interest-bearing deposits from 4.38% at September 30, 1996, to 4.42% at
September 30, 1997.

         Average total borrowings increased to $49.0 million, an increase of
$29.4 million or 150.0%, compared to $19.6 million in the third quarter of
1996. At September 30, 1997, both short-term and long-term borrowings were
used to fund earning asset growth.

         During the first nine months of 1997, the average yield on earning
assets decreased by 4 basis points and the cost of interest-bearing
liabilities increased by 33 basis points. The net effect was a 37 basis point
decrease in the net interest margin from 4.24% in 1996 to 3.87% in 1997.



                                      16

<PAGE>



Provision for Possible Credit Losses

         The provision for possible credit losses is based on management's
evaluation of the allowance for possible credit losses in relation to the
credit risk inherent in the loan portfolio. In establishing the amount of
provision required, management considers a variety of factors, including, but
not limited to, general economic factors, volume of specific types of loans,
collateral adequacy and potential losses from significant borrowers. The
Company has strengthened its internal loan review process by implementing
stringent analytical standards in the review procedure. For example,
management uses a loan grading of larger loans (usually loans of $500,000 or
more) to insure the early identification of potential problem loans which
could have a potential negative impact on the future earnings of the Company.
At quarterly meetings, the loan review committee analyzes information relative
to both specific credits and the total portfolio in general. The information
is used to determine the amount to be charged to the provision, which thereby
increases the allowance for possible credit losses. For a discussion on some
of the factors that could influence management's evaluation of the allowance
for possible credit losses, see "Factors That May Affect Future Results."

         At September 30, 1997 the amount charged to operating expense for the
provision for possible credit losses was $730,000 compared to $425,000 at
September 30, 1996, or an increase of 71.8%. In addition to the overall
increase in the loan portfolio, this increased provision was mainly attributed
to specific reserves being established for three commercial credits where
collateral re-evaluations have taken place due to a decline in the financial
condition of the borrowers. The provision represents management's assessment
of the risks inherent in the loan and lease portfolio while providing amounts
necessary to cover potential charge-offs. The allowance for possible credit
losses as a percentage of net loans was 1.06% at September 30, 1997 compared
to 1.02% at September 30, 1996. Delinquencies were 1.03% of total loans at
September 30, 1997, compared to 0.88% at September 30, 1996.

Other Operating Income

         Other operating income for the nine months ended September 30, 1997,
increased to $2.3 million, an increase of $435,000 or 23.0%, as compared to
the same reported period in 1996. Loan origination fees increased to $168,000,
an increase of $8,000 or 5%, as compared to the same reported period in 1996.
Such increase was due to the volume of residential mortgage loans sold for
cash. Mortgage servicing fee income increased to $258,000, an increase of
$11,000 or 4.5%, as compared to the first nine months of 1996. These fees are
directly influenced by the volume of loans that are sold in the secondary
market. The net gain on sales of mortgage loans increased to $185,000 in 1997,
an increase of $124,000 or 203.3% over 1996, which is indicative of the
changing market conditions during the periods in which the sales occurred.
Gains or losses on sales of mortgage loans occur when the coupon rates on
mortgage loans exceed or fall short of the yields required by the purchasers.

         Customer service charges and fees, which include fees on demand
deposit accounts, item processing and return items, was $905,000, a decrease
of $4,000 or 0.4% in the first nine months of 1997, as compared to the same
period in 1996. The decrease was directly related to both the mix of consumer
and business demand deposits and the servicing fees associated with each type
of account.

         Other income increased to $728,000, an increase of $259,000 or 55.2%
in the first nine months of 1997 compared to the same period in 1996. Included
in other income were earnings on directors' and officers' life insurance
policies, credit card annual fees and merchant discounts, safe deposit box
rentals, rental income on excess office space in two of the Company's branch
offices, automated teller machine surcharge income, commissions on check
orders and other general service fees. The increase was mostly attributable to
automated teller machine income, which did not exist in the same period in
1996, and which represented $145,000 of the increase. Earnings on directors'
and officers' life insurance policies represented $95,000 of the remaining
increase.

Other Operating Expenses

         Other operating expenses increased to $6.8 million, an increase of
$921,000 or 15.7%, as compared to the same reportable period in 1996. Salaries
and benefits, which represent the most significant portion of operating
expenses, increased to $3.1 million, an increase of $451,000 or 16.9%,
compared to the same reportable period in 1996. This increase was due to the
additional employees hired at the new branch offices which opened in the
fourth quarter of 1996;

                                      17

<PAGE>



merit increases; and the added costs associated with health care insurance and
other benefits which are provided by the Company. Occupancy expense increased
to $986,000, an increase of $187,000 or 23.4%, as compared to the same
reportable period in 1996. Equipment expense increased to $657,000, an
increase of $34,000 or 5.5%, as compared to the same reportable period in
1996. Besides the increased cost of computer equipment and related software
costs, the increase in both of these expenses was directly related to the
increase in overhead expenses at all branch offices plus the costs associated
with opening and operating the three newest branch offices. Other expenses
increased to $1.8 million, an increase of $258,000 or 16.3% over the same
period in 1996 and include such costs as legal fees, professional and audit
fees and other general operating expenses.

Provision for Income Taxes

         The provision for income taxes for the nine months ended September
30, 1997 and 1996 was $765,000 and $835,000, respectively. The effective tax
rate for the third quarter of 1997 was 24.2% as compared to 26.8% in the third
quarter of 1996.

Comparison of Results of Operations for the Years Ended December 31, 1996,
1995 and 1994

Overview

         Net income for 1996 increased to $3.0 million, an increase of $724,000
or 31.4% over 1995. Net income for 1995 was $2.3 million, an increase of
$179,000 or 8.4% over 1994. On a per share basis, net income was $.82 in 1996, 
$.63 in 1995 and $.59 in 1994. Weighted average shares outstanding for 1996, 
1995 and 1994 were 3,686,000, 3,641,000 and 3,595,000, respectively. Earnings 
per share and weighted average shares outstanding reflect adjustment for the 
5% stock dividends paid on October 1, 1997 and 1996 and the two-for-one stock 
split effective November 10, 1997.

         The growth in net income during 1996 was attributable to the
improvement in net interest income, which increased to $9.4 million, an
increase of $1.2 million or 14.8% over 1995, and which was coupled with an
increase in other operating income to $2.7 million, an increase of $225,000 or
9.1% over 1995. This increase more than offset the increase in other operating
expenses to $8.0 million, an increase of $234,000 or 3.0% over 1995. The
Company continued to focus its efforts toward retail banking services within
its market area with specific attention given to increasing market share.

         The growth in net income in 1995 was also attributable to the
improvement in net interest income, which increased to $8.2 million, an
increase of $409,000 or 5.2% over 1994 and which was also coupled with an
increase in other operating income to $2.5 million, an increase of $802,000 or
47.8% over 1994. This increase more than offset the increase in other
operating expenses to $7.8 million, an increase of $932,000 or 13.6% over
1994.

Analysis of Net Interest Income

         In 1996, net interest income (tax-equivalent basis) increased to
$10.7 million, an increase of $1.1 million or 11.9% over 1995 levels. Average
loans and leases increased to $165.3 million, an increase of $19.6 million or
13.4% over 1995. Average commercial loans grew to $48.6 million, an increase
of $4.2 million or 9.4% over 1995 levels. Interest income on commercial loans
increased to $4.6 million, an increase of $141,000 or 3.2% over 1995. This was
due to increased volume, which was only partially offset by the decreasing
rates through most of 1996. The national prime rate as reported in a national
publication published daily, an index to which the majority of these loans
were tied, was 8.25% and 8.5% at December 31, 1996 and 1995, respectively.
Average real estate loans increased 23.2%, which contributed to a 23.3%
increase in interest income on real estate loans. Average consumer loans,
which included credit card receivables, increased $232,000 or 0.6% over 1995,
and resulted in a 3.0% increase in related interest income.

         Net interest income (tax-equivalent basis) for 1995 increased to $9.5
million, an increase of $760,000 or 8.7% over 1994. This increase was due to
the continued strong growth of earning assets, which grew 23.5% over 1994
levels.



                                      18

<PAGE>



         On average, investment securities in 1996 increased to $85.3 million,
an increase of $4.8 million or 5.9% over 1995 levels. Investment securities in
1995 increased to $80.5 million, an increase of $19.1 million or 31.2% over
1994 levels. Income earned on investment securities increased to $6.1 million,
an increase of $330,000 or 5.7% over 1995. Income earned in 1995 increased to
$5.8 million, an increase of $1.5 million or 34.0% over 1994. As is discussed
under "Financial Condition," the asset/liability management and investment
strategies that were employed during 1996 resulted in increased holdings of
investment securities thus creating an increase in investment income. The mix
of securities in the investment portfolio changed slightly during 1996.
Taxable securities, which represented 79.0% of the investment portfolio in
1995, decreased to 76.1% or $64.9 million in 1996. At December 31, 1996,
tax-exempt securities represented 23.9% of the portfolio compared to 21.0% in
1995 and 30.8% in 1994. In 1996, tax-exempt securities, for part of the year,
provided better after-tax investment returns than taxable issues in similar
maturity and quality ranges. In addition, from a Federal income tax
standpoint, a mid-year strategy of increased investments in tax-exempt
securities provided more favorable returns than were available in taxable
securities. Accordingly, average balances on state and municipal securities at
December 31, 1996 increased to $20.4 million, an increase of $3.5 million or
20.7% over 1995. Average balances on state and municipal securities at
December 31, 1995 decreased to $16.9 million, a decrease of $2.0 million or
10.5% from $18.9 million at December 31, 1994.

         Average interest-bearing deposits at December 31, 1996 increased to
$203.9 million, an increase of $22.8 million or 12.6% over 1995. Average
interest-bearing deposits at December 31, 1995 increased to $181.1 million, an
increase of $34.9 million or 23.8% from $146.2 million at December 31, 1994.
As interest rates rose in 1995 and continued constant through most of 1996,
more depositors sought higher rate, longer-term deposits. Savings and
interest-bearing demand deposits at December 31, 1996 decreased to $64.2
million, a decrease of $3.0 million or 4.5% over 1995. Savings and
interest-bearing demand deposits at December 31, 1995 decreased to $67.2
million, a decrease of $4.5 million or 6.2% from $71.7 million at December 31,
1994. As a percentage of total average interest-bearing deposits, savings and
interest-bearing demand deposits represented 31.5% in 1996, 37.1% in 1995 and
49.0% in 1994. Due to the shift in the mix of deposits, the rates at which
they were repricing and the volume increase, interest expense on deposits at
December 31, 1996 increased to $9.0 million, an increase of $784,000 or 9.6%
over 1995. Interest expense on deposits at December 31, 1995 increased to $8.2
million, an increase of $3.0 million or 57.5% from $5.2 million at December
31, 1994. These results were reflected in the cost of funds which decreased
2.7% from 1995 through 1996, and increased 27.0% from 1994 to 1995, while
volume increased 12.6% and 23.8%, respectively. However, interest expense as a
percent of earning assets decreased by 13 basis points from 4.14% in 1995 to
4.01% in 1996 due to the volume increase in earning assets. There were no
brokered deposits within the Company's deposit base during 1996, 1995 and
1994.

         Short-term borrowings, which included federal funds purchased and
securities sold under agreements to repurchase, averaged $3.7 million in 1996,
$5.2 million in 1995 and $5.5 million in 1994. These borrowings remained
relatively constant through 1996. During 1996, borrowings of $5.0 million from
the FHLB were repaid.

         The overall effect of the increase in interest rates, the shift in
mix of deposit accounts and the growth in earning assets still produced a
positive impact on net interest margin, in spite of overall decreasing
margins. The net interest margin increased by 5 basis points to 4.20% in 1996
from 4.15% in 1995. The net interest margin was 4.71% in 1994.

         The following tables provide an analysis of changes in net interest
income with regard to volume, rate and yields of interest-bearing assets and
liabilities based on average balances for each period. Components of interest
income and expenses are presented on a tax-equivalent basis using the
statutory federal income tax rate of 34.0% each year.



                                      19

<PAGE>



<TABLE>
<CAPTION>
                                                                          For The Year Ended December 31,
                                                  ------------------------------------------------------------------------------
                                                             1996                     1995                      1994
                                                  --------------------------  -------------------------  -----------------------
                                                  Average   Interest          Average   Interest         Average Interest
                                                  Balance    Income/  Yield/  Balance   Income/  Yield/  Balance Income/  Yield/
                                                    (1)      Expense   Rate     (1)     Expense   Rate     (1)   Expense   Rate
                                                  --------   --------  -----  --------  -------  ------  ------  -------  ------
                                                                               (Dollars in thousands)
<S>                                               <C>        <C>        <C>   <C>       <C>      <C>   <C>      <C>        <C> 
Earning assets:
Federal funds sold....................            $  3,124   $    164   5.25% $  2,889  $   154  5.33% $  1,835  $    74   4.03%
Deposits in Federal Home Loan Bank....                 145          6   4.14       479       22  4.59       121        4   3.31
Investment securities:
   U.S. government agencies...........              63,443      4,323   6.81    61,842    4,187  6.77    41,237    2,544   6.17
   State and municipal(2).............              20,393      1,673   8.20    16,890    1,448  8.57    18,932    1,695   8.95
   Other securities...................               1,460         86   5.89     1,790      117  6.54     1,210       53   4.38
                                                  --------   --------         --------  -------        --------  -------
     Total investment securities......              85,296      6,082   7.13    80,522    5,752  7.14    61,379    4,292   6.99
Loans and leases:
   Commercial, financial and 
   industrial(3)......................              48,626      4,585   9.43    44,438    4,444 10.00    41,975    3,655   8.71
   Real estate-construction and
   mortgage...........................              80,395      6,557   8.16    65,250    5,318  8.15    52,990    4,114   7.76
   Installment loans to individuals(4)              34,213      3,251   9.50    34,664    3,226  9.31    26,459    2,469   9.33
   Lease financing(4).................               2,114        199   9.41     1,431      124  8.67     1,158      125  10.79
                                                  --------    -------         --------  -------        --------  -------
     Total loans and leases...........             165,348     14,592   8.83   145,783   13,112  8.99   122,582   10,363   8.45
Total earning assets..................             253,913     20,844   8.21   229,673   19,040  8.29   185,917   14,733   7.91

Cash and due from banks...............               9,834                       9,368                    9,598
Premises and equipment................               7,769                       7,718                    6,489
Other, less allowance for credit 
   losses and loan fees...............               5,438                       4,343                    1,673
                                                  --------                    --------                 --------
Total assets..........................            $276,954                    $251,102                 $203,677
                                                  ========                    ========                 ========

Liabilities and stockholders' equity:
Interest-bearing deposits:
   Demand.............................            $ 25,764   $    537   2.08% $ 25,993  $   618  2.38% $ 26,094  $   631   2.42%
   Savings............................              38,472      1,549   4.03    41,186    1,524  3.70    45,600    1,192   2.61
   Time...............................             105,883      5,350   5.05    86,980    4,671  5.37    58,092    2,669   4.59
   Time over $100,000.................              33,811      1,521   4.50    26,960    1,360  5.04    16,461      698   4.24
                                                  --------   --------         --------  -------        --------  -------
     Total interest-bearing deposits..             203,930      8,957   4.39   181,119    8,173  4.51   146,247    5,190   3.55
Short-term borrowings.................               3,312        174   5.25     4,698      253  5.39     4,805      206   4.29
Securities sold under agreements
   to repurchase......................                 338         17   5.03       546       29  5.31       731       30   4.10
Long-term debt........................              16,275      1,035   6.36    17,898    1,059  5.92    10,601      541   5.10
                                                  --------   --------         --------  -------        --------  -------
Total interest-bearing liabilities....             223,855     10,183   4.55   204,261    9,514  4.66   162,384    5,967   3.67
                                                             --------                   -------                  -------
Demand - noninterest - bearing........              29,545                      26,172                   23,479
Other liabilities.....................               3,312                       3,157                    1,535
                                                  ---------                   --------                 --------
Total liabilities.....................             256,712                     233,590                  187,398
Stockholders' equity..................              20,242                      17,512                   16,279
                                                  --------                    --------                 --------
Total liabilities and stockholders' 
   equity.............................            $276,954                    $251,102                 $203,677
                                                  ========                    ========                 ========

Net interest income...................                       $ 10,661                   $ 9,526                  $ 8,766
                                                             ========                   =======                  =======
Net interest spread...................                                  3.66%                    3.63%                     4.24%
                                                                        ====                     ====                      ====
Net interest margin(5)................                                  4.20%                    4.15%                     4.71%
                                                                        ====                     ====                      ====
</TABLE>
- ------------------------------
(1)      Average balances have been computed using daily balances in 1996 and
         month-end balances in 1995 and 1994. Nonaccrual loans are included in
         loan balances.
(2)      Interest and yield are presented on a tax-equivalent basis using a
         34.0% statutory tax rate for 1996, 1995, and 1994.
(3)      Does not include recovered interest of $49,000 on nonaccrual loan
         paid off during 1995.
(4)      Installment loans and leases are presented net of unearned interest.
(5)      Represents the difference between interest earned and interest paid,
         divided by average total earning assets.




                                      20

<PAGE>



<TABLE>
<CAPTION>
                                                        1996 Compared to 1995(1)            1995 Compared to 1994(1)
                                                     -----------------------------        -----------------------------
                                                        Caused by                            Caused by          
                                                     ----------------      Total          ----------------      Total
                                                      Volume     Rate     Variance         Volume     Rate     Variance
                                                     --------    ----     --------        --------    ----     --------
                                                                              (In thousands)
<S>                                                  <C>         <C>       <C>             <C>     <C>        <C>    
Interest income:
   Federal funds sold............................    $    12     $  (2)    $   10          $   52  $   28     $    80
   Deposits in Federal Home Loan Bank............        (14)       (2)       (16)              8      10          18
   Investment securities.........................        377       (47)       330           1,228     232       1,460
   Loans and leases..............................      1,663      (183)     1,480           2,005     744       2,749
                                                     -------     -----     ------          ------  ------     -------
Total interest income............................      2,038      (234)     1,804           3,293   1,014       4,307
                                                     -------     -----     ------          ------  ------     -------
                                                     
Interest expense:                                    
   Demand and savings deposits...................       (108)       52        (56)           (227)    546         319
   Time deposits.................................      1,283      (443)       840           2,005     659       2,664
   Borrowed funds................................       (183)       68       (115)            380     184         564
                                                     -------     -----     ------          ------
Total interest expense...........................        992      (323)       669           2,158   1,389       3,547
                                                     -------     -----     ------          ------  ------     -------
                                                     
Net interest income..............................    $1,046      $  89     $1,135          $1,135  $ (375)    $   760
                                                     ======      =====     ======          ======  ======     =======
</TABLE>
- ------------------------------                   
(1)      The portion of the total change attributable to both volume and rate
         changes during the period has been allocated to the volume and rate
         components based upon the absolute dollar amount of the change in
         each component prior to the allocation.


Provision for Possible Credit Losses

         The provision for possible credit losses at December 31, 1996
decreased to $650,000, a decrease of $160,000 or 19.8% over 1995. The
provision for possible credit losses at December 31, 1995 increased to
$810,000, an increase of $435,000 or 116.0% from $375,000 at December 31,
1994. In 1996, the provision for possible credit losses was 136.0% of net
charge-offs, compared to 125.0% in 1995 and 89.0% in 1994. The provision
represented management's assessment of the risks inherent in the loan and
lease portfolio while providing the amounts necessary to cover potential
charge-offs.

         Net charge-offs in 1996 decreased to $477,000, a decrease of $172,000
or 26.5% over 1995. Net charge-offs in 1995 increased to $649,000, an increase
of $226,000 or 53.4% from $423,000 in 1994. The net charge-offs in 1996 were
primarily attributed to the commercial real estate loan portfolio. The Company
wrote down one commercial real estate loan during 1996 which had been in
litigation for approximately one year. The net charge-offs in 1995 were
primarily attributed to the real estate mortgage loan portfolio. The Company
wrote down one commercial real estate mortgage during 1995 which had been in
litigation for approximately three years. The net charge-offs in 1994 were
primarily attributed to the commercial loan portfolio. The ratio of net
charge-offs to average loans outstanding was at 0.30% for 1996, 0 .44% for
1995 and 0.35% for 1994.

         Net charge-offs on commercial and industrial loans for 1996 were
$118,000 or 25.0% of net charge-offs compared to $286,000 or 44.0% of net
charge-offs for 1995 and $309,000 or 73.0% of net charge-offs for 1994.
Consumer and credit card, and real estate related debt accounted for 75.0% in
1996, 56.0% in 1995 and 27.0% in 1994, of net charge-offs, respectively.

Other Operating Income

         Other operating income in 1996 increased to $2.7 million, an increase
of $225,000 or 9.1% over 1995. Other operating income in 1995 increased to
$2.5 million, an increase of $802,000 or 47.8% from $1.7 million in 1994. Fees
generated from the origination and sale of residential mortgage loans provided
$266,000 or 9.8% in 1996, $179,000 or 7.2% in 1995 and $422,000 or 25.1% in
1994, of other operating income. Mortgage servicing fee income in 1996
increased to $327,000, an increase of $25,000 or 8.3% over 1995. Such income
in 1995 increased to $302,000, an increase of $81,000 or 36.7% from $221,000
in 1994. These fees were directly influenced by the volume of loans that were
sold in the secondary market. Gains or losses on sales of mortgage loans
occurred when the coupon rates on mortgage loans exceeded or fell short of the
yields required by the purchasers. The net gain of $114,000 recorded in 1996,
compared with the net gain of $132,000 in 1995 and net loss of $131,000 in
1994, was indicative of the changes in interest rates during the periods in
which the sales occurred.


                                      21

<PAGE>



         Fee income from service charges on demand deposits, item processing,
return items and other service fees in 1996 increased to $1.2 million, an
increase of $151,000 or 14.2% over 1995. Such income in 1995 increased to $1.1
million, an increase of $417,000 or 61.1% from $683,000 in 1994. These fees,
which represented 45.0% of other operating income, were influenced by both
pricing changes and increases in the number of consumer and business demand
deposit accounts which increased $7.0 million or 13.4% in 1996 over 1995.

         Net gains on available-for-sale securities represented approximately
1.6% in 1996, 13.3% in 1995 and 6.7% in 1994 of other operating income,
respectively. The sales of these securities resulted from the Company's
decision to liquidate certain securities to capture market gains with the
ability to reinvest in bonds with similar risk and yield.

         Included in other income are earnings on directors' life insurance
policies, credit card annual fees and merchant discounts, safe deposit box
rentals and other general service fees. These fees in 1996 increased to
$739,000, an increase of $268,000 or 57.0% over 1995. These fees in 1995
increased to $471,000, an increase of $99,000 or 26.6% from $372,000 in 1994.
Fees from credit card holders and other fee income contributed to the 1996
increase.

Other Operating Expenses

         Other operating expenses in 1996 increased to $8.0 million, an
increase of $200,000 or 2.6% over 1995. Other operating expenses in 1995
increased to $7.8 million, an increase of $1.0 million or 14.7% from $6.8
million in 1994. Salaries and benefits, which were the most significant of the
noninterest expenses, increased in each of the years reported. Salaries and
benefits for 1996 increased to $3.7 million, an increase of $100,000 or 2.8%
over 1995. Salaries and benefits in 1995 increased to $3.6 million, an
increase of $600,000 or 20.0% from $3.0 million in 1994. These increases were
due to the additional staffing needs in both new and existing branch and
administrative offices, merit increases and the added costs associated with
health care insurance and other benefits which were provided by the Company.

         Equipment and occupancy expenses in 1996 remained constant at $1.9
million as compared to 1995. Such expenses in 1995 increased to $1.9 million,
an increase of $400,000 or 26.7% over 1994. Again, these increases were
primarily attributable to the growth in the number of branch offices, in
addition to overall increases in overhead expenses, maintenance costs and
equipment upgrades (including computer hardware and software) throughout the
branch network.

         FDIC insurance assessments decreased from $321,000 in 1994 to
$222,000 in 1995 and to $2,000 in 1996. The decrease in the FDIC insurance
assessment reflected the decision by the FDIC in late 1995 to charge
well-capitalized banks a $1,000 semi-annual membership fee without any
deposit-based insurance premium. Foreclosed asset expenses in 1996 were
$51,000, an increase of $25,000 or 96.2% over 1995. The increase was a result
of the acquisition of properties in 1996 without any material dispositions.
Foreclosed asset expenses in 1995 were $26,000, a decrease of $18,000 or 40.9%
over 1994.

         Amortization of intangible assets remained constant in 1996, 1995 and
1994 at $108,000 and was related to the premium the Company paid for the core
deposits when it acquired the Milford Township Branch office. Advertising
expenses also remained relatively constant in 1996, 1995 and 1994.

         Other expenses in 1996 increased to $2.0 million, an increase of
$200,000 or 11.1% over 1995. Other expenses in 1995 increased to $1.8 million,
an increase of $100,000 or 5.9% over 1994. Included in these expenses were
such costs as legal fees, professional and audit, state shares' tax,
directors' fees and other general operating expenses.

Provision for Income Taxes

         The provision for income taxes in 1996 increased to $1.1 million, an
increase of $500,000 or 83.3% over 1995. The provision for income taxes in
1995 increased to $635,000, an increase of $100,000 or 18.7% from $535,000 in
1994. The effective tax rates for 1996, 1995 and 1994 were 27.0%, 22.0% and
20.0%, respectively.



                                      22

<PAGE>



Financial Condition

September 30, 1997 Compared to December 31, 1996

         Total assets increased to $363.6 million at September 30, 1997, an
increase of $65.7 million or 22.1% from $297.9 million at December 31, 1996.
This increase in assets was primarily attributable to a $34.8 million growth
in securities and a $24.2 million growth in net loans and leases. In addition,
other assets increased by $6.3 million principally due to the purchase of life
insurance contracts on key employees to fund simplified employee retirement
plans and officers' life insurance policies.

         Investment securities increased to $121.8 million at September 30,
1997, an increase of $34.8 million or 40.0% from $87.0 million at December 31,
1996. This increase was attributable to an investment strategy implemented in
January 1997, whereby the Company borrowed $25.0 million from the FHLB and
invested in a combination of various fixed and variable rate investments.

         Total net loans increased to $200.2 million at September 30, 1997, an
increase of $24.2 million or 13.8% from $176.0 million at December 31, 1996.
Residential mortgage loans increased to $94.8 million at September 30, 1997,
an increase of $7.3 million or 8.3% from $87.5 million at December 31, 1996.
This increase was attributable to the increased mortgage loan activity during
the period, particularly during the second and third quarters of 1997, net of
mortgage loans sold during the first nine months of 1997 of approximately
$20.7 million. Consumer loans, net of unearned discounts, remained relatively
constant with year-end 1996 amounts. Commercial loans increased to $65.1
million at September 30, 1997, an increase of $13.7 million or 26.5% from
$51.4 million at December 31, 1996. Commercial loans consisted of loans made
to small businesses within the Company's market area and were generally
secured by real estate and other assets of the borrowers.

         Total deposits increased to $278.1 million at September 30, 1997, an
increase of $24.9 million or 9.8% from $253.2 million at December 31, 1996.
Noninterest-bearing demand deposits increased to $36.9 million at September
30, 1997, an increase of $4.3 million or 13.3% from $32.5 million at December
31, 1996. In the aggregate, savings accounts and interest-bearing demand
deposits increased to $71.9 million at September 30, 1997, an increase of $7.1
million or 10.9% from $64.8 million at December 31, 1996. As a percentage of
total deposits, savings and interest-bearing demand deposits represented
approximately 25.7% at September 30, 1997 and December 31, 1996. These
deposits continued to be very attractive to consumers because of their
liquidity feature and their competitiveness with respect to rates offered on
other short-term deposit products. Time deposits, which include certificates
of deposit in denominations of $100,000 or more, increased to $169.4 million
at September 30, 1997, an increase of $13.5 million or 8.7% from $155.9
million at December 31, 1996. There were no brokered deposits within the
Company's deposit base at September 30, 1997 and December 31, 1996.

         The Company considers its current deposit base to be stable and
generally consumer in nature. The deposit mix is, in general, equally
distributed among all products without any significant concentrations. For a
discussion of factors that could adversely affect the stability of the
Company's current deposit base, see "Factors That May Affect Future Results."

December 31, 1996 Compared to December 31, 1995

         The Company's total assets increased to $297.9 million at December
31, 1996, an increase of $46.0 million or 18.3% from $251.9 million at
December 31, 1995. The increase in assets was primarily attributable to a
$23.7 million growth in net loans and a $13.8 million increase in investment
securities.

         The amortized cost of investment securities (including
held-to-maturity (HTM) and available-for-sale (AFS)) increased to $87.0
million at December 31, 1996, an increase of $14.6 million or 20.1% from $72.4
million at December 31, 1995. The continued attention given to management's
asset/liability and investment strategies resulted in an increase in net
interest income while controlling interest rate risk. Due to the significant
increase in deposits and by again utilizing structured borrowings with the
FHLB, the Company was able to purchase both taxable and tax-exempt investments
that provided a favorable spread between the interest rate on deposits and
borrowings versus the yield on

                                      23

<PAGE>



invested funds. During 1996, the Company purchased $10.0 million of securities
with funds borrowed from the FHLB. The strategy that was employed provided a
favorable spread between the rates on invested and borrowed funds. At December
31, 1996, gross unrealized gains in the HTM investments were $368,000 while
gross unrealized losses amounted to $405,000.

         Total net loans increased to $176.0 million at December 31, 1996, an
increase of $23.7 million or 15.6% from $152.3 million at December 31, 1995.
The increase in net loans was directly related to the significant growth in
commercial loans and residential mortgages. Residential mortgage loans, which
included real estate construction loans, increased to $87.6 million at
December 31, 1996, an increase of $14.8 million or 20.4% from $72.7 million at
December 31, 1995. Residential mortgage loans represented the most significant
increase of net loans in 1996.

         Consumer loans, net of unearned discounts, increased to $39.7 million
at December 31, 1996, an increase of $2.7 million or 7.2% from $37.0 million
at December 31, 1995. The increases in home improvement loans and the
expansion of the Company's indirect lending program to automobile dealers
provided the majority of growth in the consumer portfolio. Commercial loans
increased to $51.5 million at December 31, 1996, an increase of $6.3 million
or 13.9% from $45.2 million at December 31, 1995. Commercial loans consisted
of loans made to small businesses within the Company's market area and were
generally secured by real estate and other assets of the borrowers.

         Total deposits increased to $253.2 million at December 31, 1996, an
increase of $44.4 million or 21.3% from $208.8 million at December 31, 1995.
Noninterest-bearing demand deposits increased to $32.5 million at December
31, 1996, an increase of $5.7 million or 21.1% from $26.9 million at December
31, 1995. In the aggregate, savings and interest-bearing demand deposits
decreased to $64.8 million at December 31, 1996, a decrease of $291,000 or
1.0% from $65.1 million at December 31, 1995. As a percentage of total
deposits, savings and interest-bearing demand deposits represented 25.6% in
1996, compared to 31.2% in 1995. Savings deposits decreased to $37.7 million
at December 31, 1996, a decrease of $1.7 million or 4.3% from $39.4 million at
December 31, 1995. This decrease is because of the rise in interest rates and,
therefore, certificates of deposit offered a competitive alternative for
customers. Time deposits, which include certificates of deposit in
denominations of $100,000 or more, increased to $155.9 million at December 31,
1996, an increase of $39.1 million or 33.4% from $116.8 million at December
31, 1995. As a percentage of total deposits, these deposits increased to 61.6%
in 1996 from 56.0% in 1995. Approximately $8.3 million or 62.0% of this growth
was from public funds of school districts and local governments located within
the Company's market area.

Interest Rate Risk Management

         Interest rate risk management involves managing the extent to which
interest-sensitive assets and interest-sensitive liabilities are matched.
Interest rate sensitivity is the relationship between market interest rates
and earnings volatility due to the repricing characteristics of assets and
liabilities. The Company's net interest income is affected by changes in the
level of market interest rates. In order to maintain consistent earnings
performance, the Company seeks to manage, to the extent possible, the
repricing characteristics of its assets and liabilities.

         The ratio between assets and liabilities repricing in specific time
intervals is referred to as an interest rate sensitivity gap. Interest rate
sensitivity gaps can be managed to take advantage of the slope of the yield
curve as well as forecasted changes in the level of interest rate changes.

         One major objective of the Company when managing the rate sensitivity
of its assets and liabilities is to stabilize net interest income. The
management of and authority to assume interest rate risk is the responsibility
of the Company's Asset/Liability Committee ("ALCO"), which is comprised of
senior management and Board members. ALCO meets quarterly to monitor the ratio
of interest sensitive assets to interest sensitive liabilities. The process to
review interest rate risk management is a regular part of management of the
Company. Consistent policies and practices of measuring and reporting interest
rate risk exposure, particularly regarding the treatment of noncontractual
assets and liabilities, are in effect. In addition, there is an annual process
to review the interest rate risk policy with the Board of Directors which
includes limits on the impact to earnings from shifts in interest rates.


                                      24

<PAGE>



         To manage the interest sensitivity position, an asset/liability model
called "gap analysis" is used to monitor the difference in the volume of the
Company's interest sensitive assets and liabilities that mature or reprice
within given periods. A positive gap (asset sensitive) indicates that more
assets reprice during a given period compared to liabilities, while a negative
gap (liability sensitive) has the opposite effect. The Company employs
computerized net interest income simulation modeling to assist in quantifying
interest rate risk exposure. This process measures and quantifies the impact
on net interest income through varying interest rate changes and balance sheet
compositions. The use of this model assists the ALCO to gauge the effects of
the interest rate changes on interest sensitive assets and liabilities in
order to determine what impact these rate changes will have upon the net
interest spread.

         At September 30, 1997, LA Bank maintained a one year cumulative gap
of negative $7.1 million or 2.0% of total assets. The effect of this gap
position provided a negative mismatch of assets and liabilities which can
expose LA Bank to interest rate risk during a period of rising interest rates.

<TABLE>
<CAPTION>
                                                         Interest Sensitivity Gap at September 30, 1997
                                              -------------------------------------------------------------------
                                               3 months       3 through      1 through        Over
                                                or less       12 months       3 years        3 years        Total
                                              ------------    ---------     -----------      -------        -----
                                                                                   (Dollars in thousands)

<S>                                          <C>         <C>            <C>          <C>                 <C>      
Cash and cash equivalents...................  $ 13,738       $      -        $     -       $      -      $  13,738
Investment securities(1)(2).................    20,239         14,710         31,411         55,451        121,811
Loans(2)....................................    78,087         29,184         34,428         56,178        197,877
Fixed and other assets......................         -              -              -         30,375         30,375
                                              --------       --------        -------       --------       --------
     Total assets...........................  $112,064       $ 43,894        $65,839       $142,004       $363,801
                                              ========       ========        =======       ========       ========

Non interest-bearing transaction deposits(3)  $  9,228       $      -        $ 9,228       $ 18,457      $  36,913
Interest-bearing transaction deposits(3)....         -          6,263         20,934         44,672         71,869
Time........................................    28,940         64,490         17,890         17,191        128,511
Time over $100,000..........................    12,142         19,724          4,598          4,419         40,883
Repurchase agreements.......................       200              -              -              -            200
Short-term borrowings.......................     9,405            314            838          1,484         12,041
Long-term debt..............................    10,599          1,797         14,793         18,397         45,586
Other liabilities...........................         -              -              -          4,364          4,364
                                              --------       --------        -------       --------       --------
     Total..................................  $ 70,514       $ 92,588        $68,281       $108,984       $340,367
                                              ========       =========       ========      ========       ========

Interest sensitivity gap....................  $ 41,550       $(48,694)       $(2,442)      $ 33,020
                                              ========       =========       ========      ========

Cumulative gap..............................  $ 41,550       $ (7,144)       $(9,586)      $ 23,434
                                              ========       =========       ========      ========

Cumulative gap to total assets..............     11.4%          (2.0)%         (2.6)%          6.4%
</TABLE>
- ------------------------------
(1)      Gross of unrealized gains/losses on available for sale securities.
(2)      Investments and loans are included in the earlier of the period in
         which interest rates were next scheduled to adjust or the period in
         which they are due. In addition, loans were included in the periods
         in which they are scheduled to be repaid based on scheduled
         amortization. For amortizing loans and mortgage-backed securities,
         annual prepayment rates are assumed reflecting historical experience
         as well as management's knowledge and experience of its loan
         products.
(3)      LA Bank's demand and savings accounts were generally subject to
         immediate withdrawal. However, management considers a certain amount
         of such accounts to be core accounts having significantly longer
         effective maturities based on the retention experiences of such
         deposits in changing interest rate environments. The effective
         maturities presented are the FDICIA 305 recommended maturity
         distribution limits for nonmaturing deposits.


         Upon reviewing the current interest sensitivity scenario, decreasing
interest rates could positively effect net income because the Company is
liability sensitive. In a rising interest rate environment, net income could
be negatively affected because more liabilities than assets will reprice
during a given period.

<PAGE>

         Certain shortcomings are inherent in the method of analysis presented
in the above table. Although certain assets and liabilities may have similar
maturities or periods of repricing, they may react in different degrees to
changes in market interest rates. The interest rates on certain types of
assets and liabilities may fluctuate in advance of changes in market interest
rates, while interest rates on other types of assets and liabilities may lag
behind changes in market interest rates. Certain assets, such as
adjustable-rate mortgages, have features which restrict changes in interest
rates on a short-term basis and over the life of the asset. In the event of a
change in interest rates, prepayment and early withdrawal levels may deviate
significantly from those assumed in calculating the table. The ability of many
borrowers to service their adjustable-rate debt may decrease in the event of
an interest rate increase. See "Factors That May Affect Future Results" for
further discussion.

                                      25

<PAGE>





Capital

         The adequacy of the Company's capital is reviewed on an ongoing basis
with regard to size, composition and quality of the Company's resources. An
adequate capital base is important for continued growth and expansion in
addition to providing an added protection against unexpected losses.

         An important indicator in the banking industry is the leverage ratio,
defined as the ratio of common stockholders' equity less intangible assets, to
average quarterly assets less intangible assets. The leverage ratio at
September 30, 1997 was 6.69% compared to 7.49% at September 30, 1996. This
decrease is the direct result of the increase in average assets in 1997 caused
by the borrowings from the FHLB which were invested in investment grade
securities. For 1997 and 1996, the ratios were well above minimum regulatory
guidelines.

         As required by the federal banking regulatory authorities, guidelines
have been adopted to measure capital adequacy. Under the guidelines, certain
minimum ratios are required for core capital and total capital as a percentage
of risk-weighted assets and other off-balance sheet instruments. For the
Company, Tier I capital consists of common stockholders' equity less
intangible assets, and Tier II capital includes the allowable portion of the
allowance for possible loan losses, currently limited to 1.25% of
risk-weighted assets. By regulatory guidelines, neither Tier I nor Tier II
capital reflect the adjustment of SFAS No. 115, which requires adjustment in
financial statements prepared in accordance with generally accepted accounting
principles by including as a separate component of equity, the amount of net
unrealized holding gains or losses on debt and equity securities that are
deemed to be available-for-sale.

                                                         At September 30, 1997
                                                         ---------------------
                                                         (Dollars in thousands)

    Primary capital......................................      $  23,183
    Intangible assets....................................            603
                                                               ---------
    Tier I capital.......................................         22,580
    Tier II capital......................................          2,153
                                                               ---------
    Total risk-based capital.............................      $  24,733
                                                               =========

    Total risk-weighted assets...........................       $215,922
    Tier I ratio.........................................         10.46%
    Risk-based capital ratio.............................         11.45%
    Tier I leverage ratio................................          6.69%


         Regulatory guidelines require that core capital and total risk-based
capital must be at least 4.0% and 8.0%, respectively.

Liquidity and Funds Management

         Liquidity management is to ensure that adequate funds will be
available to meet anticipated and unanticipated deposit withdrawals, debt
servicing payments, investment commitments, commercial and consumer loan
demand and ongoing operating expenses. Funding sources include principal
repayments on loans and investments, sales of assets, growth in core deposits,
short- and long-term borrowings and repurchase agreements. Regular loan
payments are a dependable source of funds, while the sale of loans and
investment securities, deposit flows, and loan prepayments are significantly
influenced by general economic conditions and level of interest rates.

         At September 30, 1997, the Company maintained $13.7 million in cash
and cash equivalents (including Federal funds sold) in the form of cash and
due from banks (after reserve requirements). In addition, the Company had $4.0

                                      26

<PAGE>



million of mortgage loans held for resale and $63.9 million in AFS securities.
This combined total of $81.6 million represented 22.4% of total assets at
September 30, 1997. The Company believes that its liquidity is adequate.

         The Company considers its primary source of liquidity to be its core
deposit base. This funding source has grown steadily over the years and
consists of deposits from customers throughout the branch network. The Company
will continue to promote the acquisition of deposits through its branch
offices. At September 30, 1997, approximately 76.5% of the Company's assets
were funded by core deposits acquired within its market area. An additional
6.4% of the assets were funded by the Company's equity. These two components
provide a substantial and stable source of funds.

         Net cash used in operating activities was $5.8 million for the nine
months ended September 30, 1997, as compared to net cash provided by operating
activities of $3.9 million for the comparable period in 1996. This $9.7
million decrease is primarily related to a net $4.5 million increase in the
change in mortgage loans held for resale and a net $6.0 million increase in
the change in other assets. Net cash used in investing activities increased
$21.9 million for the nine months ended September 30, 1997, from $36.4 million
to $58.3 million, which was primarily attributable to purchases of investment
securities. Net cash provided by financing activities increased $31.4 million
from 1996. A net increase in FHLB borrowings of $30.0 million and short-term
borrowings of $9.5 million was used to fund investment purchases. A net
decrease in the growth of deposits of $6.0 million was the other major
component impacting funds provided by financing activities.

Future Outlook

         In 1995, interest rates began moving steadily upward as the FRB
tightened its monetary policy. In early 1995, interest rates rose and
continued rising through the middle of the year, with the national prime
lending rate peaking at 9.0%. The national prime lending rate fell to 8.5% at
December 31, 1995, falling again to 8.25% in February 1996, where it remained
at December 31, 1996. In March 1997, the national prime lending rate increased
to its current level of 8.5%. Management and the Board of Directors do not
have the ability to determine if another rate increase will occur; however,
the Company believes it is very well positioned to meet the challenges and
effects of a rising interest rate environment. The Company's commitment to
remaining a community-based organization is strong and the intention is to
recognize steady growth in its consumer, mortgage and commercial loan
portfolios while obtaining and maintaining a strong core deposit base.

         The banking and financial services industries are constantly
changing. The Company is not aware of any pending pronouncements that would
have a material impact on the results of operations.

         Beginning September 1995, bank holding companies are permitted to
acquire banks in other states without regard to state law. In addition, banks
can merge with other banks in another state beginning in September 1997.
Predictions are that consolidation will occur as the banking industry strives
for greater cost efficiencies and market share. Management believes that such
consolidation may enhance its competitive position as a community bank.

         A normal examination of LA Bank by the OCC in 1997 resulted in no
significant findings and no impact is anticipated on current or future
operations.

         The FDIC Board of Directors voted on November 26, 1996, to retain the
existing BIF assessment schedule of 0 to 27 basis points (annual rates) for
the first semiannual period of 1997, and to collect an assessment against BIF
assessable deposits to be paid to the Financing Corporation ("FICO"). In
addition, the Board eliminated the $2,000 minimum annual assessment and
authorized the refund of the fourth-quarter minimum assessment of $500 paid by
certain BIF-insured institutions on September 30, 1996. LA Bank's current and
future FDIC BIF assessment is expected to be $0; however, the FICO assessment
for 1997 is expected to be approximately $30,000.

         The Company's twelfth branch in Lake Wallenpaupack (Pike County)
opened in November 1996. In addition, the Company acquired the real estate and
deposit customer lists of the Milford (Pike County) and Mountainhome (Monroe
County) branches of PNC Bank. These branches opened in December 1996. The
expected amortization of the customer lists is $100,000 for 1997.

                                      27

<PAGE>



         On May 19, 1997, the OCC granted approval to establish a new branch
in downtown Scranton (Lackawanna County). LA Bank's downtown Scranton Branch
and its new Financial Center, both located in the historic Oppenheim Building,
opened in October 1997.

         Management is hopeful that the newest additional banking offices will
continue to expand the Company's deposit base by attracting new depositors,
while providing quality service to both new and existing customers. The
initial costs associated with the branch openings, such as salaries and
benefits, advertising, overhead expenses and marketing will have a negative
impact on the Company's earnings until the growth in deposits reaches a level
to offset these expenses.

         Management's belief is that a significant impact on earnings depends
on its ability to react to changes in interest rates. Through its ALCO, the
Company continually monitors interest rate sensitivity of its earning assets
and interest-bearing liabilities to minimize any adverse effects on future
earnings.

Factors That May Affect Future Results

General

         Banking is affected, directly and indirectly, by local, domestic and
international economic and political conditions, and by government monetary
and fiscal policies. Conditions such as inflation, recession, unemployment,
volatile interest rates, tight money supply, real estate values, international
conflicts and other factors beyond the control of the Company may adversely
affect the future results of operations of the Company. Management does not
expect any one particular factor to affect results of operations. A downward
trend in several areas, however, including real estate, construction and
consumer spending, could have an adverse impact on the Company's ability to
maintain or increase profitability. Therefore, there is no assurance that the
Company will be able to continue their current rates of income and growth. See
"Adequacy of Allowance For Possible Credit Losses."

Interest Rates

         The Company's earnings depend, to a large extent, upon net interest
income, which is primarily influenced by the relationship between its cost of
funds (deposits and borrowings) and the yield on its interest-earning assets
(loans and investments). This relationship, known as the net interest spread,
is subject to fluctuate and is affected by regulatory, economic and
competitive factors which influence interest rates, the volume, rate and mix
of interest-earning assets and interest-bearing liabilities, and the level of
nonperforming assets. As part of its interest rate risk management strategy,
management seeks to control its exposure to interest rate changes by managing
the maturity and repricing characteristics of interest-earning assets and
interest-bearing liabilities. Through its asset/liability committee, the
Company continually monitors interest rate sensitivity of its earning assets
and interest-bearing liabilities to minimize any adverse effects on future
earnings.

         As of September 30, 1997, total interest-earning assets maturing or
repricing within one year were less than total interest-bearing liabilities
maturing or repricing in the same period by $7.1 million, representing a
cumulative one-year interest rate sensitivity gap as a percentage of total
assets of negative 2.0%. This condition suggests that the yield on the
Company's interest-earning assets should adjust to changes in market interest
rates at a slower rate than the cost of the Company's interest-bearing
liabilities. Consequently, the Company's net interest income could decrease
during periods of rising interest rates. See "Interest Rate Risk Management."

Adequacy of Allowance for Possible Credit Losses

         In originating loans, there is a likelihood that some credit losses
will occur. This risk of loss varies with, among other things, general
economic conditions, the type of loan being made, the creditworthiness and
debt servicing capacity of the borrower over the term of the loan and, in the
case of a collateralized loan, the value and marketability of the collateral
securing the loan. Management maintains an allowance for possible credit
losses based on, among other things, historical loan loss experience, known
inherent risks in the loan portfolio, adverse situations that may affect the
borrower's ability to repay, the estimated value of any underlying collateral
and an evaluation of current economic

                                      28

<PAGE>



conditions. Management believes that the allowance for possible credit losses
is adequate. There can be no assurance that nonperforming loans will not
increase in the future.

Effects of Inflation

         The majority of assets and liabilities of a financial institution are
monetary in nature. Therefore, a financial institution differs greatly from
most commercial and industrial companies that have significant investments in
fixed assets or inventories. Management believes that the most significant
impact of inflation on financial results is the Company's ability to react to
changes in interest rates. As discussed previously, management attempts to
maintain an essentially balanced position between rate sensitive assets and
liabilities over a one year time horizon in order to protect net interest
income from being affected by wide interest rate fluctuations.

New Financial Accounting Standards

Mortgage Servicing Rights

         In 1995, the FASB issued SFAS No. 122, "Accounting for Mortgage
Servicing Rights," which amends Statement No. 65, "Accounting for Certain
Mortgage Banking Activities." The Statement applies to all mortgage banking
activities in which a mortgage loan is originated or purchased and then sold
or securitized with the right to service the loan retained by the seller. The
total cost of the mortgage loans is allocated between the mortgage servicing
rights and the mortgage loans based on their relative fair values. The
mortgage servicing rights are capitalized as assets and amortized over the
period of estimated net servicing income. Additionally, they are subject to an
impairment analysis based on their fair value in future periods. The Statement
was effective for transactions in which mortgage loans are sold or securitized
beginning January 1, 1996. The impact on the Company's financial position and
results of operations will be dependent upon the future volume of mortgage
loans sold with servicing rights retained. In 1996 and 1997, the impact was
immaterial.

Stock-Based Compensation

         In 1996, the Company adopted SFAS No. 123, "Accounting for
Stock-Based Compensation." This standard provides the Company with a choice of
how to account for the issuance of stock options and other stock grants. The
Statement encourages companies to account for stock options at their fair
value and recognize the expense as compensation over the service period, but
also permits companies to follow existing accounting rules under Accounting
Principles Board ("APB") Opinion No. 25. Companies electing to follow APB
Opinion No. 25 rules will be required to disclose pro forma net income and
earnings per share information as if the new fair value approach had been
adopted. The Company is continuing to follow existing accounting rules under
APB Opinion No. 25 for options granted, with pro forma disclosure in the
footnotes to the consolidated financial statements.

Earnings Per Share and Capital Structure

         In 1997, the FASB issued Statement No. 128, "Earnings Per Share" and
Statement No. 129, "Disclosure of Information about Capital Structure." Both
Statements are effective for periods ending after December 15, 1997. Statement
No. 128 is designed to simplify the computation of earnings per share and will
require disclosure of "basic earnings per share" and, if applicable, "diluted
earnings per share." Earlier application is not permitted for Statement No.
128 and it will require restatement of all prior period earnings per share
data when adopted. The Statement is not expected to materially impact the
reported earnings per share of the Company. The adoption of Statement No. 129
will have no impact on the Company.

Reporting Comprehensive Income

         In June 1997, the FASB issued Statement No. 130, "Reporting
Comprehensive Income." This Statement establishes standards for the reporting
and display of comprehensive income and its components in a full set of
general-purpose financial statements. Statement No. 130 requires that all
items that are required to be recognized as components of comprehensive income
be reported in a financial statement that is displayed with the same
prominence as other

                                      29

<PAGE>



financial statements. This Statement does not require a specific format for
that financial statement, but requires that an enterprise display an amount
representing total comprehensive income for the period in that financial
statement. Statement No. 130 is effective for fiscal years beginning after
December 15, 1997. The impact of this Statement on the Company would be to
require additional disclosures in the Company's financial statements.

Operating Segment Disclosure

         In June 1997, the FASB issued Statement No. 131, "Disclosures About
Segments of an Enterprise and Related Information." Statement No. 131
establishes standards for the way that public business enterprises report
information about operating segments in annual financial statements and
requires that those enterprises report selected information about operating
segments in interim financial reports issued to shareholders. It also
establishes standards for related disclosures about products and services,
geographic areas and major customers. Statement No. 131 is effective for
periods beginning after December 15, 1997. The impact, if any, of this
Statement on the Company will be to require additional disclosures in the
Company's financial statements.

                                   BUSINESS

General

         The Company is a Pennsylvania business corporation headquartered in
Lake Ariel, Pennsylvania, and is a registered bank holding company. The
Company was organized in May of 1983, and has one wholly-owned subsidiary, LA
Bank, N.A.

         LA Bank was organized in 1910 and is a national banking association
and a member of the FRB. LA Bank's deposits are insured by the FDIC to the
fullest extent provided by law. LA Bank is a full-service commercial bank
providing a range of services, including time and demand deposit accounts,
consumer, commercial and mortgage loans, and credit cards to individuals and
small to medium-sized businesses in its Northeastern Pennsylvania market area.
LA Bank has fourteen (14) branch locations located in Lackawanna, Wayne, Pike
and Monroe Counties.

         LA Bank has two subsidiaries: LA Lease, Inc., a business unit that
engages in consumer and commercial leasing; and Ariel Financial Services,
Inc., a newly formed business unit offering stocks, bonds, annuities and other
insurance-related products.

         At September 30, 1997, the Company had total assets, total deposits,
net loans, and stockholder's equity of $363.6 million, $278.1 million, $200.1
million, and $23.1 million, respectively.

Market Overview

         LA Bank's market area is a five county region consisting of
Lackawanna, Luzerne, Monroe, Pike, and Wayne Counties in the Northeast corner
of Pennsylvania. This area has a combined population of 646,000 residents and
includes the cities of Scranton and Wilkes-Barre, the region's two largest
municipalities with populations of 85,000 and 50,000, respectively.

         As of June 30, 1996, there were 34 banking institutions operating a
total of 278 branches and having total deposits of $9.6 billion in the four
county area. LA Bank's six Lackawanna County branches have 3.7% of the total
deposits in the county, the three Pike County branches have 12.7% of the total
deposits in the county, and the two Wayne County branches had approximately
13.1% of the total deposits in the county. LA Bank's twelfth branch in Lake
Wallenpaupack (Pike County) opened in November 1996. In December 1996, the
Company acquired two branches from a larger, super-regional bank holding
company, one in Pike County and one in Monroe County. LA Bank's downtown
Scranton branch and its new Financial Center, both located in the historic
Oppenheim Building, opened in October 1997.



                                      30

<PAGE>



Operating Strategy

         Since December 31, 1994, the Company has grown substantially. Total
assets have grown from $236.1 million at December 31, 1994 to $363.6 million
at September 30, 1997. Total deposits have grown from $192.2 million at
December 31, 1994 to $278.1 million at September 30, 1997, while net loans
have grown from $135.0 million at December 31, 1994 to $200.1 million at
September 30, 1997. The Company believes its growth has been driven by the
successful execution of its operating strategy, the key elements of which
include:

Maintaining a Community Focus

         Northeastern Pennsylvania represents a stable banking market with a
diversified economy. LA Bank offers individuals and small to medium-sized
businesses a wide array of banking products, informed and friendly service,
extended operating hours, consistently applied credit policies, and local,
timely decision making. All LA Bank customers are afforded direct access to LA
Bank's President and other executive officers.

Aggressively Expanding the Branch System

         Management plans to continue developing a cohesive network of
branches that will more thoroughly serve LA Bank's designated market area and
will successfully penetrate new markets in adjacent counties and
municipalities. A significant portion of the capital raised from this offering
will be used to fund the construction and/or acquisition of new branch
locations in contiguous counties where significant opportunities exist to
capture market share.

Capitalizing on Market Dynamics; Providing Attentive and Personalized Service

         The counties in which LA Bank competes have seen a significant number
of larger competitors acquired by large, out-of-market banking institutions
(PNC Bank Corp./First Eastern Corp., CoreStates Bank, N.A./Third National Bank
& Trust Company, Mellon Bank, N.A./United Penn Bank, First Empire
Corp./ONBANCorp/Franklin First Savings Bank, First Union National Bank/First
Fidelity). The ensuing cultural changes in these banking institutions have
resulted in a change in their product and service offerings. The Company has
capitalized on these dynamics by offering a community banking alternative to
consumer and small businesses based upon responsiveness, informed and friendly
service, and consistently applied credit policies and complemented by timely,
local decision making and easily accessible executive management.

Building a Sales and Service Culture

         The Company instills a sales and service oriented culture in its
branch and lending personnel in order to build customer relationships and
maximize cross-selling opportunities. The Company offers meaningful
sales-based incentives to all its customer contact employees.

Attracting Highly Experienced Personnel

         LA Bank's executive officers have a combined 55 years of banking
experience in the market. LA Bank's commercial lenders have a combined 77
years of experience in providing high-quality service to small and
medium-sized businesses in the region. As a result of continued bank
consolidation in the area, LA Bank has been able to attract and retain
experienced branch and lending personnel from much larger institutions, who
prefer to work within a community oriented organization serving consumers and
small business people.

New Financial Center

         The Company has consolidated its entire operations and administration
functions in the historic Oppenheim Building in Scranton, Pennsylvania. This
newly renovated building is the focal point of a downtown revitalization
program centered around the Mall at Steamtown in the central business district
of Scranton. This downtown presence should provide LA Bank with a much higher
profile in the marketplace. In conjunction with this relocation, LA Bank

                                      31

<PAGE>



has upgraded its computer and data processing systems to handle more than
twice the account volume that the systems are currently supporting in
anticipation of future growth.

Products and Services

         LA Bank offers a range of commercial and retail banking services to
its customers, including personal and business checking and savings accounts,
certificates of deposit, residential mortgage, and consumer and commercial
loans. While LA Bank's borrowing customers typically borrow between $5,000 and
$100,000, LA Bank's legal lending limit is $3.5 million. LA Bank will seek to
arrange larger loans on a participation basis with other financial
institutions. In addition, LA Bank provides travelers' checks, wire transfers,
and other typical banking services. LA Bank is a member of the MAC/Plus
network, provides clients with access to automated teller machines worldwide,
and makes credit cards and VISA CheckCards available to its customers.

         LA Bank's leasing subsidiary offers consumer and commercial leasing
to both bank and non-bank customers. Leasing products are available for
personal and commercial vehicles, equipment and machinery. LA Bank's brokerage
subsidiary will offer (pending OCC approval) bank customers access to mutual
funds, stocks, bonds, and other securities, as well as, annuities, whole life
insurance and other alternative investment vehicles.

Branch Expansion Plans and Growth Strategy

         The Company has achieved its rapid expansion and market penetration
by expanding its branch presence into those markets in which it has identified
growth opportunities. Management's goal when establishing a new branch is to
achieve a deposit base whereby the branch will become profitable in three
years or less. LA Bank opened its Lake Wallenpaupack Branch in Wayne County in
November 1996, and its Milford and Mountainhome Branches in Pike and Monroe
Counties, respectively, in December 1996. LA Bank's Scranton branch in
Lackawanna County is located in the historic Oppenheim Building and opened for
business on October 8, 1997.

         The Company currently is opening approximately 50 new accounts per
day and seeks to acquire new customers and new accounts by leveraging its
marketing strategy which highlights LA Bank's attractive product offerings and
its personalized approach to community banking. The Company believes that its
product offerings, which feature market competitive interest rates on selected
products, low minimum balance requirements, and discounted loan fees, coupled
with its continued introduction of new products, such as its VISA CheckCard,
will continue to contribute to account and deposit growth. LA Bank's goal is
to leverage deposit inflows into new loan originations. Since December 31,
1994, deposits have grown 44.7% from $192.2 million to $278.1 million at
September 30, 1997. Net loans have grown 48.2% from $135.0 million at December
31, 1994 to $200.1 million at September 30, 1997.

Year 2000 Compliance; Management Information Systems

         The Board of Directors has established a Year 2000 compliance
committee to address the risks of the critical internal bank systems that are
affected by date sensitive applications, as well as external systems provided
by third parties. A comprehensive plan was developed detailing the sequence of
events and actions to be taken as the Year 2000 approaches.

         In October 1997, the Company purchased and installed an upgrade to
its current systems to improve efficiencies of operations and position itself
for future growth. The cost of the new system was approximately $775,000.
Preconversion testing demonstrated that the new hardware and software are Year
2000 compliant. Further testing will be performed as needed to ensure future
hardware upgrades or software additions meet the same level of compliance.

Loan Portfolio

         The Company's loan portfolio consists of commercial loans,
residential one-to-four-family mortgage loans, home equity lines of credit,
and consumer loans. Commercial loans are primarily made to small businesses
and professionals in the form of term loans and for working capital purposes
with maturities generally between one and five

                                      32

<PAGE>



years. The majority of these commercial loans are collateralized by real
estate and further secured by personal guarantees. In 1996, the Company
originated $19.0 million in commercial loans.

         The Company is one of the largest originators of residential mortgage
loans in its Northeastern Pennsylvania market area. In 1996, the Company
originated $40.0 million in residential mortgage loans. Substantially all
30-year fixed rate mortgages are resold in the secondary market. The Company
retains servicing rights on those loans sold in the secondary market.

         The Company's net loans at September 30, 1997 totaled $200.2 million,
an increase of $24.2 million, or 13.8%, compared to net loans at December 31,
1996 of $176.0 million. This follows an increase of $23.7 million, or 15.5%,
from the $152.3 million amount of net loans at December 31, 1995. These
increases reflect continued loan demand from the Company's target customers.

         The following tables set forth (i) the Company's loans by major
categories as of the dates indicated and (ii) the Company's loan origination
activity by major categories for the periods indicated:

<TABLE>
<CAPTION>
Loan Portfolio Composition                 At September 30,                    At December 31,
                                        --------------------    ---------------------------------------------------------
                                          1997        1996        1996        1995        1994        1993         1992
                                        --------    --------    --------    --------    --------    --------      -------
                                                                              (In thousands)

<S>                                     <C>         <C>         <C>         <C>         <C>         <C>           <C>    
Real estate - construction.....         $  5,023    $  4,258    $  3,214    $  4,726    $  2,406    $  3,547      $ 3,146
Real estate - mortgage.........           88,681      86,454      84,352      68,006      56,858      47,573       37,922
Commercial and industrial......           65,141      40,822      51,485      45,210      43,269      39,259       35,043
Consumer installment...........           47,093      48,510      45,170      42,891      40,839      24,020       21,273
Lease financing................            3,770       2,235       2,588       1,742       1,119       1,313        1,417
Unearned income................           (6,681)     (8,058)     (8,091)     (7,641)     (6,947)     (3,812)      (3,687)
Unearned loan fees, net........             (653)       (966)       (898)       (971)     (1,030)     (1,054)        (684)
                                        --------    --------    --------    --------    --------    --------      -------
  Total loans and leases.......          202,374     173,255     177,820     153,963     136,514     110,846       94,430
Allowance for possible credit 
  losses.......................           (2,153)     (1,767)     (1,830)     (1,657)     (1,496)     (1,544)      (1,254)
                                        --------    --------    --------    --------    --------    --------      -------
    Net loans and leases.......         $200,221    $171,488    $175,990    $152,306    $135,018    $109,302      $93,176
                                        =========   =========   =========   =========   =========   =========     =======
</TABLE>


<TABLE>
<CAPTION>
Loan Originations                                     Nine Months Ended
                                                         September 30,                Years Ended December 31,
                                                   -------------------------    ----------------------------------
                                                       1997         1996            1996         1995       1994
                                                   ------------ ------------    ------------ ------------ --------
                                                                           (In thousands)
<S>                                                <C>         <C>            <C>          <C>          <C>     
Commercial:
  Real estate secured/construction.............    $19,339      $ 6,890        $ 8,768      $ 2,153      $ 6,164
  Non-real estate secured/unsecured............     15,538        6,910         10,510       10,452        3,152
                                                   -------      -------        -------      -------      -------
    Total commercial...........................    $34,877      $13,800        $19,278      $12,605      $ 9,316
                                                   =======      =======        =======      =======      =======
Residential:
  Mortgages....................................    $22,969      $24,564        $28,498      $15,341      $24,396
  Construction.................................     11,288        8,939         11,896        2,684            -
                                                   -------      -------        -------      -------      -------
    Total residential..........................    $34,257      $33,503        $40,394      $18,025      $24,396
                                                   =======      =======        =======      =======      =======
Consumer:
  Installment..................................    $14,877      $16,118        $21,152      $16,969      $16,966
  Home equity lines-secured....................      4,177        3,078          3,859        2,743        4,119
  Lines of credit-unsecured....................        154          264            355          171          131
                                                   -------      -------        -------      -------      -------
    Total consumer.............................    $19,208      $19,460        $25,366      $19,883      $21,216
                                                   =======      =======        =======      =======      =======
</TABLE>


Loan Maturity and Interest Rate Sensitivity

         The amount of loans outstanding by category as of the dates
indicated, which are due in (i) one year or less, (ii) more than one year
through five years and (iii) over five years, is shown in the following table.
Loan balances are also categorized according to their sensitivity to changes
in interest rates.



                                      33

<PAGE>



<TABLE>
<CAPTION>
                                                 At September 30, 1997                  At December 31, 1996
                                          --------------------------------     -----------------------------------
                                          Within   Two-     After                 Within  Two-     After
                                          One      Five     Five                  One     Five     Five
                                          Year     Years    Years    Total        Year    Years    Years    Total
                                          ----     -----    -----    -----        ----    -----    -----    -----
                                                                                   (In thousands)

<S>                                      <C>      <C>     <C>      <C>         <C>        <C>     <C>      <C>    
Real estate-construction............     $ 5,023  $    -  $     -  $ 5,023      $ 3,214   $    -  $     -  $ 3,214
Commercial and industrial...........      13,396   7,449   44,296   65,141       11,590    7,633   32,262   51,485
                                         -------  ------  -------  -------      -------   ------  -------  -------
  Total.............................     $18,419  $7,449  $44,296  $70,164      $14,804   $7,633  $32,262  $54,699
                                         =======  ======  =======  =======      =======   ======  =======  =======

Fixed interest rate.................     $ 5,312  $3,208  $ 8,895  $17,415      $ 4,075   $2,943  $ 6,821  $13,839
Adjustable interest rate............      13,107   4,241   35,401   52,749       10,729    4,690   25,441   40,860
                                         -------  ------  -------  -------      -------   ------  -------  -------
  Total.............................     $18,419  $7,449  $44,296  $70,164      $14,804   $7,633  $32,262  $54,699
                                         =======  ======  =======  =======      =======   ======  =======  =======
</TABLE>


         In the ordinary course of business, loans maturing within one year
may be renewed, in whole or in part, as to principal amount, at interest rates
prevailing at the date of renewal.

Credit Quality

         The following summary shows information concerning loan delinquency
and other nonperforming assets at the dates indicated.

<TABLE>
<CAPTION>
                                                 At September 30,                          At December 31,
                                                ------------------      ------------------------------------------------------
                                                 1997        1996        1996        1995        1994        1993        1992
                                                ------      ------      ------      ------      ------      ------      ------
                                                                        (Dollars in thousands)

<S>                                             <C>         <C>         <C>         <C>         <C>         <C>         <C>   
Loans past due 90 days or more.....             $1,495      $  811      $1,593      $1,176      $1,125      $1,501      $1,153
Impaired loans in nonaccrual status                453         711         542       1,216           -           -           -
Other nonaccrual loans.............                122          73          73         487       1,786       1,585       1,909
                                                ------      ------      ------      ------      ------      ------      ------
    Total nonperforming loans......              2,070       1,595       2,208       3,419       2,911       3,086       3,062
Foreclosed assets held for sale                    561         691         841          52         191         119       1,031
                                                ------      ------      ------      ------      ------      ------      ------
    Total nonperforming assets(1)..             $2,631      $2,286      $3,049      $3,471      $3,102      $3,205      $4,093
                                                ======      ======      ======      ======      ======      ======      ======
Nonperforming loans as a
  percentage of loans..............               1.03%       0.88%       1.24%       2.19%       2.13%       2.78%       3.24%
Nonperforming assets as a
  percentage of assets.............               0.72        0.80        1.02        1.36        1.31        1.89        3.09
</TABLE>
- ------------------------------
(1)      Nonperforming assets included nonperforming loans and foreclosed
         assets held for sale. Nonperforming loans consisted of loans where
         the principal and/or interest was 90 days or more past due and loans
         that had been placed on nonaccrual status. When loans were placed on
         nonaccrual status, income from the current period was reversed from
         current earnings and interest from prior periods was charged to the
         allowance for possible credit losses. Consumer loans were charged-off
         when principal or interest was 120 days or more delinquent, or were
         placed on nonaccrual status if a sufficient amount of collateral
         existed.

<PAGE>

         The following summary shows the impact on interest income on
nonaccrual and restructured loans for the periods indicated:

<TABLE>
<CAPTION>
                                                                For the Nine Months Ended    For the Year Ended
                                                                      September 30,              December 31,
                                                                -------------------------    ------------------
                                                                   1997          1996          1996       1995
                                                                   ----          ----          ----       ----
                                                                                    (In thousands)
<S>                                                                  <C>          <C>           <C>        <C> 
Interest income that would have been recorded had the
  loans been in accordance with their original terms........         $30          $64           $92        $187
Interest income included in net income......................          30            7             7          12
</TABLE>


         Restructured loans are loans that have been modified by extending
terms, or reducing interest rates of a troubled borrower's debt, to provide
for the repayment of both principal and interest. At September 30, 1997, there
were three restructured loans in the aggregate amount of $450,437.


                                      34

<PAGE>



         Concentrations of credit, as defined by LA Bank's loan policy, are
groupings of loans with a common repayment source that exceed 25.0% of LA
Bank's capital. As of September 30, 1997, LA Bank's receivables from,
guarantees of, and obligations of companies in the used automobile sales
industry were approximately $10.0 million, 43.0% of capital. This dealer
related debt was comprised of floor plan inventory lines of credit, real
estate secured operating lines of credit, business term loans, which were
mainly real estate secured, and recourse or repurchase third party paper.
Additionally, obligations such as residential mortgages and other personal
debt whose repayment is dependent on the operation of these dealerships is
included in this concentration. Overall, these relationships have been handled
in a satisfactory manner.

         Foreclosed real estate is initially recorded at fair value, net of
estimated selling costs at the date of foreclosure, thereby establishing a new
cost basis. After foreclosure, valuations are periodically performed by
management and the assets are carried at the lower of cost or fair value, less
estimated costs to sell. Revenues and expenses from operations and changes in
the valuation allowance are included in other expenses.

         Potential problem loans consist of loans that are included in
performing loans, but for which potential credit problems of the borrowers
have caused management to have serious doubts as to the ability of such
borrowers to continue to comply with present repayment terms. At September 30,
1997, potential problem loans of $1.7 million were identified by management.

Allowance for Possible Credit Losses

         A detailed analysis of the Company's allowance for possible credit
losses for the nine month periods ended September 30, 1997 and 1996 and for
each of the years in the five year period ended December 31, 1996, is as
follows:

<TABLE>
<CAPTION>
                                                Nine Months Ended
                                                   September 30,                     Years Ended December 31,
                                              -------------------      ------------------------------------------------------
                                                1997        1996        1996        1995        1994        1993        1992
                                               ------      ------      ------      ------      ------      ------      ------
                                                                        (Dollars in thousands)

<S>                                            <C>         <C>         <C>         <C>         <C>         <C>          <C>   
Balance at beginning of period.                $1,830      $1,657      $1,657      $1,496      $1,544      $1,254       $1,114
                                               ------      ------      ------      ------      ------      ------      ------
Charge-offs:
   Real estate-construction....                     -           -           -           -           -           -           -
   Real estate-mortgage........                   104         143         143         200          14           -          28
   Commercial and industrial...                    96          46         158         294         321         211         449
   Consumer installment........                   280         208         274         206         157         196         275
   Lease financing.............                     2           -           -           -           7          39          44
                                               ------      ------      ------      ------      ------      ------      ------
     Total.....................                   482         397         575         700         499         446         796
                                               ------      ------      ------      ------      ------      ------      ------
Recoveries:
   Real estate-construction....                     -           -           -           -           -           -           -
   Real estate-mortgage........                     -           -           -           -           2           -          19
   Commercial and industrial...                    40          33          40           8          12           8          18
   Consumer installment........                    35          49          58          43          58          82          68
   Lease financing.............                       -          -          -           -           4           6           -
                                               ------      ------      ------      ------      ------      ------      ------
     Total.....................                    75          82          98          51          76          96         105
                                               ------      ------      ------      ------      ------      ------      ------
Net charge-offs................                   407         315         477         649         423         350         691
                                               ------      ------      ------      ------      ------      ------      ------
Provision for possible credit 
   losses......................                   730         425         650         810         375         640         831
                                               ------      ------      ------      ------      ------      ------      ------
Balance at end of period.......                $2,153      $1,767      $1,830      $1,657      $1,496      $1,544      $1,254
                                               ======      ======      ======      ======      ======      ======      ======
Ratio of net charge-offs during
   period to average loans
   outstanding during period...                  0.22%       0.19%       0.30%       0.44%       0.35%       0.35%       0.79%
Ratio of allowance for possible
   credit losses to:
     Total loans, net of 
       unearned income.........                  1.06        1.04        1.03        1.08        1.11        1.41        1.35
     Total nonperforming loans.                 96.14       87.16       82.88       48.46       51.39       50.03       40.95
</TABLE>

         Management makes monthly determinations as to an appropriate
provision from earnings necessary to maintain an allowance for possible credit
losses that is adequate for potential yet undetermined losses. This
determination includes a review of loans that are current, but which
management has determined for a variety of reasons require more careful
monitoring going forward. The dollar amount charged to earnings is determined
based upon several factors

                                      35

<PAGE>
including: a continuing review of delinquent, classified and nonaccrual loans,
large loans, and overall portfolio quality; regular examination and review of
the loan portfolio by regulatory authorities; analytical review of loan
charge-off experience, delinquency rates, other relevant historical and peer
statistical ratios; and management's judgment with respect to local and
general economic conditions and their impact on the existing loan portfolio.

         Determining the appropriate level of the allowance for possible
credit losses at any given date is difficult, particularly in a continually
changing economy. In management's opinion, the allowance for possible credit
losses was adequate at September 30, 1997. However, there can be no assurance
that, if asset quality deteriorates in future periods, additions to the
allowance for possible credit losses will not be required.

         LA Bank's management is unable to determine in what loan category
future charge-offs and recoveries may occur. The following schedule sets forth
the allocation of the allowance for possible credit losses among various
categories. At September 30, 1997, approximately 63.0% of the allowance for
possible credit losses is allocated to general risk to protect LA Bank against
potential yet undetermined losses. The allocation is based upon historical
experience. The entire allowance for possible credit losses is available to
absorb future loan losses in any loan category.

<TABLE>
<CAPTION>
                                                                                  At September 30,
                                                         ------------------------------------------------------------------
                                                                    1997                                  1996
                                                         ----------------------------        ------------------------------
                                                                           Percent                              Percent
                                                                           of Loans                             of Loans
                                                                           in Each                              in Each
                                                                           Category                              Category
                                                         Amount           to Loans(1)         Amount            to Loans(1)
                                                         ------           -----------         ------            -----------
                                                                            (Dollars in thousands)
<S>                                                     <C>                    <C>            <C>                   <C>
Allocation of allowance for possible credit 
   loses:
   Real Estate..............................            $   266                46%            $   246               52%
   Commercial and industrial................                822                32                 624               24
   Consumer installment.....................                524                20                 398               23
   Lease financing..........................                 74                 2                  52                1
   Unallocated..............................                467                 -                 447                -
                                                         ------               ---              ------              --- 
     Total..................................             $2,153               100%             $1,767              100%
                                                         ======               ====             ======              ====
</TABLE>
- ------------------------------
(1)      Loans, net of unearned income.
<TABLE>
<CAPTION>
                                                                 At December 31,
                     ----------------------------------------------------------------------------------------------------------
                               1996               1995                1994                1993                   1992
                     ----------------------  ------------------  -------------------  -------------------  --------------------
                                   Percent            Percent             Percent              Percent               Percent
                                  of Loans           of Loans            of Loans             of Loans              of Loans
                                   in Each            in Each             in Each              in Each               in Each
                                 Category            Category            Category             Category              Category
                        Amount  to Loans(1)  Amount  to Loans(1)  Amount  to Loans(1)  Amount  to Loans(1)  Amount  to Loans(1)
                        ------  -----------  ------  -----------  ------ ------------  ------ ------------  ------  -----------
                                                                    (Dollars in thousands)
<S>                    <C>           <C>    <C>           <C>    <C>           <C>    <C>           <C>    <C>           <C>
Allocation of 
  allowance for 
  possible credit 
  losses:
Real Estate .......    $  248        49%    $  279        47%    $  370        43%    $  198        46%    $  145        43%
Commercial and
  industrial ......       574        29        700        29        631        32        924        35        802        37
Consumerinstallment       428        21        437        23        386        24        259        18        133        18
Lease financing ...        62         1         52         1         52         1         55         1         22         2
Unallocated .......       518        --        189        --         57        --        108        --        152        --
                       ------       ---     ------       ---     ------       ---     ------       ---     ------       --- 
  Total ...........    $1,830       100%    $1,657       100%    $1,496       100%    $1,544       100%    $1,254       100%
                       ======       ===     ======       ===     ======       ===     ======       ===     ======       ===
</TABLE>
- ---------------------
(1)      Loans, net of unearned income.

Securities Portfolio

         The Company's securities portfolio is intended to provide liquidity,
reduce interest rate risk and contribute to earnings while exposing the
Company to reduced credit risk. The securities portfolio has grown from $73.2
million at December 31, 1995 to $87.0 million at December 31, 1996, and $121.8
million at September 30, 1997. This increase is due in large part to matched
funding programs employed by the Company that use FHLB advances and the
deposit

                                      36

<PAGE>

inflows at existing and new branches to fund both loan originations and
securities purchases. The purpose of these matched funding programs is to
target earnings growth and net interest margin increases while managing
liquidity, credit, market and interest rate risk. From time to time a specific
matched funding program may attempt to achieve current earnings benefits from
future growth in deposits that management is reasonably confident will occur.
See "Risk Factors - Rapid Growth."

         A summary of securities available for sale and securities held to
maturity at September 30, 1997 and 1996 and at December 31, 1996, 1995 and
1994 follows.

<TABLE>
<CAPTION>
                                                                   Securities                     Securities
                                                                Available for Sale             Held to Maturity
                                                                 at September 30               at September 30,
                                                               --------------------          ---------------------
                                                                1997         1996             1997          1996
                                                               -------      -------          -------       -------
                                                                                       (In thousands)
<S>                                                            <C>          <C>              <C>           <C>    
U.S. government agencies and corporations...................   $51,252      $54,523          $35,169       $10,881
Obligations of states and political subdivisions............     9,525        5,239           22,701        15,773
Equity securities(1)........................................     3,166        1,443                -             -
                                                               -------      -------          -------       -------
Total amortized cost of securities..........................   $63,943      $61,205          $57,870       $26,654
                                                               =======      =======          =======       =======
Total fair value of securities..............................   $63,911      $60,447          $58,360       $26,260
                                                               =======      =======          =======       =======
</TABLE>
- ------------------------------
(1) Comprised mostly of FHLB stock, Federal Reserve Bank stock and a
Pennsylvania community bank stock.

<TABLE>
<CAPTION>
                                                               Securities                     Securities
                                                                Available                  Held to Maturity
                                                             at December 31,                at December 31,
                                                       --------------------------      ---------------------------
                                                        1996      1995      1994        1996      1995      1994
                                                       -------   -------   -------     -------   -------   -------
                                                                                           (In thousands)
<S>                                                    <C>       <C>       <C>         <C>       <C>       <C>    
U.S. government agencies and corporations............  $50,253   $43,041   $27,348     $10,841   $11,065   $31,611
Obligations of states and political subdivisions.....    9,066     5,810     6,919      15,760    11,524    10,924
Equity securities(1).................................    1,443     1,304     2,619           -         -         -
                                                       -------   -------   -------     -------   -------   -------
Total amortized cost of securities...................  $60,762   $50,155   $36,886     $26,601   $22,589   $42,535
                                                       =======   =======   =======     =======   =======   =======
Total fair value of securities.......................  $60,399   $50,580   $34,142     $26,564   $22,866   $40,674
                                                       =======   =======   =======     =======   =======   =======
</TABLE>
- ------------------------------
(1) Comprised mostly of FHLB stock, Federal Reserve Bank stock and a
Pennsylvania community bank stock.


         The following table presents the maturity distribution and weighted
average yield of the securities portfolio of the Company at September 30, 1997
and December 31, 1996. Weighed average yields on tax-exempt obligations have
been computed on a taxable equivalent basis.

<TABLE>
<CAPTION>
                                                                 Available for Sale September 30, 1997
                                                                        (Dollars in thousands)
                                       -----------------------------------------------------------------------------------------
                                                         After 1 Year But   After 5 Years But   After 10 Years  
                                        Within 1 Year    Within 5 Years     Within 10 Years     or no maturity        Total
                                       --------------    ----------------   -----------------   ---------------   --------------
                                       Amount   Yield    Amount   Yield     Amount    Yield     Amount   Yield    Amount   Yield
                                       ------   -----    ------   -----     ------    -----     ------   -----    ------   -----
<S>                                      <C>    <C>    <C>        <C>       <C>       <C>      <C>       <C>      <C>      <C>  
Amortized cost:                                                                                                 
U.S. government agencies and                                                                                    
   corporations...............           $245   7.50%  $   259    8.54%     $19,832   7.04%    $30,916   7.11%    $51,252  7.09%
Obligations of state and                                                                                        
   political subdivisions.....            205   6.36     1,320    7.79          525   7.55       7,475   7.83       9,525  7.78
Equity securities.............              -     -          -      -             -      -       3,166   4.80       3,166  4.80
                                         ----           ------              -------            -------            -------
Total securities available for 
   sale.......................           $450   6.98%   $1,579    7.91%     $20,357   7.05%    $41,557   7.06%    $63,943  7.08%
                                         ====           ======              =======            =======            =======
</TABLE>

                                      37
<PAGE>
<TABLE>
<CAPTION>
                                                                 Available for Sale December 31, 1996
                                      -----------------------------------------------------------------------------------------
                                                                        (Dollars in thousands)
                                                        After 1 Year But   After 5 Years But   After 10 Years  
                                       Within 1 Year     Within 5 Years     Within 10 Years    or no maturity        Total
                                      --------------     --------------     ---------------    --------------    --------------
                                      Amount   Yield    Amount   Yield     Amount    Yield     Amount   Yield    Amount   Yield
                                      ------   -----    ------   -----     ------    -----     ------   -----    ------   -----
<S>                                   <C>       <C>      <C>      <C>       <C>       <C>      <C>       <C>      <C>      <C>  
Amortized cost:                                                                                              
U.S. government agencies and
   corporations...............        $   410   7.79%    $  298   8.51%     $12,831   6.97%    $36,714   7.02%    $50,253  7.02%
Obligations of state and                                                                                        
   political subdivisions.....            645   6.89      2,110   7.90          824   7.93       5,487   8.16       9,066  7.99
Equity securities.............              -      -          -      -            -      -       1,443   5.98       1,443  5.98
                                       ------            ------             -------            -------            -------
Total securities available for 
   sale.......................         $1,055   7.24%    $2,408   7.98%     $13,655   7.03%    $43,644   7.13%    $60,762  7.14%
                                       ======            ======             =======            =======            =======
</TABLE>

<TABLE>
<CAPTION>
                                                                Held to Maturity September 30, 1997
                                      -----------------------------------------------------------------------------------------
                                                                        (Dollars in thousands)
                                                        After 1 Year But   After 5 Years But   After 10 Years  
                                       Within 1 Year     Within 5 Years     Within 10 Years    or no maturity        Total
                                      --------------     --------------     ---------------    --------------    --------------
                                      Amount   Yield    Amount   Yield     Amount    Yield     Amount   Yield    Amount   Yield
                                      ------   -----    ------   -----     ------    -----     ------   -----    ------   -----
<S>                                   <C>       <C>      <C>      <C>       <C>       <C>      <C>       <C>      <C>      <C>  
Amortized cost:
U.S. government agencies and
   corporations...............        $    -       -     $    -       -     $10,200    7.55%   $24,969   7.09%    $35,169  7.22%
Obligations of state and
   political subdivisions.....             -       -          -       -       8,655    7.48     14,046   8.19      22,701  7.88
                                      ------             ------             -------            -------            -------
Total securities held to 
   maturity...................        $    -       -     $    -       -     $18,855    7.52%   $39,015   7.47%    $57,870  7.50%
                                      ======             ======             =======            =======            =======
</TABLE>

<TABLE>
<CAPTION>
                                                                 Held to Maturity December 31, 1996
                                      -----------------------------------------------------------------------------------------
                                                                        (Dollars in thousands)
                                                        After 1 Year But   After 5 Years But   After 10 Years  
                                       Within 1 Year     Within 5 Years     Within 10 Years    or no maturity        Total
                                      --------------     --------------     ---------------    --------------    --------------
                                      Amount   Yield    Amount   Yield     Amount    Yield     Amount   Yield    Amount   Yield
                                      ------   -----    ------   -----     ------    -----     ------   -----    ------   -----
<S>                                   <C>       <C>      <C>      <C>       <C>       <C>      <C>       <C>      <C>      <C>  
Amortized cost:
U.S. government agencies and
   corporations...............        $    -       -     $    -       -     $     -       -%   $10,841   6.40%    $10,841  6.40%
Obligations of state and
   political subdivisions.....             -       -          -       -       7,686    7.53      8,074   8.36      15,760  7.96
                                      ------             ------             -------            -------            -------
Total securities held to 
   maturity...................        $    -       -     $    -       -      $7,686    7.53%   $18,915   7.24%    $26,601  7.32%
                                      ======             ======             =======            =======            =======
</TABLE>

         LA Bank maintains a securities portfolio for the secondary
application of funds as well as a secondary source of liquidity.

         At September 30, 1997, securities having an amortized cost of $24.3
million were pledged as collateral for public funds and other purposes as
required or permitted by law.

         Neither the Company nor LA Bank holds securities of any one issuer,
excluding U.S. treasuries and U.S. agencies, that exceeded 10.0% of
stockholders' equity at September 30, 1997, or any prior period end.

Deposit Structure

         The following is a distribution of the average balances of LA Bank's
deposits and the average rates paid thereon for the nine months ended
September 30, 1997 and 1996, and for the years ended December 31, 1996, 1995
and 1994.

                                      38
<PAGE>
<TABLE>
<CAPTION>
                                  Nine Months Ended                                  Years Ended
                                     September 30,                                   December 31,
                              -------------------------------   --------------------------------------------------
                                   1997              1996              1996              1995            1994
                              -------------------------------   -------------------------------------------------
                              Amount   Rate     Amount  Rate     Amount    Rate    Amount    Rate   Amount   Rate
                              ------   ----     ------  ----     ------    ----    ------    ----   ------   ----
                                                             (Dollars in thousands)
<S>                            <C>     <C>      <C>      <C>      <C>      <C>     <C>       <C>     <C>     <C>  
Demand--noninterest bearing..$ 34,768         $ 28,846          $ 29,545         $ 26,172          $ 23,479
Demand--interest-bearing.....  30,026  2.05%    25,404   2.06%    25,764   2.08%   25,993    2.38%   26,094  2.42%
Savings......................  38,677  2.02     38,825   4.02     38,472   4.03    41,186    3.70    45,600  2.61
Time, $100,000 and over......  40,064  5.75     31,640   4.53     33,811   4.50    26,960    5.04    16,461  4.24
Time, other.................. 120,441  5.33    103,740   5.03    105,883   5.05    86,980    5.37    58,902  4.59
                             --------         --------          --------         --------          --------
     Total deposits..........$263,976         $228,455          $233,475         $207,291          $170,536
                             ========         ========          ========         ========          ========
</TABLE>

         The following is a breakdown, by maturities, of the Company's time
certificates of deposit issued in denominations of $100,000 or more as of
September 30, 1997 and 1996, and December 31, 1996, 1995 and 1994.

<TABLE>
<CAPTION>
                                                                      Certificates of $100,000 or more
                                                       ----------------------------------------------------------------
                                                        At September 30,                     At December 31,
                                                       ------------------         -------------------------------------
                                                       1997          1996         1996           1995           1994
                                                       ----          ----         ----           ----           ----
                                                                                           (In thousands)
<S>                                                  <C>           <C>           <C>            <C>            <C>    
Maturing in:                                                                               
Three months or less...............................  $12,077       $12,158       $11,375        $11,708        $ 9,664
Over three through six months......................   14,558        13,039        17,847          5,701          6,503
Over six through twelve months.....................    5,116         4,813         6,376          8,213          6,424
Over twelve months.................................    9,132         2,676         4,642          1,321          2,072
                                                     -------       -------       -------        -------        -------
    Total..........................................  $40,883       $32,686       $40,240        $26,943        $24,663
                                                     =======       =======       =======        =======        =======
</TABLE>
Long-Term Debt and Other Borrowings

         LA Bank maintains a U.S. Treasury tax and loan note option account
for the deposit of withholding taxes, corporate income taxes and certain other
payments to the federal government. Deposits are subject to withdrawal and are
evidenced by an open-ended interest-bearing note. Borrowings under this note
option account were approximately $1.0 million at September 30, 1997 and 1996,
respectively.

         LA Bank has a flexible line of credit commitment available from the
FHLB for borrowings of up to approximately $10.0 million, expiring March 25,
1998. There were borrowings of $4.8 million and $5.2 million under this line
of credit at September 30, 1997 and 1996, respectively.

         LA Bank had no other short-term borrowings from the FHLB at September
30, 1997 and 1996.

         Long-term debt consisted of the following at September 30, 1997 and
1996:

<TABLE>
<CAPTION>
                                                                                      1997                1996
                                                                                      ----                ----
                                                                                              (In thousands)
<S>                                                                                   <C>                <C>    
Advances from the FHLB bearing interest at a weighted average rate of
    6.28% and 5.25% as of September 30, 1997 and 1996, respectively...............    $48,328            $15,125
                                                                                      =======            =======
</TABLE>
         Maturities of long-term debt at September 30, 1997 are as follows (in
thousands):

                  1997..................................... $     700
                  1998.....................................    12,818
                  1999.....................................     2,972
                  2000.....................................     8,169
                  2001.....................................     8,282
                  2002.....................................    10,837
                  2005.....................................     5,000
                                                            ---------
                                                              $48,328
                                                            =========
                                      39
<PAGE>



         LA Bank has maximum borrowing capacity with the FHLB of approximately
$117.8 million. Advances from the FHLB are secured by qualifying assets of LA
Bank.

LA Lease, Inc.

         The principal office of LA Lease, Inc. is located at Route 191, Lake
Ariel, Pennsylvania 18436 (the main branch of LA Bank).

         As of September 30, 1997 and December 31, 1996, LA Lease, Inc. had
total assets of $3.1 million and $2.2 million, total shareholders' equity of
$77,000 and $25,000 and total liabilities of $3.0 million and $2.2 million,
respectively. LA Lease, Inc. has obtained all of its financing from LA Bank.

         LA Lease, Inc. provides financing to consumers and businesses in the
form of vehicle and equipment leases. The business of LA Lease, Inc. is not
seasonal in nature.

Ariel Financial Services, Inc.

         The principal office of Ariel Financial Services, Inc. is located at
LA Bank's new financial, operations and administrative center in the Oppenheim
Building, 409 Lackawanna Avenue, Suite 201, Scranton, Pennsylvania 18503-2045. 
This subsidiary of LA Bank was incorporated on July 11, 1997, to deliver
non-depository investment and annuity products to the customers of LA Bank. As
of October 31, 1997, Ariel Financial Services, Inc. had no material assets or
liabilities.

Competition

         LA Bank faces significant competition from other commercial banks,
savings banks, savings and loan associations and several other financial and
investment service institutions in the communities it serves. Several of these
institutions are affiliated with major banking and financial institutions
which are substantially larger and have greater financial resources than the
Company and LA Bank. As the financial services industry continues to
consolidate, competition affecting LA Bank may increase. For most of the
services that LA Bank performs, there is also competition from credit unions
and issuers of commercial paper and money market funds. Such institutions, as
well as brokerage firms, consumer finance companies, insurance companies and
pension trusts, are important competitors for various types of financial
services.

Properties

         The Company owns or leases no properties, except through LA Bank. The
following is selective information about LA Bank's properties:

<TABLE>
<CAPTION>
                                                   Type of        Square
Property      Location                            Ownership       Footage       Use
- --------      --------                            ---------       -------       ---

<S>           <C>                                 <C>               <C>         <C>
      1       Route 191                              Own            3,000       Banking services and main office
              Lake Ariel, PA

      2       Route 191                              Own            1,800       Greene-Dreher branch
              Newfoundland, PA

      3       Routes 191 and 590                     Own            2,900       Hamlin Corners branch
              Hamlin, PA

      4       Routes 247 and 348                     Own            2,400       Mt. Cobb branch
              Lake Ariel, PA
</TABLE>

                                      40

<PAGE>



<TABLE>
<CAPTION>
                                                   Type of        Square
Property      Location                            Ownership       Footage       Use
- --------      --------                            ---------       -------       ---
<S>           <C>                                 <C>               <C>         <C>
      5       Route 6                                Own            2,800       Eynon branch
              Scranton-Carbondale Highway

      6       Keyser Avenue                          Own            3,000       Keyser Valley branch
              Scranton, PA

      7       The Mall at Steamtown                  Lease          1,867       Steamtown branch
              Lackawanna Avenue
              Scranton, PA

      8       East Grove Street &                    Own            3,000       Clarks Green branch
              South Abington Road
              Clarks Green, PA

      9       Route 6                                Lease          5,535       Carbondale branch
              Ames Shopping Plaza

     10       Routes 6 and 209                       Own           11,000       Milford Township branch
              Milford, PA

     11       Route 739                              Lease          1,250       Lords Valley branch
              Lords Valley Shopping Plaza

     12       HC6 Box 6931                           Lease          2,600       Lake Wallenpaupack branch
              Hawley, PA

     13       214 W. Harford Street                  Own           10,350       Milford branch
              Milford, PA

     14       Route 390-Barrett Township             Own            3,700       Mountainhome branch
              Mountainhome, PA

     15       409 Lackawanna Avenue                  Lease            670       Scranton branch
              Scranton, PA

     16       409 Lackawanna Avenue, Suite 201       Lease         20,800       Financial Center
              Scranton, PA

     17       Keyser Avenue                          Own            7,500       Commercial rental property
              Scranton, PA
</TABLE>


         For information with respect to obligations for lease rentals at
December 31, 1996, refer to Note 5 of the Notes to Consolidated Financial
Statements at page F-21 herein. The branches that are under lease have
customary commercial lease options to extend the terms of the applicable
lease.

         It is management's opinion that the facilities currently utilized are
suitable and adequate for current and immediate future purposes.



                                      41

<PAGE>



Legal Proceedings

General

         The nature of the Company's and LA Bank's business generates a
certain amount of litigation involving matters arising in the ordinary course
of business. However, in the opinion of management of the Company and LA Bank,
there are no proceedings pending to which the Company and LA Bank are a party
or to which their property is subject, which, if determined adversely to the
Company and LA Bank, would be material in relation to the Company's and LA
Bank's undivided profits or financial condition, nor are there any proceedings
pending other than ordinary routine litigation incident to the business of the
Company and LA Bank. In addition, no material proceedings are pending or are
known to be threatened or contemplated against the Company and LA Bank by
government authorities or others.

         LA Bank and certain of its officers and employees are defendants in
an action brought by the Chapter 7 Bankruptcy Trustee for two former customers
of LA Bank. Although the complaint seeks $4.0 million in damages from LA Bank
and the other defendants, LA Bank and the Bankruptcy Trustee have agreed to
settle all claims against all defendants upon the payment by LA Bank of
$85,000 to the Trustee and have filed a motion with the Bankruptcy Court to
have the settlement approved. The former customers have filed an objection to
such motion. It is impossible to predict with any certainty whether the agreed
upon settlement will be approved by the Bankruptcy Court over the objection
raised by LA Bank's former customers.

Environmental Issues

         There are several federal and state statutes that govern the
obligations of financial institutions with respect to environmental issues.
Besides being responsible under such statutes for its own conduct, a bank also
may be held liable under certain circumstances for actions of borrowers or
other third parties on properties that collateralize loans held by LA Bank.
Such potential liability may far exceed the original amount of the loan made
by LA Bank. Currently, LA Bank is not a party to any pending legal proceedings
under any environmental statue nor is LA Bank aware of any circumstances that
may give rise to liability of it under any such statute.

Supervision and Regulation

         Various requirements and restrictions under the laws of the United
States and the Commonwealth of Pennsylvania affect the Company and LA Bank.

General

         The Company is a bank holding company subject to supervision and
regulation by the FRB under the Bank Holding Company Act of 1956, as amended.
As a bank holding company, the Company's activities and those of its
subsidiary are limited to the business of banking and activities closely
related or incidental to banking, and the Company may not directly or
indirectly acquire the ownership or control of more than 5.0% of any class of
voting shares or substantially all of the assets of any company, including a
bank, without the prior approval of the FRB.

         LA Bank is subject to supervision and examination by applicable
federal banking agencies. LA Bank is a member of the FRB, and therefore,
subject to the regulations of the FRB. LA Bank is also a national banking
association subject to supervision and regulation by the OCC.

         In addition, because the deposits of LA Bank are insured by the FDIC,
LA Bank is subject to regulation by the FDIC. LA Bank is also subject to
requirements and restrictions under federal and state law, including
requirements to maintain reserves against deposits, restrictions on the types
and amounts of loans that may be granted and the interest that may be charged
thereon, and limitations on the types of investments that may be made and the
types of services that may be offered. Various consumer laws and regulations
also affect the operations of LA Bank. In addition to the impact of
regulation, commercial banks are affected significantly by the actions of the
FRB in attempting to control the money supply and credit availability in order
to influence the economy.


                                      42

<PAGE>



Holding Company Structure

         LA Bank is subject to restrictions under federal law which limit its
ability to transfer funds to the Company, whether in the form of loans, other
extensions of credit, investments or asset purchases. Such transfers by LA
Bank to the Company are generally limited in amount to 10.0% of LA Bank's
capital and surplus. Furthermore, such loans and extensions of credit are
required to be secured in specific amounts, and all transactions are required
to be on an arm's length basis. LA Bank has never made any loan or extension
of credit to the Company nor has it purchased any assets from the Company.

         Under FRB policy, a bank holding company is expected to act as a
source of financial strength to LA Bank and to commit resources to support LA
Bank, i.e., to downstream funds to LA Bank. This support may be required at
times when, absent such policy, the bank holding company might not otherwise
provide such support. Any capital loans by a bank holding company to LA Bank
are subordinate in right of payment to deposits and to certain other
indebtedness of LA Bank. In the event of a bank holding company's bankruptcy,
any commitment by the bank holding company to a federal bank regulatory agency
to maintain the capital of LA Bank will be assumed by the bankruptcy trustee
and entitled to a priority of payment.

Regulatory Restrictions on Dividends

         The OCC has issued rules governing the payment of dividends by
national banks. Consequently, LA Bank (which is subject to these rules) may
not pay dividends from capital (unimpaired common and preferred stock
outstanding), but only from retained earnings after deducting losses and bad
debts therefrom. "Bad debts" are defined as matured obligations in which
interest is past due and unpaid for 90 days, but do not include well-secured
obligations that are in the process of collection.

         Previously, LA Bank was permitted to add the balances in its
allowance for possible credit and lease losses in determining retained
earnings, but the OCC's new regulations prohibit that practice. However, to
the extent that (1) LA Bank has capital surplus in an amount in excess of
common capital and (2) if LA Bank can prove that such surplus resulted from
prior period earnings, LA Bank, upon approval of the OCC, may transfer earned
surplus to retained earnings and thereby increase its dividend paying
capacity. If, however, LA Bank has insufficient retained earnings to pay a
dividend, the OCC's regulations allow LA Bank to reduce its capital to a
specified level and to pay dividends upon receipt of the approval of the OCC.

         LA Bank is allowed to pay dividends no more frequently than
quarterly. Moreover, LA Bank must obtain the OCC's approval before paying a
dividend if the total of all dividends declared by LA Bank in any calendar
year would exceed the total of (1) LA Bank's net profits for that year plus
(2) its retained net profits for the immediately preceding two years less (3)
any required transfers to surplus or a fund for the retirement of preferred
stock.

         LA Bank may not pay any dividends on its capital stock during any
period in which it is in default in the payment of its assessment for deposit
insurance premiums due to the FDIC, nor may it pay dividends on its Common
Stock until any cumulative dividends on LA Bank's preferred stock (if any)
have been paid in full. LA Bank has never been in default in the payment of
assessments to the FDIC; and, moreover, LA Bank has no outstanding preferred
stock. In addition, under the Federal Deposit Insurance Act, dividends cannot
be declared and paid if the OCC obtains a cease and desist order because such
payment would constitute an unsafe and unsound banking practice. As of
September 30, 1997, there was $4.4 million in unrestricted retained earnings
and net income available at LA Bank that could be paid in dividends to the
Company under the current OCC regulations.

         Under the Pennsylvania Business Corporation Law of 1988, as amended
(the "BCL"), the Company may not pay a dividend if, after giving effect
thereto, either (a) the Company would be unable to pay its debts as they
become due in the usual course of business or (b) the Company's total assets
would be less than its total liabilities. The determination of total assets
and liabilities may be based upon: (i) financial statements prepared on the
basis of generally accepted accounting principles; (ii) financial statements
that are prepared on the basis of other accounting practices and principles
that are reasonable under the circumstances; or (iii) a fair valuation or
other method that is reasonable under the circumstances.

                                      43

<PAGE>



FDIC Insurance Assessments

         The FDIC has implemented a risk-related premium schedule for all
insured depository institutions that results in the assessment of premiums
based on capital and supervisory measures.

         Under the risk-related premium schedule, the FDIC, on a semiannual
basis, assigns each institution to one of three capital groups (well
capitalized, adequately capitalized or under capitalized) and further assigns
such institution to one of three subgroups within a capital group
corresponding to the FDIC's judgment of the institution's strength based on
supervisory evaluations, including examination reports, statistical analysis
and other information relevant to gauging the risk posed by the institution.
Only institutions with a total capital to risk-adjusted assets ratio of 10.0%
or greater, a Tier 1 capital to risk-adjusted assets ratio of 6.0% or greater
and a Tier 1 leverage ratio of 5.0% or greater, are assigned to the
well-capitalized group.

         Over the last two years, FDIC insurance assessments have seen several
changes for both BIF and SAIF institutions. The most recent change occurred on
September 30, 1996, when the President signed into law a bill designed to
remedy the disparity between BIF and SAIF deposit premiums. The first part of
the bill called for the SAIF to be capitalized by a one-time assessment on all
SAIF insured deposits held as of March 31, 1995. This assessment, which was
65.7 cents per $100 in deposits, raised approximately $4.7 billion to bring
the SAIF up to its required 1.25 reserve ratio. This special assessment, paid
on November 30, 1996, had no effect on LA Bank. The second part of the bill
remedied the future anticipated shortfall with respect to the payment of FICO
interest. For 1997 through 1999, the banking industry will help pay the FICO
interest payments at an assessment rate that is 1/5 the rate paid by thrifts.
The FICO assessment on BIF insured deposits is 1.29 cents per $100 in
deposits; for SAIF insured deposits it is 6.44 cents per $100 in deposits.
Beginning January 1, 2000, the FICO interest payments will be paid pro-rata by
banks and thrifts based on deposits. At December 31, 1996, the Company
estimated the FICO interest assessment to be approximately $32,700 for 1997.
For the nine month period ended September 30, 1997, the Company paid FICO
expenses of approximately $24,200. LA Bank has not been required to pay any
FDIC insurance assessments since the fourth quarter of 1996 because BIF has
met its statutorily required ratios and LA Bank is categorized as "well
capitalized."

Capital Adequacy

         The FRB adopted risk-based capital guidelines for bank holding
companies, such as the Company. The required minimum ratio of total capital to
risk-weighted assets (including off-balance sheet activities, such as standby
letters of credit) is 8.0%. At least half of the total capital is required to
be "Tier 1 capital," consisting principally of common stockholders' equity,
noncumulative perpetual preferred stock and minority interests in the equity
accounts of consolidated subsidiaries, less goodwill. The remainder ("Tier 2
capital") may consist of a limited amount of subordinated debt and
intermediate-term preferred stock, certain hybrid capital instruments and
other debt securities, perpetual preferred stock, and a limited amount of the
general loan loss allowance.

         In addition to the risk-based capital guidelines, the FRB established
minimum leverage ratio (Tier 1 capital to average total assets) guidelines for
bank holding companies. These guidelines provide for a minimum leverage ratio
of 3.0% for those bank holding companies which have the highest regulatory
examination ratings and are not contemplating or experiencing significant
growth or expansion. All other bank holding companies are required to maintain
a leverage ratio of at least 1.0% to 2.0% above the 3.0% stated minimum. The
Company is in compliance with these guidelines. LA Bank is subject to similar
capital requirements also adopted by the FRB.

         The risk-based capital standards are required to take adequate
account of interest rate risk, concentration of credit risk and the risks of
non-traditional activities.

Interstate Banking

         The Riegle-Neal Interstate Banking and Branching Efficiency Act of
1994 (the "Interstate Banking Law"), amended various federal banking laws to
provide for nationwide interstate banking, interstate bank mergers and
interstate branching. The interstate banking provisions allow for the
acquisition by a bank holding company of a bank located in another state.

                                      44

<PAGE>



         Interstate bank mergers and branch purchase and assumption
transactions were allowed effective June 1, 1997; however, states may
"opt-out" of the merger and purchase and assumption provisions by enacting a
law which specifically prohibits such interstate transactions. States could,
in the alternative, enact legislation to allow interstate merger and purchase
and assumption transactions prior to June 1, 1997. States could also enact
legislation to allow for de novo interstate branching by out-of-state banks.
In July 1995, Pennsylvania adopted "opt-in" legislation which allows such
transactions.



                                      45

<PAGE>



                                  MANAGEMENT

         The following sets forth selected information concerning the
Company's and LA Bank's executive officers as of November 10, 1997:

<TABLE>
<CAPTION>
Name                           Age          Title
- ----                           ---          -----

<S>                            <C>          <C>                                          
Bruce D. Howe(1)                65          President of the Company and Chairman of LA Bank

John G. Martines                51          Chief Executive Officer of the Company and President and Chief
                                            Executive Officer of LA Bank

Donald E. Chapman(1)            61          Secretary of the Company

Louis M. Martarano              46          Vice President and Assistant Secretary of the Company and Executive
                                            Vice President and Chief Operating Officer of LA Bank

Joseph J. Earyes, CPA           41          Vice President and Treasurer of the Company and Executive Vice
                                            President and Chief Financial Officer of LA Bank
</TABLE>
- ------------------------------
(1) Messrs. Howe and Chapman are not active employees of the Company and LA
Bank.


         Bruce D. Howe. Mr. Howe is President of the Company and Chairman of
the Board of LA Bank. He is President of John T. Howe, Inc., which operates
local fuel and heating oil companies, a motel, and an interstate truck stop.
He is also President of Howe's Twin Rocks, Inc., a local restaurant.

         John G. Martines. Mr. Martines has been President and Chief Executive
Officer of LA Bank since 1979 and Chief Executive Officer of the Company since
inception in 1983. He served as Assistant Vice President and Lending Officer
at Scranton National Bank from 1973 to 1979 and as a National Bank Examiner
with the OCC from 1968 to 1973.

         Donald E. Chapman. Mr. Chapman is Secretary of the Company. He has
been on the Board of Directors since 1972 and has been owner of a Nationwide
Insurance agency for the past 36 years.

         Louis M. Martarano. Mr. Martarano is Vice President and Assistant
Secretary of the Company and Executive Vice President and Chief Operating
Officer of LA Bank. He has been employed by LA Bank for 16 years, serving as
Chief Operating Officer since January 1995. Previously, he was Senior Vice
President and Chief Financial Officer from 1990 to 1995. He served as Vice
President, Residential Mortgage Lending from 1985 to 1990 and Branch Manager
from 1981 to 1985.

         Joseph J. Earyes, CPA. Mr. Earyes has been Vice President and
Treasurer of the Company since April 1995. He has been the Executive Vice
President and Chief Financial Officer of LA Bank since January 1995. Prior
thereto, he was a Partner with the public accounting firm of Parente,
Randolph, Orlando, Carey & Associates.

         On January 3, 1997, Mr. Martines voluntarily entered into a consent
decree with respect to a complaint filed by the Commission in connection with
the purchase by Mr. Martines of securities of First Eastern Corporation
("First Eastern") prior to the announcement by PNC Bank Corp. ("PNC") that PNC
would purchase First Eastern. The complaint alleged that Mr. Martines
purchased such securities based upon information given to him by a director of
First Eastern. In order to avoid the costs of pursuing a successful defense
and upon advice of his counsel, Mr. Martines agreed to enter into such consent
decree without admitting or denying any of the allegations in the Commission's
complaint.


                                      46

<PAGE>



         The Board of Directors considered this matter and concluded that this
action by Mr. Martines had no effect on his ability to successfully manage the
Company and LA Bank and had no detrimental effect on the short-term and
long-term prospects of the Company and LA Bank.

         The following table sets forth information concerning the Company's
directors as of November 10, 1997:

<TABLE>
<CAPTION>
                                                                                               Director Since
Name                     Age     Principal Occupation for Past Five Years                      Company/LA Bank
- ----                     ---     ----------------------------------------                      ---------------

<S>                       <C>    <C>                                                              <C> 
Donald E. Chapman         61     Self-employed insurance broker and real estate                    1983/1972
(1)(2)(3)(4)(5)(6)               developer

Peter O. Clauss           68     Retired; Former President of C & D Builders Inc.                  1988/1988
(4)(5)(9)                        (construction of residential and light commercial buildings)

Arthur M. Davis           69     President of Lake Ariel Hardware & Supply Co., Inc.               1983/1969
(6)(7)(8)

William C. Gumble         59     Retired Attorney-at-law                                           1985/1985
(1)(2)(3)(6)(7)(8)

Bruce D. Howe             65     President of John T. Howe, Inc. (a company that                   1983/1977
(1)(4)(5)(9)                     operates local fuel and heating oil companies, a
                                 motel and an interstate truck stop) and President
                                 of Howe's Twin Rocks, Inc. (a local restaurant)

John G. Martines          51     President of LA Bank and Chief Executive Officer                  1983/1979
(1)(3)(4)(7)(8)(10)              of the Company

Harry F. Schoenagel       62     Partner of Schoenagel and Schoenagel                              1985/1985
(2)(3)(7)(8)(10)                 (general civil engineering and surveying)
</TABLE>
- ------------------------------
(1)      Member of the Executive Committee of LA Bank.
(2)      Member of Benefit/Compensation Committee of LA Bank.
(3)      Member of 401(k) Committee of LA Bank.
(4)      Member of the Loan Review Committee of LA Bank.
(5)      Member of the Audit Committee of LA Bank.
(6)      Class 1 Director whose term expires in 1998.
(7)      Member of the Asset/Liability Management Committee of LA Bank.
(8)      Member of the Loan Committee of LA Bank.
(9)      Class 2 Director whose term expires in 2000.
(10)     Class 3 Director whose term expires in 1999.




                                      47

<PAGE>



        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following table sets forth, as of November 10, 1997, the amount
and percentage of the Common Stock beneficially owned by each person who is
known to the Company to own more than five percent of the Common Stock, each
director, each named executive officer and all directors and executive
officers of the Company as a group.

<TABLE>
<CAPTION>
                                                                 Amount and Nature of
Principal Shareholders and Directors(1)                       Beneficial Ownership(2)(3)         Percent of Class
- ---------------------------------------                       --------------------------         ----------------

<S>                                                                  <C>                           <C>  
Donald E. Chapman(4)                                                     125,539                       3.36%
Peter O. Clauss(5)                                                        53,824                       1.44%
Arthur M. Davis(6)                                                        74,164                       1.99%
William C. Gumble(7)                                                     112,852                       3.02%
Bruce D. Howe(8)                                                         376,428                      10.08%
John G. Martines(9)                                                      204,539                       5.48%
Harry F. Schoenagel(10)                                                   90,718                       2.43%

Other Named Executive Officers:
Louis M. Martarano(11)                                                    79,660                       2.13%
Joseph J. Earyes, CPA(12)                                                 37,733                       1.01%

All directors and executive officers as a group (9 persons)            1,155,457                      30.94%
</TABLE>

- ------------------------------
(1)      The address of each principal shareholder is LA Bank, N.A., Route
         191, Lake Ariel, Pennsylvania 18436.
(2)      The securities "beneficially owned" by an individual are determined
         in accordance with the definitions of "beneficial ownership" set
         forth in the General Rules and Regulations of the Commission and may
         include securities owned by or for the individual's spouse and minor
         children and any other relative who has the same home, as well as
         securities to which the individual has or shares voting or investment
         power or has the right to acquire beneficial ownership within 60 days
         after November 10, 1997. Beneficial ownership may be disclaimed as to
         certain of the securities.
(3)      Information furnished by the directors, officers and the Company.
(4)      Of the 125,539 shares beneficially owned by Donald E. Chapman, 36,288
         are owned by him individually; 79,594 are owned jointly with his
         spouse; 5,782 are held individually by his spouse; 2,492 are held
         jointly with his son; and 1,383 are held individually by his son who
         has the same home.
(5)      Of 53,824 shares beneficially owned by Peter O. Clauss, 19,056 are
         held by him individually; 27,188 are owned jointly with his wife; and
         7,580 are owned individually by his spouse.
(6)      Of the 74,164 shares beneficially owned by Arthur M. Davis, 33,524
         are owned by him individually; 37,414 are owned jointly with his
         wife; and 3,226 are owned by Lake Ariel Hardware & Supply Co., Inc.,
         of which Mr. Davis is President.
(7)      All shares are held individually.
(8)      Of the 376,428 shares beneficially owned by Bruce D. Howe, 244,716
         are owned by him individually; 127,902 are owned jointly with his
         spouse; and 3,810 are owned individually by his spouse.
(9)      Of the 204,539 shares beneficially owned by John G. Martines, 16,284
         are owned by him individually; 31,500 are held jointly with his
         spouse; 13,430 are held individually by his spouse; and 143,325
         shares may be acquired at any time by the exercise of stock options.
(10)     Of the 90,718 shares beneficially owned by Harry F. Schoenagel,
         35,514 are owned by him individually; 6,614 are owned jointly with
         his spouse; and 48,590 are owned by his spouse individually.
(11)     Of the 79,660 shares beneficially owned by Louis M. Martarano, 2,482
         are owned by him individually; 20,090 are owned jointly with his
         wife; 1,728 shares held as custodian for his two sons; 235 shares as
         custodian for his daughter; and 55,125 shares may be acquired at any
         time by the exercise of stock options.
(12)     Of the 37,733 shares beneficially owned by Joseph J. Earyes, CPA,
         12,842 are owned by him individually; 2,841 are held jointly with his
         spouse; and 22,050 shares may be acquired at any time by the exercise
         of stock options.




                                      48

<PAGE>



                            EXECUTIVE COMPENSATION

Compensation Paid to Executive Officers

         The following table sets forth the total compensation for services in
all capacities paid by the Company and LA Bank (1) during 1996, 1995 and 1994,
to the Company's Chief Executive Officer and LA Bank's President, (2) during
1996, 1995 and 1994, to the Company's Vice President and LA Bank's Executive
Vice President and Chief Operating Officer, and (3) during 1996 and 1995, to
the Company's Vice President and LA Bank's Executive Vice President and Chief
Financial Officer. No other executive officer's annual salary and bonus
exceeded $100,000 for the years presented and therefore is not required to be
presented.

                          SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                Annual Compensation
                                                             -------------------------------------------------------------
                                                                                                  Securities
                                                                                  Other Annual    Underlying   All Other
                                                  Fiscal     Salary      Bonus    Compensation     Options/  Compensation
Name and Principal Position                        Year        ($)        ($)          ($)         SARs(#)        ($)
- ------------------------------------------------------------------------------------------------ -------------------------
<S>                                                <C>       <C>        <C>        <C>            <C>         <C>       
John G. Martines (President of LA Bank and         1996      157,972    44,000     25,564 (1)       --- (2)   22,612  (3)
Chief Executive Officer of the Company)            1995      138,007    35,000     26,108 (4)     88,200(2)   19,498  (5)
                                                   1994      130,005    30,000     19,811 (6)     55,125(2)   21,435  (7)
                                                                                                                   
Louis M. Martarano (Executive Vice President       1996      109,056    20,000      4,260 (8)       --- (2)   19,602  (9)
and Chief Operating Officer of LA Bank and         1995      97,154     13,500     8,796 (10)     33,075(2)   15,013 (11)
Vice President of the Company)                     1994      91,750     12,500     3,452 (12)     22,050(2)   15,903 (13)
                                                   
Joseph J. Earyes, CPA (Executive Vice President    1996      87,521     16,000     6,147 (14)       --- (2)   16,225 (15) 
and Chief Financial Officer of LA Bank and Vice    1995      70,207      6,500     4,345 (16)     22,050(2)   11,398 (17)
President and Treasurer of the Company)        
</TABLE>
- ------------------------------
(1)    Includes $6,825 paid on behalf of Mr. Martines for periodic club dues;
       $12,000 paid to Mr. Martines for directors' fees; $3,440 paid pursuant
       to the Salary Continuation Plan; and $3,299 representing the personal
       use value of a company-owned automobile.
(2)    For further information on these stock options, see "Stock Option Plan"
       below.
(3)    Of the $22,612 paid to Mr. Martines in 1996 as All Other Compensation;
       $2,632 and $3,230 was for life and medical insurance premiums,
       respectively; and $16,750 was accrued by the Company for the benefit of
       Mr. Martines pursuant to a profit-sharing/401(k) plan.
(4)    Includes $6,148 paid on behalf of Mr. Martines for initial and periodic
       club dues; $12,000 paid to Mr. Martines for directors' fees; $4,791
       paid pursuant to the Salary Continuation Plan; and $3,169 representing
       the personal use value of a company-owned automobile.
(5)    Of the $19,498 paid to Mr. Martines in 1995 as All Other Compensation;
       $2,098 and $3,888 was for life and medical insurance premiums,
       respectively; and $13,512 was accrued by the Company for the benefit of
       Mr. Martines pursuant to a profit-sharing/401(k) plan.
(6)    Includes $3,405 paid on behalf of Mr. Martines for periodic club dues;
       $13,350 paid to Mr. Martines for directors' fees; $1,128 paid pursuant
       to the Salary Continuation Plan; and $1,928 representing the personal
       use value of a company-owned automobile.
(7)    Of the $21,435 paid to Mr. Martines in 1994 as All Other Compensation;
       $2,073 and $4,362 was for life and medical insurance premiums,
       respectively; and $15,000 was accrued by the Company for the benefit of
       Mr. Martines pursuant to a profit-sharing retirement plan.
(8)    Includes $1,852 paid on behalf of Mr. Martarano for periodic club dues
       and $2,408 representing the personal use value of a company-owned
       automobile.
(9)    Of the $19,602 paid to Mr. Martarano in 1996 as All Other Compensation;
       $1,448 and $3,886 was for life and medical insurance premiums,
       respectively; and $14,268 was accrued by the Company for the benefit of
       Mr. Martarano pursuant to a profit-sharing/401(k) plan.
(10)   Includes $6,500 paid on behalf of Mr. Martarano for initial and
       periodic club dues and $2,296 representing the personal use value of a
       company-owned automobile.
(11)   Of the $15,013 paid to Mr. Martarano in 1995 as All Other Compensation;
       $1,022 and $4,281 was for life and medical insurance premiums,
       respectively; and $9,710 was accrued by the Company for the benefit of
       Mr. Martarano pursuant to a profit-sharing/401(k) plan.
(12)   Includes $1,510 paid on behalf of Mr. Martarano for periodic club dues
       and $1,942 representing the personal use value of a company-owned
       automobile.
(13)   Of the $15,903 paid to Mr. Martarano in 1994 as All Other Compensation;
       $1,050 and $4,428 was for life and medical insurance premiums,
       respectively; and $10,425 was accrued by the Company for the benefit of
       Mr. Martarano pursuant to a profit-sharing retirement plan.
<PAGE>

(14)   Includes $4,317 paid on behalf of Mr. Earyes for periodic club dues and
       $1,830 representing the personal use value of a company-owned
       automobile.
(15)   Of the $16,225 paid to Mr. Earyes in 1996 as All Other Compensation;
       $747 and $4,036 was for life and medical insurance premiums,
       respectively; and $11,442 was accrued by the Company for the benefit of
       Mr. Earyes pursuant to a profit-sharing/401(k) plan.
(16)   Includes $3,580 paid on behalf of Mr. Earyes for periodic club dues and
       $765 representing the personal use value of a company-owned automobile.
(17)   Of the $11,398 paid to Mr. Earyes in 1995 as All Other Compensation;
       $406 and $4,280 was for life and medical insurance premiums,
       respectively; and $6,712 was accrued by the Company for the benefit of
       Mr. Earyes pursuant to a profit-sharing/401(k) plan.



                                      49

<PAGE>



Directors' Compensation

                  During 1996, LA Bank's Board of Directors met on a monthly
basis; Directors received $1,000 per month and were allowed one paid absence
per year; and Bruce D. Howe, the Chairman, received $500 in addition to his
monthly Directors' fee of $1,000 or $1,500 per month in the aggregate. Mr.
Howe was also allowed one paid absence per year from a meeting of LA Bank's
Board of Directors. During 1996, the Board of Directors of the Company held
six (6) meetings. Directors received no remuneration for attendance at
meetings of the Board of Directors of the Company in excess of remuneration
each of them received for attendance at meetings of the Board of Directors of
LA Bank.

Salary Continuation Plan for Directors

         LA Bank has entered into an agreement with its directors to establish
a non-qualified salary continuation plan (the "Salary Continuation Plan"). If
such director continues to serve as a director of the Company until he attains
sixty-five (65) years of age, the Company agrees to pay him a guaranteed
annual payment in each of ten years on the first day of the month following
such director's 65th birthday. Each director's guaranteed annual payment is
based upon the future value of the life insurance purchased with the funds
which would otherwise be used to pay the directors' compensation. If such
director attains sixty-five (65) years of age, but dies before receiving ten
annual payments, then the Company will continue to make these payments to such
director's designated beneficiary or to the representative of his estate. In
the event that such director dies while serving as a director but prior to the
attainment of sixty-five (65) years of age, then the Company shall remit a
guaranteed annual payment for a period of ten years to such director's
designated beneficiary or to the representative of his estate. LA Bank has
obtained life insurance (designating LA Bank as the beneficiary) on each
participating director in an amount which will cover LA Bank's obligations
under the Salary Continuation Plan. This plan is based upon certain actuarial
assumptions in seeking funding through life insurance policies. In 1996, LA
Bank accrued $80,490 as an expense for the Salary Continuation Plan, of which
approximately $3,440 was allocated to Mr. Martines.

         The salary continuation plan for Messrs. Martines, Howe, Chapman and
Davis was established in July 1987; for Messrs. Gumble and Schoenagel in July
1990; and for Mr. Clauss, in July 1993.

Executive Employment Agreements

         John G. Martines currently serves as the Chief Executive Officer of
the Company and the President and Chief Executive Officer of LA Bank. The
Company and LA Bank entered into a 5-year employment agreement with Mr.
Martines on September 1, 1993. Mr. Martines' annual base salary at the
commencement of the agreement was $125,000. His salary will increase each year
in accordance with a merit review by the Board of Directors. Under the
agreement, his salary is increased each year by not less than the average
increase of other senior executive personnel. Mr. Martines receives the
employee fringe benefits that are received by all personnel of LA Bank as well
as standard perquisites that are given to officers of comparable financial
institutions in similar capacities. Mr. Martines has agreed to serve as the
Chief Executive Officer of the Company without any additional compensation. At
the end of each year of the agreement, the term is automatically extended for
one additional year; therefore, there is a constant 5-year term in effect on
the first day of September of each year.

         Mr. Martines may unilaterally terminate his employment with the
Company and LA Bank if: (1) his health should become impaired to an extent
that it makes continued performance of his duties hazardous to his physical or
mental health or his life; (2) without his consent, any assignment of duties
or limitation of powers is made that is not contemplated by the agreement; (3)
he is removed or is not re-elected to any of the positions that he holds
currently (except if terminated for cause); (4) a reduction in the rate of
compensation is made; (5) without his consent, the current fringe benefits and
perquisites are modified or terminated; or (6) there is a "change in control."

         For purposes of the agreement, a "change in control" means: (1) the
acquisition of the beneficial ownership of at least twenty-five percent
(25.0%) of the Company's voting securities or all or substantially all of the
assets of the Company or LA Bank or both by a single person or entity or a
group of affiliated persons or entities; (2) the merger, consolidation or
combination of the Company or LA Bank or both with an unaffiliated corporation
in which the directors

                                      50

<PAGE>



of the Company or LA Bank or both, immediately prior to such merger,
consolidation or combination constitute less than a majority of the board of
directors of the surviving, new or combined entity; or (3) during any period
of two consecutive years during the term of the agreement, persons who at the
beginning of such period constitute the Board of Directors of the Company
cease for any reason to constitute at least a majority thereof. The date of a
change in control shall mean the earlier of: (1) the first date on which a
person, entity, or group of affiliated persons or entities, acquire the
beneficial ownership of twenty-five percent (25.0%) or more of the Company's
voting securities; (2) the date of the transfer of all or substantially all of
the Company's or LA Bank's assets; (3) the date on which a merger,
consolidation or combination is consummated; or (4) the date on which persons
who formerly constituted a majority of the Board of Directors of the Company
ceased to be a majority.

         Upon termination of employment by Mr. Martines for the above reasons,
LA Bank shall pay to him, no later than 30 days after the date of termination
and for a period of three years, annual compensation prorated into monthly
payments equal to his annual base salary on the date of termination or on the
date six months prior to the date of termination, whichever is greater. In the
event of termination as a result of a change in control, Mr. Martines may, at
his option, elect to receive in one lump sum the aggregate present value of
the above termination payments. The present value shall be determined by the
federal discount rate published under Section 1274(d) of the Internal Revenue
Code of 1986, as amended, then in effect, and compounded semi-annually.

         Louis M. Martarano currently serves as the Vice President and
Assistant Secretary of the Company and the Executive Vice President of LA
Bank. The Company and LA Bank entered into a 5-year employment agreement with
Mr. Martarano on September 1, 1993. Mr. Martarano's annual base salary at the
commencement of the agreement was $87,500. His salary will increase each year
in accordance with the terms of the agreement. Under the agreement, his salary
is increased each year by not less than the average increase of other senior
executive personnel. Mr. Martarano receives the employee fringe benefits that
are received by all personnel of LA Bank, as well as standard perquisites that
are given to officers of comparable financial institutions in similar
capacities. Mr. Martarano has agreed to serve as Vice President and Assistant
Secretary of the Company without any additional compensation. At the end of
each year of the term of the agreement, the term is automatically extended for
one additional year; therefore, there is a constant 5-year term in effect on
the first day of September of each year.

         The agreement with Mr. Martarano has the same terms and conditions as
described above, with respect to the agreement with Mr. Martines relating to
voluntary termination by Mr. Martarano, to a change in control of the Company
and to termination payments.

1994 Stock Option Plan

         The Option Plan is intended to secure for the Company and its
shareholders the benefits arising from share ownership by those officers and
key employees of the Company and LA Bank who will be responsible for the
Company's future growth and continued success. The following table presents
the grants that were made in 1995 and 1994 to the persons so indicated, which
represents all of the options approved under the plan. Options are granted
with an exercise price equal to the fair market value of the Company's Common
Stock at the date the option is granted.



                                      51

<PAGE>



                              STOCK OPTION GRANTS

<TABLE>
<CAPTION>
                                                                                              Potential Realizable Value at
                                                                                              Assumed Annual Rates of Stock
                                        Individual Grants(1)                                Price Appreciation for Option Term
- -------------------------------------------------------------------------------------------------------------------------------
                                          Number of      % of Total
                                         Securities        Options
                                         Underlying      Granted to    Exercise or
                                           Options      Employees in   Base Price Expiration
Name                                     Granted(2)      Fiscal Year    ($/Sh)(2)    Date        5.0%($)       10.0%($)
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                   <C>           <C>      <C>           <C>            <C>   
John G. Martines (President of LA     88,200 (Granted-      62.0%         $6.57    August 8,     $10.70         $17.04
Bank and Chief Executive Officer of    August 8, 1995)                               2005
the Company)                          55,125 (Granted-      71.0%         $6.86    August 7,     $11.17         $17.79
                                       August 7, 1994)                               2004
Louis M. Martarano (Executive Vice    33,075 (Granted-      23.0%         $6.57    August 8,     $10.70         $17.04
President and Chief Operating          August 8, 1995)                               2005
Officer of LA Bank and Vice           22,050 (Granted-      29.0%         $6.86    August 7,     $11.17         $17.79
President of the Company)              August 7, 1994)                               2004

Joseph J. Earyes, CPA (Executive      22,050 (Granted-      15.0%         $6.57    August 8,     $10.70         $17.04
Vice President and Chief Financial    cAugust 8, 1995)                               2005
Officer of LA Bank and Vice     
President and Treasurer of the
Company)
</TABLE>
- ------------------------------
(1)    No options have been exercised by Messrs. Martines, Martarano, and
       Earyes as of September 30, 1997.
(2)    All outstanding options are adjusted to reflect the 5% dividend payable
       in Common Stock on October 1, 1996 and 1997, and the two-for-one stock
       split effective November 10, 1997.


1997 Stock Option Plan

         At the 1997 Annual Meeting of Shareholders held on April 29, 1997, the
shareholders approved the Company's 1997 Stock Option Plan which set aside no
more than 100,000 shares, adjusted for the two-for-one stock split effective
November 10, 1997 (subject to further anti-dilution adjustments) of the Common
Stock for issuance under such plan. This plan constitutes an element of the
Company's 1997 At-Risk Compensation Plan. Each year's cash bonus is determined
by the extent to which financial targets for the year are achieved by the
Company. Each participant in the At-Risk Compensation Plan will also receive
stock options with an aggregate exercise price equal to the amount of cash
bonus for the year payable to the participant. Options are granted with an
exercise price equal to the fair market value of the Company's Common Stock at
the date the option is granted.



                                      52

<PAGE>



                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         There have been no material transactions since January 1, 1996, nor
are any such transactions currently proposed, to which the Company or LA Bank
was or is to be a party and in which any director or executive officer of the
Company, or any beneficial owner of more than 5.0% of the Common Stock of the
Company (or any associate thereof, respectively), had or will have a material
interest. The Company and LA Bank have had and intend to continue to have
banking and financial transactions in the ordinary course of business with
directors and executive officers of the Company and LA Bank and their
respective associates on comparable terms and with similar interest rates as
those prevailing from time to time for other non-affiliated customers of the
Company and LA Bank. Total loans outstanding from the Company and LA Bank, at
December 31, 1996, to the Company's and LA Bank's officers and directors as a
group and members of their immediate families and companies in which they had
an ownership interest of 10.0% or more were $1.2 million or 5.6% of the
Company's total stockholders' equity. The largest amount of indebtedness
outstanding at any time during fiscal year 1996 to the above identified group
was $1.6 million or 7.8% of the Company's total stockholders' equity. At
September 30, 1997, the amount of indebtedness outstanding to the above
identified group was $602,000 or 2.6% of LA Bank's total stockholders' equity.
Such loans do not involve more than the normal risk of collectibility nor do
they present other unfavorable features.

                          DESCRIPTION OF COMMON STOCK

         The following is a summary of the material provisions of the
Company's Articles of Incorporation and Bylaws. This summary does not purport
to be complete and is qualified in its entirety by reference to such
instruments, each of which is incorporated by reference as an exhibit in the
Registration Statement of which this Prospectus forms a part.

Authorized Common and Preferred Stock

         The Company has 10,000,000 shares of authorized Common Stock and
1,000,000 shares of authorized Preferred Stock. None of the shares of
Preferred Stock are outstanding. As of November 10, 1997, 3,734,766 shares of
the Common Stock were outstanding.

Dividends

         For information relating to the Company's dividend policy, see
"Market For Common Stock And Related Shareholder Matters - Dividends."

Employee Stock Purchase Plan

         The Company reserved 50,000 shares of the Common Stock under this
plan, which was increased to 100,000 shares effective November 10, 1997, as a
result of the two-for-one stock split. Employees may purchase shares of the
Common Stock at 85.0% of the then prevailing per share market prices. Employees
pay for such stock purchases through periodic payroll deductions subject to a
limit of 10.0% of base pay. During 1996 and 1995, 5,462 and 2,099 shares,
respectively, were purchased under this plan.

Dividend Reinvestment and Stock Purchase Plan

         The Company established a dividend reinvestment and stock purchase
plan available to shareholders who elect to (i) reinvest their cash dividends
and (ii) make voluntary cash payments for the purchase of additional shares of
Common Stock. The Common Stock is purchased from authorized but unissued
shares, substantially at prevailing market prices. The Company has reserved
600,000 shares of Common Stock for possible issuance under the plan. Stock
purchases under the plan totaled 11,909 shares in the nine months ended
September 30, 1997, and 16,053 and 16,809 shares in 1996 and 1995,
respectively.

Special Charter and Pennsylvania Corporate Law Provisions

         The Company's Amended Articles of Incorporation and Bylaws contain
certain provisions that may have the effect of deterring or discouraging,
among other things, a nonnegotiated tender or exchange offer for the Common

                                      53

<PAGE>



Stock, a proxy contest for control of the Company, the assumption of control
of the Company by a holder of a large block of the Common Stock and the
removal of the Company's management. These provisions: (1) divide the Board of
Directors into three classes serving staggered three-year terms; (2) require
that shares with at least 66 2/3% of total voting power approve any merger,
consolidation, dissolution, liquidation and other similar transactions; (3)
require that shares with at least 66 2/3% of total voting power approve any
amendment of those provisions of the Amended Articles of Incorporation
pertaining to shareholder approval of any merger, consolidation, dissolution
or liquidation; (4) permit the Board of Directors to oppose a tender offer or
other offer for the Company's securities on the basis of factors other than
the economic benefit to shareholders; (5) eliminate cumulative voting in
elections of directors; and (6) require advance notice of nominations for the
election of directors.

         The Pennsylvania Business Corporation Law contains certain provisions
that will become applicable to the Company that may have similar effects.
These provisions, among other things: (1) require that, following any
acquisition by any person or group of 20.0% of a public corporation's voting
power, the remaining shareholders have the right to receive payment for their
shares, in cash, from such person or group in an amount equal to the "fair
value" of the shares, including an increment representing a proportion of any
value payable for control of the corporation; and (2) prohibit for five years,
subject to certain exceptions, a "business combination" (which includes a
merger or consolidation of the corporation or a sale, lease or exchange of
assets) with a shareholder or group of shareholders beneficially owning 20.0%
or more of a public corporation's voting power.

         In April, 1990, Pennsylvania adopted legislation further amending the
Pennsylvania Business Corporation Law. To the extent applicable to the Company
at the present time, this legislation generally (1) expands the factors and
groups (including shareholders) that the Board of Directors can consider in
determining whether a certain action is in the best interests of the
corporation; (2) provides that the Board need not consider the interests of
any particular group as dominant or controlling; (3) provides that directors,
in order to satisfy the presumption that they have acted in the best interests
of the corporation, need not satisfy any greater obligation or higher burden
of proof with respect to actions relating to an acquisition or potential
acquisition of control; (4) provides that actions relating to acquisitions of
control that are approved by a majority of "disinterested directors" are
presumed to satisfy the directors' standard of care unless it is proven by
clear and convincing evidence that the directors did not assent to such action
in good faith after reasonable investigation; and (5) provides that the
fiduciary duty of directors is solely to the corporation and may be enforced
by the corporation or by a shareholder in a derivative action, but not by a
shareholder directly. One of the effects of these fiduciary duty provisions
may be to make it more difficult for a shareholder to successfully challenge
the actions of the Board of Directors in a potential change in control
context.



                                      54

<PAGE>



                                 UNDERWRITING

         Subject to the terms and conditions set forth in the Underwriting
Agreement (the form of which is filed as an Exhibit to the Registration
Statement of which this Prospectus is a part), the Company has agreed to sell
to Janney Montgomery Scott Inc. (the "Underwriter"), and the Underwriter has
agreed to purchase from the Company, 700,000 shares of the Common Stock.

         In the Underwriting Agreement, the Underwriter has agreed, subject to
the terms and conditions set forth therein, to purchase all shares of the
Common Stock offered hereby (other than those subject to the over-allotment
option described below) if any shares are purchased. The Underwriter has
advised the Company that it proposes initially to offer the shares of Common
Stock to the public at the public offering price set forth on the cover page
of this Prospectus and to certain dealers at such price less a concession not
in excess of $______ per share. The Underwriter may allow and such dealers may
reallow a concession not in excess of ______ per share to other dealers. After
the initial public offering, the public offering price and such concessions
may be changed.

         The Company has granted the Underwriter an option, exercisable within
30 days of the date of this Prospectus, to purchase up to 105,000 additional
shares of Common Stock from the Company at the same price per share as the
initial 700,000 shares of Common Stock to be purchased by the Underwriter. The
Underwriter may exercise such option only to cover over-allotments in the sale
of the shares of Common Stock that the Underwriter has agreed to purchase.

         The Company and its directors and executive officers have agreed that
they will not, with certain exceptions, publicly sell or otherwise dispose of
any shares of Common Stock, except the shares of the Common Stock offered
hereby, for 180 days from the date of this Prospectus without the prior
written consent of the Underwriter.

         The Underwriting Agreement provides that the Company will indemnify
the Underwriter against certain liabilities, including liabilities under the
Securities Act, or contribute to payments the Underwriter may be required to
make in respect thereof. The Underwriting Agreement also provides for the
payment of a $100,000 nonaccountable expense allowance to the Underwriter in
connection with the Offering.

         The public offering price of the Common Stock offered hereby was
determined by negotiation between the Company and the Underwriter. Among the
factors considered in determining the public offering price are certain
financial information of the Company, an assessment of the Company's prospects
and factors relating to the market value of the Company and other publicly
traded financial institutions, and the volume of trades in the Common Stock.

         In order to facilitate the Offering of the Common Stock, the
Underwriter may engage in transactions that stabilize, maintain or otherwise
affect the price of the Common Stock. Specifically, the Underwriter may
overallot in connection with the Offering, creating a short position in the
Common Stock for its own account. In addition, to cover overallotments or to
stabilize the price of the Common Stock, the Underwriter may bid for, and
purchase, Common Stock in the open market. Finally, the Underwriter may
reclaim selling concessions allowed to a dealer for distributing the Common
Stock in the offering, if the syndicate repurchases previously distributed
Common Stock in transactions to cover syndicate short positions, in
stabilization transactions or otherwise. Any of these activities may stabilize
or maintain the market price of the Common Stock above independent market
levels. The Underwriter is not required to engage in these activities, and may
end any of these activities at any time.

                                INDEMNIFICATION

         Pennsylvania law provides that a Pennsylvania corporation may
indemnify directors, officers, employees and agents of the corporation against
liabilities they may incur in such capacities for any action taken or any
failure to act, whether or not the corporation would have the power to
indemnify the person under any provision of law, unless such action or failure
to act is determined by a court to have constituted recklessness or willful
misconduct. Pennsylvania law also permits the adoption of a Bylaw amendment,
approved by shareholders, providing for the elimination of a director's
liability for monetary damages for any action taken or any failure to take any
action 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.

                                      55

<PAGE>



         The Bylaws of the Company provide for (1) indemnification of
directors, officers, employees and agents of the registrant and its
subsidiaries and (2) the elimination of a director's liability for monetary
damages, to the fullest extent permitted by Pennsylvania law.

         Directors and officers also are insured against certain liabilities
for their actions, as such, by an insurance policy obtained by the Company.

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

                                 LEGAL MATTERS

         The validity of the shares offered hereby will be passed upon for the
Company by Schnader Harrison Segal & Lewis LLP, Harrisburg, Pennsylvania.
Certain legal matters will be passed upon for the Underwriter by Stevens &
Lee, Reading, Pennsylvania.

                                    EXPERTS

         The consolidated financial statements appearing in this Prospectus
have been audited by Parente, Randolph, Orlando, Carey & Associates,
Wilkes-Barre, Pennsylvania, independent certified public accountants, to the
extent and for the periods indicated in their report appearing elsewhere
herein, and are included in reliance upon such report and upon the authority
of such firm as experts in accounting and auditing.


                                      56


<PAGE>

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
Lake Ariel Bancorp, Inc.:

<S>                                                                                                             <C>
Financial Statements (Unaudited)
   Consolidated Balance Sheet - As of September 30, 1997 and December 31, 1996............................    F-2
   Consolidated Statement of Income - For the nine and three months ended September 30, 1997
      and 1996............................................................................................    F-3
   Consolidated Statement of Stockholders' Equity - As of September 30, 1997..............................    F-4
   Consolidated Statement of Stockholders' Equity - As of September 30, 1996..............................    F-5
   Consolidated Statement of Cash Flows - For the nine months ended September 30, 1997 and 1996...........    F-6
   Notes to Consolidated Financial Statements.............................................................    F-7

Financial Statements (Audited)
   Report of Independent Certified Public Accountants.....................................................    F-9
   Consolidated Balance Sheet - As of December 31, 1996 and 1995..........................................    F-10
   Consolidated Statement of Income - For the years ended December 31, 1996, 1995 and 1994................    F-11
   Consolidated Statement of Stockholders' Equity - For the years ended December 31, 1996,
      1995 and 1994.......................................................................................    F-12
   Consolidated Statement of Cash Flows - For the years ended December 31, 1996, 1995 and 1994............    F-13
   Notes to Consolidated Financial Statements.............................................................    F-14

</TABLE>



                                      F-1

<PAGE>



                           LAKE ARIEL BANCORP, INC.
  CONSOLIDATED BALANCE SHEET - AS OF SEPTEMBER 30, 1997 AND DECEMBER 31, 1996
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>
(UNAUDITED)                                                                 SEPTEMBER 30,         DECEMBER 31,
                                                                                 1997                 1996
                                                                          ---------------        -------------
                                                                            (Unaudited)           (Audited)
                                                                                      (In thousands)
<S>                                                                           <C>                   <C>      
ASSETS
Cash and cash equivalents.................................................    $  13,739             $  15,971
Available-for-sale securities.............................................       63,911                60,399
Held-to-maturity securities (fair value of $58,360 and
   $26,564, respectively).................................................       57,870                26,601
Loans and leases..........................................................      205,712               186,494
Mortgage loans held for resale............................................        3,996                   315
     Less unearned income and loan fees...................................       (7,334)               (8,989)
     Less allowance for possible credit losses............................       (2,153)               (1,830)
                                                                               ---------             --------
       Net Loans..........................................................      200,221               175,990
Premises and equipment, net...............................................       12,214                10,005
Accrued interest receivable...............................................        3,095                 2,349
Foreclosed assets held for sale...........................................          561                   841
Other assets..............................................................       12,010                 5,750
                                                                               ---------             --------
         TOTAL ASSETS.....................................................     $363,621              $297,906
                                                                               =========             ========

LIABILITIES
Deposits:
   Noninterest-bearing....................................................    $  36,875              $ 32,539
   Interest-bearing:
     Demand...............................................................       32,183                27,070
     Savings..............................................................       39,685                37,713
     Time.................................................................      128,511               115,634
     Time $100,000 and over...............................................       40,883                40,240
                                                                               ---------             --------
       Total Deposits.....................................................      278,137               253,196
Accrued interest payable..................................................        3,144                 2,416
Federal Funds Purchased...................................................        4,800                     -
Securities sold under agreements to repurchase............................          200                   300
Short-term borrowings.....................................................        4,500                     -
Long-term debt............................................................       48,328                20,023
Other liabilities.........................................................        1,329                   799
                                                                               ---------             --------
       Total Liabilities..................................................      340,438               276,734
                                                                               ---------             --------

STOCKHOLDERS' EQUITY
Preferred stock: Authorized 1,000,000 shares of
   $1.25 par value each; no outstanding shares............................            -                     -
Common stock: Authorized, 5,000,000 shares of
   $0.42 par value each; issued and outstanding
   1,778,937 shares in 1997 and 1,761,776 in 1996.........................          747                   740
Capital surplus...........................................................       11,408                11,099
Retained earnings.........................................................       11,049                 9,572
Net unrealized securities gains (losses) on
   available-for-sale securities..........................................          (21)                 (239)
                                                                               ---------             --------
       Total Stockholders' Equity.........................................       23,183                21,172
                                                                               ---------             --------
         TOTAL LIABILITIES AND
         STOCKHOLDERS' EQUITY.............................................     $363,621              $297,906
                                                                               =========             ========
</TABLE>


        The accompanying notes are an integral part of the consolidated
                             financial statements.

                                      F-2

<PAGE>
                           LAKE ARIEL BANCORP, INC.
                      CONSOLIDATED STATEMENT OF INCOME -
        FOR THE NINE AND THREE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
(UNAUDITED)                                       NINE MONTHS ENDED  THREE MONTHS ENDED
                                                    SEPTEMBER 30,       SEPTEMBER 30,
                                                  1997      1996      1997      1996
                                              ---------------------  -------------------
                                             (Dollars in thousands, except per share data)
<S>                                              <C>       <C>       <C>       <C>    
INTEREST INCOME
Loans and leases .............................   $12,427   $10,713   $ 4,388   $ 3,697
Investment Securities
   Taxable ...................................     4,340     3,250     1,477     1,157
   Exempt from federal income taxes ..........     1,168       796       390       287
   Dividends .................................       114        68        51        27
                                                 -------   -------   -------   -------
     Total Investment Securities Income ......     5,622     4,114     1,918     1,471
                                                 -------   -------   -------   -------
Deposits in banks ............................         7         4         2         1
Federal funds sold ...........................       196        93        75         8
                                                 -------   -------   -------   -------
       TOTAL INTEREST INCOME .................    18,252    14,924     6,383     5,177
                                                 -------   -------   -------   -------

INTEREST EXPENSE
Deposit ......................................     7,572     6,534     2,686     2,270
Long-term debt ...............................     2,262       740       755       252
Federal funds purchased ......................        20        22        10        18
Short-term borrowings ........................        45       113        31        20
Securities sold under agreements to repurchase        11        13         4         3
                                                 -------   -------   -------   -------
       TOTAL INTEREST EXPENSE ................     9,910     7,422     3,506     2,563
                                                 -------   -------   -------   -------

NET INTEREST INCOME ..........................     8,342     7,502     2,877     2,614
PROVISION FOR POSSIBLE CREDIT LOSSES .........       730       425       350       175
                                                 -------   -------   -------   -------
NET INTEREST INCOME AFTER PROVISION
   FOR POSSIBLE CREDIT LOSSES ................     7,612     7,077     2,527     2,439
                                                 -------   -------   -------   -------

OTHER OPERATING INCOME
Loan origination fees ........................       168       160        19        13
Customer service charges and fees ............       905       909       304       303
Mortgage servicing fees ......................       258       247        90        80
Gain (loss) on available-for-sale securities .        80        43        89        90
Gain (loss) on sale of loans, net ............       185        61       418         2
Other income .................................       728       469       332       162
                                                 -------   -------   -------   -------
       TOTAL OTHER OPERATING INCOME ..........     2,324     1,889     1,252       650
                                                 -------   -------   -------   -------

OTHER OPERATING EXPENSES
Salaries and benefits ........................     3,112     2,661     1,062       900
Occupancy expense ............................       986       799       315       259
Equipment expense ............................       657       623       214       209
Advertising ..................................       177       186        49        39
Other expenses ...............................     1,842     1,584       673       585
                                                 -------   -------   -------   -------
       TOTAL OTHER OPERATING EXPENSES ........     6,774     5,853     2,313     1,992
                                                 -------   -------   -------   -------

INCOME BEFORE PROVISION FOR INCOME TAXES .....     3,162     3,113     1,466     1,097
PROVISION FOR INCOME TAXES ...................       795       835       375       320
                                                 -------   -------   -------   -------
NET INCOME ...................................   $ 2,397   $ 2,278   $ 1,091   $   777
                                                 =======   =======   =======   =======

EARNINGS PER SHARE(1) ........................   $  0.63   $  0.62   $  0.22   $  0.21
                                                 =======   =======   =======   =======
DIVIDENDS PER SHARE(1) .......................   $  0.25   $  0.22   $  0.09   $  0.08
                                                 =======   =======   =======   =======
WEIGHTED AVERAGE NUMBER OF SHARES
   OUTSTANDING(1) ............................     3,839     3,698     3,839     3,698
</TABLE>
- -------------------------
(1)  Reflects adjustment for 5% stock dividends issued on October 1, 1997 and
     1996, and a two-for-one stock split effective November 10, 1997.


        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                      F-3

<PAGE>



                           LAKE ARIEL BANCORP, INC.
   CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - AS OF SEPTEMBER 30, 1997
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                            Net Unrealized
                                                                                            Gains (Losses)
                                                                                            On Available-
                                                       Common     Capital    Retained          For-Sale
                                                        Stock     Surplus    Earnings         Securities    Total
                                                        -----     -------    --------         ----------    -----
                                                                           (In thousands)

<S>                                                      <C>       <C>         <C>             <C>         <C>    
BALANCES, DECEMBER 31, 1996..........................    $740      $11,099     $9,572          $(239)      $21,172
Net income...........................................       -            -      2,397              -         2,397
Issuance of 11,909 shares of common stock
   through Dividend Reinvestment Plan................       5          242          -              -           247
Issuance of 5,252 shares of common stock
   through Employee Stock Purchase Plan..............       2           67          -              -            69
Cash dividends declared..............................       -            -       (920)             -          (920)
Change in net unrealized securities
   gains (losses)....................................       -            -          -            218           218
                                                         ----      -------    --------        -------      -------

BALANCES, SEPTEMBER 30, 1997.........................    $747      $11,408    $11,049         $  (21)      $23,183
                                                         ====      =======    ========        =======      =======
</TABLE>









        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                      F-4

<PAGE>



                           LAKE ARIEL BANCORP, INC.
   CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - AS OF SEPTEMBER 30, 1996
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                            Net Unrealized
                                                                                            Gains (Losses)
                                                                                            On Available-
                                                       Common     Capital    Retained          For-Sale
                                                        Stock     Surplus    Earnings         Securities    Total
                                                        -----     -------    --------         ----------    -----
                                                                           (In thousands)

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

BALANCES, DECEMBER 31, 1995..........................    $696       $9,414    $  9,118        $  281       $19,509
Net income...........................................       -            -       2,278             -         2,278
Issuance of 10,966 shares of common stock
   through Dividend Reinvestment Plan................       5          165           -             -           170
Issuance of 5,462 shares of common stock
   through Employee Stock Purchase Plan..............       2           69           -             -            71
Cash dividends declared..............................       -            -        (800)            -          (800)
Change in net unrealized securities
   gains (losses)....................................       -            -           -          (781)         (781)
                                                         ----       ------     --------        -----       -------

BALANCES, SEPTEMBER 30, 1996.........................    $703       $9,648     $10,596         $(500)      $20,447
                                                         ====       ======     ========        ======      =======

</TABLE>






        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                      F-5

<PAGE>



                           LAKE ARIEL BANCORP, INC.
                    CONSOLIDATED STATEMENT OF CASH FLOWS -
             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

(UNAUDITED)                                                                    NINE MONTHS ENDED SEPTEMBER 30,
                                                                                  1997                1996
                                                                                ---------            ---------
                                                                                        (In thousands)
<S>                                                                              <C>                  <C>        
CASH FLOWS FROM OPERATING ACTIVITIES
Net income ...................................................................   $  2,397             $  2,278   
Adjustments to reconcile net income to net cash                                                      
   provided by (used in) operating activities:                                                       
     Provision for possible credit losses ....................................        730                  425
     Depreciation, amortization and accretion ................................        647                  540
     (Increase) decrease in mortgage loans held for resale ...................     (3,681)                 812
     Investment security (gains) losses, net .................................        (80)                 (43)
     Loss on sale of foreclosed assets .......................................        100                   40
     (Gain) loss on sale of equipment ........................................         (5)                --
     (Increase) decrease in accrued interest receivable ......................       (746)                (255)
     Increase (decrease) in accrued interest payable .........................        728                  673
     (Increase) decrease in other assets .....................................     (6,373)                (342)
     Increase (decrease) in other liabilities ................................        530                 (266)
                                                                                 --------             --------
NET CASH PROVIDED BY (USED IN)                                                                       
   OPERATING ACTIVITIES ......................................................     (5,753)               3,862
                                                                                 --------             --------
                                                                                                     
CASH FLOWS FROM INVESTING ACTIVITIES                                                                 
Held-to-maturity securities:                                                                         
     Proceeds from maturities ................................................      2,911                  392
     Purchases ...............................................................    (34,180)              (4,457)
Available-for-sale securities:                                                                       
     Proceeds from maturities ................................................      3,133                7,369
     Proceeds from sales .....................................................     10,737               22,186
     Purchases ...............................................................    (16,966)             (40,553)
Net (increase) decrease in loans and leases ..................................    (21,545)             (21,167)
Purchases of premises and equipment ..........................................     (2,860)                (194)
Proceeds from sale of equipment ..............................................          5                 --
Proceeds from sale of foreclosed assets ......................................        445                   69
                                                                                 --------             --------
NET CASH PROVIDED BY (USED IN)                                                                       
   INVESTING ACTIVITIES ......................................................    (58,320)             (36,355)
                                                                                 --------             --------
                                                                                                     
CASH FLOWS FROM FINANCING ACTIVITIES                                                                 
Net increase in deposits .....................................................     24,941               30,963
Increase (decrease) in Federal funds purchased ...............................      4,800                 --
Increase (decrease) in short-term borrowings .................................      4,500               (5,000)
Increase (decrease) in securities sold under agreements to repurchase ........       (100)                (100)
Proceeds from long-term debt .................................................     30,000                 --
Principal payments on long-term debt .........................................     (1,695)                 (31)
Proceeds from issuance of common stock .......................................        316                  241
Cash dividends ...............................................................       (921)                (800)
                                                                                 --------             --------
NET CASH PROVIDED BY (USED IN)                                                                       
   FINANCING ACTIVITIES ......................................................     61,841               30,473
                                                                                 --------             --------
                                                                                                     
INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS ...............................     (2,232)              (2,020)
CASH & CASH EQUIVALENTS AT  BEGINNING OF PERIOD ..............................     15,971               12,519
                                                                                 --------             --------
CASH & CASH EQUIVALENTS AT  END OF PERIOD ....................................   $ 13,739             $ 10,499
                                                                                 ========             ========
CASH PAID DURING THE YEAR FOR:                                                                       
   Interest ..................................................................   $  9,182             $  6,749
                                                                                 ========             ========
   Income taxes ..............................................................   $    552             $    775
                                                                                 ========             ========
                                                                                                     
</TABLE>
        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                      F-6

<PAGE>



                           LAKE ARIEL BANCORP, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996


         The financial information as of December 31, 1996 is audited and for
the interim periods ended September 30, 1997 and 1996 included herein is
unaudited; however, such information reflects all adjustments consisting of
only normal recurring adjustments, which are, in the opinion of management,
necessary to a fair presentation of the results for the interim periods.

1.       REPORTING AND ACCOUNTING POLICIES

         Principles of Consolidation

         The accounting and financial reporting policies of Lake Ariel
Bancorp, Inc. and its subsidiary conform to generally accepted accounting
principles and to general practice within the banking industry. The
consolidated statements include the accounts of Lake Ariel Bancorp, Inc. and
its wholly owned subsidiary, LA Bank, N.A. (Bank) including its subsidiary, LA
Lease, Inc. (collectively, Company). All material intercompany accounts and
transactions have been eliminated in consolidation. The accompanying interim
financial statements are unaudited. In management's opinion, the consolidated
financial statements reflect a fair presentation of the consolidated financial
position of Lake Ariel Bancorp, Inc. and subsidiary, and the results of its
operations and its cash flows for the interim periods presented, in conformity
with generally accepted accounting principles.

2.       CASH FLOWS

         The Company considers amounts due from banks and federal funds sold
as cash equivalents. Generally, federal funds are sold for one-day periods.

         From time to time, the Company swaps its residential mortgage loans
for participation certificates of a similar amount issued by the Federal Home
Loan Mortgage Corporation. These certificates do not involve the transfer of
cash for cash flow purposes. No mortgage loans were swapped for participation
certificates during the first nine months of 1997 or 1996.

3.       INVESTMENT SECURITIES

         SFAS No. 115 requires the classification of securities as
held-to-maturity, available-for-sale or trading. Securities, other than
securities classified as available-for-sale, are carried at amortized cost if
management has the ability and intent to hold these securities to maturity.
Securities expected to be held for an indefinite period of time and not held
until maturity are classified as available-for-sale and are carried at
estimated fair value. Decisions to sell these securities are determined by the
Company's financial position, including but not limited to, liquidity,
interest rate risk, asset liability management strategies, regulatory
requirements, tax considerations or capital adequacy. Gains or losses on
investment securities are computed using the specific identification method.

         The Company has no derivative financial instruments requiring
disclosure under SFAS No. 119.

4.       RECLASSIFICATIONS

         Certain prior years' amounts have been reclassified to conform to the
1997 reporting format.



                                      F-7

<PAGE>



5.       SHORT-TERM BORROWINGS AND LONG-TERM DEBT

         There were no short-term borrowings at September 30, 1997.

         Long-term debt at September 30, 1997 consisted of the following:

         Unsecured notes, payable in the amount of $31,200
           semiannually, maturing April 22, 1998...............$      62,000
         Borrowings with The Federal Home Loan Bank............   48,266,000
                                                                 -----------
                Total..........................................  $48,328,000
                                                                 ===========


         Annual maturities of the long-term debt are as follows: $699,600 in
1997; $12,818,200 in 1998; $2,971,900 in 1999; $8,169,100 in 2000; $8,281,700
in 2001; $10,387,500 in 2002; $5,000,000 in 2005.

         The borrowings with the Federal Home Loan Bank of Pittsburgh (FHLB)
require the Company to maintain collateral with a fair value in an amount
which approximates the total outstanding debt. In addition, the Company must
maintain its membership with the FHLB.



                                      F-8

<PAGE>



                           LAKE ARIEL BANCORP, INC.
              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS







Board of Directors and Stockholders
Lake Ariel Bancorp, Inc. and Subsidiary:


We have audited the accompanying consolidated balance sheets of Lake Ariel
Bancorp, Inc. and Subsidiary as of December 31, 1996 and 1995, and the related
consolidated statements of income, changes in stockholders' equity and cash
flows for each of the three years in the period ended December 31, 1996. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Lake Ariel
Bancorp, Inc. and Subsidiary as of December 31, 1996 and 1995, and the results
of its operations and its cash flows for each of the three years in the period
ended December 31, 1996, in conformity with generally accepted accounting
principles.



/s/ Parente, Randolph, Orlando, Carey & Associates
- --------------------------------------------------



Wilkes-Barre, Pennsylvania
January 24, 1997 (except for Note 19, as to which the date is November 10, 1997)





                                      F-9

<PAGE>



                           LAKE ARIEL BANCORP, INC.
         CONSOLIDATED BALANCE SHEET - AS OF DECEMBER 31, 1996 AND 1995
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                             December 31,
                                                                                        ----------------------
                                                                                        1996              1995
                                                                                        ----              ----
                                                                                            (In thousands)
<S>                                                                                  <C>              <C>      
ASSETS
Cash and cash equivalents........................................................... $  15,971        $  12,519
Available-for-sale securities.......................................................    60,399           50,580
Held-to-maturity securities (fair value of $26,564
   and $22,866 in 1996 and 1995, respectively)......................................    26,601           22,589
Loans and leases              ......................................................   186,494          159,170
Mortgage loans held for resale......................................................       315            3,405
     Less unearned income and loan fees.............................................    (8,989)          (8,612)
     Less allowance for possible credit losses......................................    (1,830)          (1,657)
                                                                                     ---------        ---------
       Net loans and leases.........................................................   175,990          152,306
Premises and equipment, net.........................................................    10,005            7,785
Accrued interest receivable.........................................................     2,349            1,971
Foreclosed assets held for sale.....................................................       841               52
Other assets........................................................................     5,750            4,057
                                                                                     ---------        ---------
         TOTAL ASSETS...............................................................  $297,906         $251,859
                                                                                     =========        =========

LIABILITIES
Deposits:
     Noninterest-bearing............................................................ $  32,539        $  26,866
     Interest-bearing:
       Demand.......................................................................    27,070           25,686
       Savings......................................................................    37,713           39,388
       Time.........................................................................   115,634           89,876
       Time $100,000 and over.......................................................    40,240           26,943
                                                                                     ---------        ---------
         Total Deposits.............................................................   253,196          208,759
Accrued interest payable............................................................     2,416            1,746
Short-term borrowings...............................................................         -            5,000
Securities sold under agreements to repurchase  ....................................       300              400
Long-term debt .....................................................................    20,023           15,156
Other liabilities...................................................................       799            1,289
                                                                                     ---------        ---------
         Total Liabilities..........................................................   276,734          232,350
                                                                                     ---------        ---------

STOCKHOLDERS' EQUITY
Preferred stock: Authorized 1,000,000 shares of
   $1.25 par value each; no outstanding shares......................................         -                -
Common stock: Authorized, 5,000,000 shares of $.42
   par value each; issued and outstanding 1,761,776
   shares in 1996 and 1,657,449 shares in 1995......................................       740              696
Capital surplus.....................................................................    11,099            9,414
Retained earnings ..................................................................     9,572            9,118
Net unrealized gains (losses) on available-for-sale securities .....................      (239)             281
                                                                                     ---------        ---------
         Total Stockholders' Equity.................................................    21,172           19,509
                                                                                     ---------        ---------

         TOTAL LIABILITIES AND
         STOCKHOLDERS' EQUITY.......................................................  $297,906         $251,859
                                                                                      ========         ========

</TABLE>


        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                     F-10

<PAGE>



                           LAKE ARIEL BANCORP, INC.
                      CONSOLIDATED STATEMENT OF INCOME -
             FOR THE YEARS ENDED DECEMBER 30, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                              Year Ended December 31,
                                                                    --------------------------------------------
                                                                       1996             1995              1994
                                                                       ----             ----              ----
                                                                        (Dollars in thousands, except share data)
<S>                                                                   <C>               <C>             <C>    
INTEREST INCOME
Loans and leases..................................................    $14,592           $13,112         $10,363
Investment securities:
   Taxable........................................................      4,323             4,187           2,544
   Exempt from federal income taxes ..............................      1,104               956           1,119
   Dividends......................................................         86               117              53
                                                                    ---------         ---------       ---------
     Total investment securities income...........................      5,513             5,260           3,716
                                                                    ---------         ---------       ---------
Deposits in bank .................................................          6                22               4
Federal funds sold ...............................................        164               154              74
                                                                    ---------         ---------       ---------
       TOTAL INTEREST INCOME......................................     20,275            18,548          14,157
                                                                    ---------         ---------       ---------

INTEREST EXPENSE
Deposits .........................................................      8,957             8,165           5,190
Long-term debt....................................................      1,143             1,215             541
Short-term borrowings.............................................         66               105             206
Securities sold under agreements to repurchase....................         17                29              30
                                                                    ---------         ---------       ---------
       TOTAL INTEREST EXPENSE.....................................     10,183             9,514           5,967
                                                                    ---------         ---------       ---------
NET INTEREST INCOME...............................................     10,092             9,034           8,190
PROVISION FOR POSSIBLE CREDIT LOSSES..............................        650               810             375
                                                                    ---------         ---------       ---------
NET INTEREST INCOME AFTER PROVISION
   FOR POSSIBLE CREDIT LOSSES ....................................      9,442             8,224           7,815
                                                                    ---------         ---------       ---------

OTHER OPERATING INCOME
Loan origination fees.............................................        266               179             422
Customer service charges and fees.................................      1,217             1,066             683
Mortgage servicing fees...........................................        327               302             221
Investment security gains, net....................................         43               331             112
Gain (loss) on sale of loans, net ................................        114               132            (131)
Other income......................................................        739               471             372
                                                                    ---------         ---------       ---------
         TOTAL OTHER OPERATING INCOME.............................      2,706             2,481           1,679
                                                                    ---------         ---------       ---------

OTHER OPERATING EXPENSES
Salaries and benefits.............................................      3,684             3,559           3,003
Occupancy expense.................................................      1,053             1,036             923
Equipment expense.................................................        824               855             602
FDIC assessment...................................................          2               222             321
Foreclosed asset expenses.........................................         51                26              44
Advertising.......................................................        249               242             243
Other expenses ...................................................      2,134             1,823           1,695
                                                                    ---------         ---------       ---------
         TOTAL OTHER OPERATING EXPENSES...........................      7,997             7,763           6,831
                                                                    ---------         ---------       ---------
INCOME BEFORE PROVISION FOR INCOME TAXES..........................      4,151             2,942           2,663
PROVISION FOR INCOME TAXES........................................      1,120               635             535
                                                                    ---------         ---------       ---------
NET INCOME........................................................   $  3,031          $  2,307        $  2,128
                                                                     ========          ========        ========
EARNINGS PER SHARE(1).............................................  $    0.82         $    0.63       $    0.59
                                                                    =========         =========       =========
DIVIDENDS PER SHARE(1)............................................  $    0.32         $    0.27       $    0.25
                                                                    =========         =========       =========
WEIGHTED AVERAGE NUMBER OF SHARES
   OUTSTANDING(1).................................................      3,686             3,641           3,595

</TABLE>
- -------------------------
(1)  Reflects adjustment for 5% stock dividends issued on October 1, 1997 and
     1996, and a two-for-one stock split effective November 10, 1997. (See
     Note 19.)


        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                     F-11

<PAGE>



                           LAKE ARIEL BANCORP, INC.
               CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY -
             FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                          Net Unrealized
                                                                                          Gains (Losses)
                                                                                          On Available-
                                                       Common     Capital    Retained        For-Sale
                                                        Stock     Surplus    Earnings       Securities      Total
                                                        -----     -------    --------       ----------      -----
                                                                                (In thousands)

<S>                                                     <C>      <C>          <C>       <C>                <C>    
BALANCES, DECEMBER 31, 1993..........................   $685     $  9,034     $6,553    $          -       $16,272
Net income...........................................      -            -      2,128               -         2,128
Issuance of 8,541 shares of common stock
   through Dividend Reinvestment Plan................      3          105          -               -           108
Cash dividends declared ($0.25 per share)(1).........      -            -       (898)              -          (898)
Implementation of SFAS No. 115.......................      -            -          -             602           602
Change in net unrealized securities
   gains (losses)....................................      -            -          -          (2,413)       (2,413)
                                                        -----     -------    -------        --------       -------

BALANCES, DECEMBER 31, 1994..........................    688        9,139      7,783          (1,811)       15,799
Net income...........................................      -           -       2,307               -         2,307
Issuance of 16,809 shares of common stock
   through Dividend Reinvestment Plan................      7          252          -               -           259
Issuance of 2,099 shares of common stock
   through Employee Stock Purchase Plan..............      1           23          -               -            24
Cash dividends declared ($0.27 per share)(1).........      -            -       (972)              -          (972)
Change in net unrealized securities
   gains (losses)....................................       -           -          -           2,092         2,092
                                                        -----     -------    -------        --------       -------

BALANCES, DECEMBER 31, 1995..........................    696        9,414      9,118             281        19,509
Net income...........................................      -            -      3,031               -         3,031
Issuance of 16,053 shares of common stock
   through Dividend Reinvestment Plan................      7          265          -               -           272
Issuance of 5,462 shares of common stock
   through Employee Stock Purchase Plan..............      2           70          -               -            72
Cash dividends declared ($0.32 per share)(1).........      -            -     (1,186)              -        (1,186)
Stock dividend declared (5% on October 1, 1996)......     35        1,350     (1,385)              -             -
Cash paid for fractional shares on stock
   dividend..........................................      -            -         (6)              -            (6)
Change in net unrealized securities
   gains (losses)....................................      -            -          -            (520)         (520)
                                                        -----     -------    -------        --------       -------

BALANCES, DECEMBER 31, 1996..........................   $740      $11,099     $9,572        $   (239)      $21,172
                                                        ====      =======     ======        =========      =======
</TABLE>
- -------------------------
(1)  Reflects adjustment for 5% stock dividends issued on October 1, 1997 and
     1996, and a two-for-one stock split effective November 10, 1997. (See
     Note 19.)







        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                     F-12

<PAGE>



                           LAKE ARIEL BANCORP, INC.
                    CONSOLIDATED STATEMENT OF CASH FLOWS -
             FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                      Year Ended December 31,
                                                                          ----------------------------------------
                                                                             1996             1995          1994
                                                                             ----             ----          ----
                                                                                                  (In thousands)
<S>                                                                       <C>             <C>            <C>      
CASH FLOWS FROM OPERATING ACTIVITIES
Net income............................................................... $   3,031       $   2,307      $   2,128
Adjustments to reconcile net income to ne
   cash provided by operating activities:
     Provision for possible credit losses................................       650             810            375
     Depreciation, amortization and accretion............................       720             710            685
     Deferred income taxes...............................................        45               8             85
     (Increase) decrease in mortgage loans held for resale...............     3,090          (3,286)        11,623
     Investment security gains, net......................................       (43)           (331)          (112)
     (Gain) loss on sale of foreclosed assets............................        (1)             93             12
     (Gain) loss on sale of leased assets................................         2              (5)            (2)
     (Gain) loss on sale of equipment....................................        (1)            138             11
(Increase) decrease in accrued interest receivable.......................      (378)             95           (615)
Increase in accrued interest payable.....................................       670              74            899
Increase in other assets.................................................      (869)           (695)        (1,219)
Increase (decrease) in other liabilities.................................      (490)            822            314
                                                                         -----------    ------------     ---------
NET CASH PROVIDED BY OPERATING ACTIVITIES................................     6,426             740         14,184
                                                                         -----------    ------------     ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Held-to-maturity securities :
     Proceeds from maturities............................................       339          17,060          1,336
     Purchases ..........................................................    (4,351)         (4,947)       (20,001)
Available-for-sale securities:
     Proceeds from maturities............................................     6,505           3,955          4,201
     Proceeds from sales.................................................    34,130          18,702         19,179
     Purchases...........................................................   (51,190)        (27,729)       (17,160)
Net increase in loans and leases.........................................   (28,303)        (15,229)       (64,873)
Purchases of premises and equipment......................................    (2,962)         (1,659)        (1,666)
Proceeds from sale of leased assets......................................        19              20             15
Proceeds from sale of equipment..........................................        13               8             15
Proceeds from sale of foreclosed assets..................................        70             448            283
Purchase of intangible assets............................................      (600)              -              -
                                                                         -----------    ------------     ---------
NET CASH USED IN INVESTING ACTIVITIES....................................   (46,330)         (9,371)       (78,671)
                                                                         -----------    ------------     ---------

CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in deposits.................................................    44,437          16,572         46,133
Increase (decrease) in short-term borrowings.............................    (5,000)         (9,750)         4,125
Decrease in securities sold under
  agreements to repurchase...............................................      (100)           (600)         1,000
Proceeds from long-term debt.............................................     5,000          25,000         15,000
Principal payments on long-term debt.....................................      (133)        (20,102)           (62)
Proceeds from issuance of common stock...................................       344             283            108
Cash dividends ..........................................................    (1,192)           (972)          (898)
                                                                         -----------    ------------     ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES................................    43,356          10,431         65,406
                                                                         -----------    ------------     ---------
INCREASE IN CASH & CASH EQUIVALENTS......................................     3,452           1,800            919
CASH & CASH EQUIVALENTS AT BEGINNING OF YEAR.............................    12,519          10,719          9,800
                                                                         -----------    ------------     ---------
CASH & CASH EQUIVALENTS AT END OF YEAR...................................  $ 15,971        $ 12,519       $ 10,719
                                                                         ===========    ============     =========
CASH PAID DURING THE YEAR FOR:
     Interest............................................................ $   9,513       $   9,588      $   5,068
                                                                          ==========      ==========     =========
     Income taxes........................................................ $   1,025      $      578     $      385
                                                                          ==========     ===========    ==========
</TABLE>

        The accompanying notes are an integral part of the consolidated
                            financial statements.

                                     F-13

<PAGE>



                           LAKE ARIEL BANCORP, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Principles of Consolidation

         The accompanying consolidated financial statements include the
accounts of Lake Ariel Bancorp, Inc. and its wholly owned subsidiary, LA Bank,
N.A. including its subsidiary, LA Lease, Inc. (collectively, "Company"). All
material intercompany balances and transactions are eliminated in
consolidation.

         Nature of Operations

         Lake Ariel Bancorp, Inc. is a one bank holding company whose
principal subsidiary is LA Bank, N.A. LA Bank's subsidiary, LA Lease, Inc.,
primarily provides equipment leases to small business entities.

         The Company provides a variety of financial services to individuals
and corporate customers through its fourteen branch banking offices in Wayne,
Lackawanna, Pike and Monroe Counties. The Bank's primary deposit products are
both noninterest and interest-bearing demand deposits and certificates of
deposit. Its primary lending products are single-family residential loans
which qualify for sale on the secondary residential loan market.

         Use of Estimates

         The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

         Material estimates that are particularly susceptible to significant
change relate to the determination of the allowance for possible credit losses
and the valuation of assets acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowances
for possible credit losses and foreclosed assets, management obtains
independent appraisals for significant properties.

         A majority of the Company's loan portfolio consists of single-family
residential loans in the Northeastern Pennsylvania area. Accordingly, the
ultimate collectibility of a substantial portion of the Company's loan
portfolio and the recovery of a substantial portion of the carrying amount of
foreclosed assets are susceptible to changes in local market conditions.

         While management uses available information to recognize losses on
loans and leases and foreclosed assets, future additions to the allowances may
be necessary based on changes in local economic conditions. In addition,
regulatory agencies, as an integral part of their examination process,
periodically review the Company's allowances for possible credit losses and
foreclosed assets. Such agencies may require the Company to recognize
additions to the allowances based on their judgments about information
available to them at the time of their examination. Because of these factors,
it is reasonably possible that the allowances for possible credit losses and
foreclosed assets may change materially in the near term.

         Investment Securities

         Held-to-maturity securities are bonds, notes and debentures for which
the Company has the positive intent and ability to hold to maturity. These
securities are reported at cost, adjusted for premiums and discounts that are
recognized in interest income using the interest method over the period to
maturity.

         Government bonds held principally for resale in the near term, and
mortgage-backed securities held for sale in conjunction with the Company's
mortgage banking activities, are classified as trading account securities and
are recorded at their fair values. Unrealized gains and losses on trading
account securities are included immediately in other income. 


                                     F-14

<PAGE>



The Company neither held nor purchased securities which would be categorized
as trading account securities during the years ended December 31, 1996, 1995
and 1994.

         Available-for-sale securities consist of bonds, notes, debentures and
certain equity securities not classified as trading securities nor as
held-to-maturity securities. Unrealized holding gains and losses, net of tax,
on available-for-sale securities are reported as a net amount in a separate
component of stockholders' equity until realized.

         Investment gains and losses are determined using the specific
identification method.

         Declines in the fair value of individual held-to-maturity and
available-for-sale securities below their cost that are other than temporary
result in write-downs of the individual securities to their face value. The
related write-downs are included in earnings as realized losses.

         Derivative Financial Instruments

         The Company has no derivative financial instruments requiring
disclosure under SFAS No. 119.

         Mortgage Loans Held for Resale

         Mortgage loans originated and intended for resale in the secondary
market are carried at the lower of cost or fair value in the aggregate. Net
unrealized losses are recognized in a valuation allowance by charges to
income. These loans are sold in whole and without recourse to the Company.

         Loans and Leases

         Loans are reported at the principal balance outstanding, net of
unearned interest, net deferred loan fees and the allowance for possible
credit losses. Unearned interest on installment loans is recognized as income
using the actuarial method. Interest on all other loans is recognized on the
accrual basis, based on the principal amount outstanding. Loan fees, including
origination and commitment fees, less certain direct loan origination costs,
are deferred and recognized over the estimated lives of the related loans as
an adjustment to yield. The unamortized balance of these fees and costs are
included as part of the loan balance to which it relates. Prior to 1988, such
fees and costs were recognized as income or expense when collected or paid.
Impaired loans are placed in a nonaccrual status when management believes that
the collection of principal or interest is uncertain, unless the loans are
both in the process of collection and well secured. When interest accrual is
discontinued, income recorded in the current year is reversed and the accrued
interest from prior years is charged to the allowance for possible credit
losses.

         Allowance for Possible Credit Losses

         The allowance for possible credit losses is established through a
provision for possible credit losses as a charge to operating expense. The
Company provides for possible credit losses based on an evaluation of the risk
associated with the Company's loan portfolio, prior loan loss experience,
economic conditions and other factors. Loans are charged against the allowance
for possible credit losses when management believes that the collection of
principal is unlikely. Recoveries on previously charged-off loans are added to
the allowance for possible credit losses.

         Foreclosed Assets Held for Sale

         Foreclosed assets held for sale are carried at the lower of fair
value minus estimated costs to sell, or cost.



                                     F-15

<PAGE>



         Loan Servicing and Loan Servicing Rights

         The Company services real estate loans for investors in the secondary
mortgage market, which are not included in the accompanying consolidated
balance sheet. The approximate total amount of mortgages serviced amounted to
$119,898,000, $121,375,000 and $113,551,000 at December 31, 1996, 1995 and
1994, respectively.

         The cost of mortgage servicing rights is amortized in proportion to,
and over the period of, estimated net servicing revenues. Impairment of
mortgage servicing rights is assessed based on the fair value of those rights.
Fair values are estimated using discounted cash flows based on a current
market interest rate. For purposes of measuring impairment, the rights are
stratified based on the following predominant risk characteristics of the
underlying loans: stated term of the loan and interest rate. The amount of
impairment recognized is the amount by which the capitalized mortgage
servicing rights for a stratum exceed their fair value.

         When participating interests in loans sold have an average
contractual interest rate, adjusted for normal servicing fees, that differs
from the agreed yield to the purchaser, gains or losses are recognized equal
to the present value of such differential over the estimated remaining life of
such loans. The resulting "excess servicing receivable" or "deferred servicing
revenue" is amortized over the estimated life using a method approximating the
interest method.

         Quoted market prices are not available for the excess servicing
receivables. Thus, the excess servicing receivables and the amortization
thereon are periodically evaluated in relation to estimated future servicing
revenues, taking into consideration changes in interest rates, current
prepayment rates, and expected future cash flows. The Company evaluates the
carrying value of the excess servicing receivables by estimating the future
servicing income of the excess servicing receivables based on management's
best estimate of remaining loan lives and discounted at the original discount
rate.

         Premises and Equipment

         Premises and equipment are stated at cost less accumulated
depreciation. Routine maintenance and repair expenditures are expended as
incurred while significant expenditures are capitalized. Depreciation expense
is determined primarily on the straight-line method over the following ranges
of useful lives:

                 Buildings and improvements                  10 to 40 years
                 Furniture, fixtures and equipment           5 to 20 years


         Intangible Assets

         Core deposit intangible assets and customer lists acquired are
included in other assets and are being amortized over a period of six to eight
years using the straight-line method. Amortization for 1996, 1995 and 1994 was
$108,000 per year.

         Employee Benefit Plans

         The Company maintains and funds a defined contribution profit-sharing
plan which covers substantially all eligible employees. The Company also
adopted (effective July 1, 1995) and maintains a 401(k) savings plan.
Substantially all of the Company's employees are eligible to participate in
the profit-sharing/401(k) savings plan on the January 1 or July 1 following
their completion of six months of service and attaining age 20 1/2.

         Income Taxes

         Deferred tax assets and liabilities are reflected at currently
enacted income tax rates applicable to the period in which the deferred tax
assets or liabilities are expected to be realized or settled. As changes to
the tax laws or rates are enacted, deferred tax assets and liabilities are
adjusted through the provision for income taxes.


                                     F-16

<PAGE>



         Off-Balance Sheet Financial Instruments

         In the ordinary course of business, the Company has entered into
off-balance sheet financial instruments consisting of commitments to extend
credit and standby letters of credit. Such financial instruments are recorded
in the financial statements when they become payable.

         Cash Flows

         The Company considers amounts due from banks and federal funds sold
as cash equivalents. Generally, federal funds are sold for one-day periods.

         In 1996, 1995 and 1994, the Company transferred $858,000, $422,000
and $367,000, respectively, from its loan portfolio to foreclosed assets held
for sale.

         During 1995 and 1994, the Company swapped $430,000 and $23,479,000,
respectively, of its mortgage loans for participation certificates of a
similar amount issued by the Federal Home Loan Mortgage Corporation. No
mortgage loans were swapped for participation certificates during 1996. These
investments do not involve the transfer of cash for cash flow purposes.

         Fair Values of Financial Instruments

         Statement of Financial Accounting Standards No. 107, Disclosures
about Fair Value of Financial Instruments, requires disclosure of fair value
information about financial instruments, whether or not recognized in the
statement of financial condition. In cases where quoted market prices are not
available, fair values are based on estimates using present value or other
valuation techniques. Those techniques are significantly affected by the
assumption used, including the discount rate and estimates of future cash
flows. In that regard, the derived fair value estimates cannot be
substantiated by comparison to independent markets and, in many cases, could
not be realized in immediate settlement of the instruments. Statement No. 107
excludes certain financial instruments and all nonfinancial instruments from
its disclosure requirements. Accordingly, the aggregate fair value amounts
presented do not represent the underlying value of the Company.

         Earnings Per Share

         Earnings per share is computed using the weighted average number of
shares outstanding after giving effect to the 5% stock dividends issued on
October 1, 1997 and 1996, the two-for-one stock split effective November 10,
1997, and the assumed exercise of stock options. The weighted average number
of shares outstanding was 3,686,000 in 1996, 3,641,000 in 1995 and 3,595,000
in 1994. (See Note 19.)

         Reclassifications

         Certain prior year amounts have been reclassified to conform to the
1996 reporting format.

2.       RESTRICTIONS ON CASH AND DUE FROM BANK ACCOUNTS

         The Company is required to maintain reserve balances with the Federal
Reserve Bank. The average monthly balance required during 1996 and 1995 was
approximately $375,000. In addition, at December 31, 1996 and 1995, required
compensating reserve balances with correspondent banks were $2,010,000 and
$1,881,000, respectively.

         Deposits with any one financial institution are insured up to
$100,000. The Company maintains cash and cash equivalents with certain other
financial institutions in excess of the insured amount.



                                     F-17

<PAGE>



3.       INVESTMENT SECURITIES

         Debt and equity securities have been classified in the consolidated
balance sheet according to management's intent. The carrying amount of
securities and their approximate fair values at December 31, 1996 and 1995
were as follows (in thousands):
<TABLE>
<CAPTION>

                                                                               December 31, 1996
                                                             ------------------------------------------------------
                                                                               Gross                         Gross
                                                              Amortized      Unrealized      Unrealized       Fair
                                                                Cost            Gains          Losses        Value
                                                              ---------      ----------      ----------     --------
<S>                                                             <C>              <C>            <C>         <C>    
Available-for-sale securities:
   U.S. government agencies and corporations..................  $50,253          $100           $549        $49,804
   Obligations of states and political subdivisions...........    9,066           120             34          9,152
                                                                -------         -----         ------        -------
     Total debt securities....................................   59,319           220            583         58,956
   Equity securities..........................................    1,443             -              -          1,443
                                                                -------         -----         ------        -------
       Total..................................................  $60,762          $220           $583        $60,399
                                                                =======         =====         ======        =======
Held-to-maturity securities:
   U.S. government agencies and corporations..................  $10,841          $  -           $370        $10,471
   Obligations of states and political subdivisions...........   15,760           368             35         16,093
                                                                -------         -----         ------        -------
       Total..................................................  $26,601          $368           $405        $26,564
                                                                =======         =====         ======        =======


                                                                               December 31, 1995
                                                             ------------------------------------------------------
                                                                               Gross                         Gross
                                                              Amortized      Unrealized      Unrealized       Fair
                                                                Cost            Gains          Losses        Value
                                                              ---------      ----------      ----------     --------
Available-for-sale securities:
   U.S. government agencies and corporations..................  $43,041          $335           $169        $43,207
   Obligations of states and political subdivisions...........    5,810           267              8          6,069
                                                                -------         -----         ------        -------
     Total debt securities....................................   48,851           602            177         49,276
   Equity securities..........................................    1,304             -              -          1,304
                                                                -------         -----         ------        -------
       Total..................................................  $50,155          $602           $177        $50,580
                                                                =======         =====         ======        =======
Held-to-maturity securities:
   U.S. government agencies and corporations..................  $11,065          $  -           $119        $10,946
   Obligations of states and political subdivisions...........   11,524           396              -         11,920
                                                                -------         -----         ------        -------
       Total..................................................  $22,589          $396           $119        $22,866
                                                                =======         =====         ======        =======
</TABLE>


         The amortized cost and estimated fair value of debt securities at
December 31, 1996, by contractual maturity, are shown below (in thousands).
Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties.
<TABLE>
<CAPTION>

                                                     Available-for-sale securities     Held-to-maturity securities
                                                     -----------------------------     ---------------------------
                                                     Amortized             Fair        Amortized            Fair
                                                       Cost               Value          Cost              Value
                                                     ---------           --------     ----------        --------

<S>                                                     <C>                <C>             <C>             <C>  
Due in one year or less.............................  $  1,055           $  1,068        $     -         $     -
Due after one year through five years...............     2,408              2,429              -               -
Due after five years through ten years..............    13,654             13,583          7,686           7,808
Due after ten years.................................    42,202             41,876         18,915          18,756
                                                      --------           --------       --------        --------
     Total..........................................   $59,319            $58,956        $26,601         $26,564
                                                       =======            =======        =======         =======
</TABLE>

         Gross realized gains and gross realized losses on sales of
available-for-sale securities were as follows for the years ended December 31,
1996, 1995, and 1994 (in thousands):

                                     F-18

<PAGE>

<TABLE>
<CAPTION>


                                                                                  Year Ended December 31,
                                                                        --------------------------------------
                                                                        1996            1995             1994
                                                                        ----            ----             ----
<S>                                                                     <C>              <C>             <C>  
Gross realized gains:
   U.S. government agencies and corporations.........................   $  78            $309            $  78
   Obligations of states and political subdivisions..................     114              36               58
                                                                        -----            ----             ----
     Total...........................................................    $192            $345             $136
                                                                         ====            ====             ====
Gross realized losses:
   U.S. government agencies and corporations.........................    $149           $  14            $  13
   Obligations of states and political subdivisions..................       -               -               11
                                                                        -----           -----            -----
       Total.........................................................    $149           $  14            $  24
                                                                         ====           =====            =====

</TABLE>

         Investment securities carried at $17,144,000 in 1996 and $20,713,000
in 1995 were pledged to secure governmental deposits, public deposits, etc. as
required by law. There is no significant concentration of investments in any
individual security issue (excluding U.S. government and its agencies) that
was in excess of 10% of stockholders' equity.

         The unamortized premiums on mortgage-backed securities amounted to
$557,000 and $283,000 as of December 31, 1996 and 1995, respectively. The
unaccreted discount on mortgage-backed securities amounted to $208,000 and
$320,000 as of December 31, 1996 and 1995, respectively.

4.       LOANS AND LEASES

         A summary of the outstanding loans and leases by major categories at
December 31 is as follows:

                                                          1996             1995
                                                          ----             ----
                                                               (In thousands)

Real estate-construction..............................  $  3,214     $    4,726
Real estate-mortgage..................................    84,352         68,006
Commercial and industrial.............................    51,485         45,210
Consumer installment..................................    45,170         42,891
Lease financing.......................................     2,588          1,742
Unearned income.......................................    (8,091)        (7,641)
Unearned loan fees, net...............................      (898)          (971)
                                                        --------     ----------
   Total loans and leases.............................   177,820        153,963
Allowance for possible credit losses..................    (1,830)        (1,657)
                                                        --------     ----------
     Net loans and leases.............................  $175,990     $  152,306
                                                        =========    ==========


         Total nonaccrual loans outstanding at December 31, 1996 were
approximately $615,000 as compared to $1,703,000 at December 31, 1995.
Included in nonaccrual loans are $542,000 of impaired loans in nonaccrual
status, for which $184,000 has been provided for in the allowance for possible
credit losses to cover potential losses from these impaired loans. At December
31, 1996 and 1995, there were no outstanding commitments to lend funds to
debtors with nonaccrual loans. At December 31, 1996 and 1995, no loans were
being accounted for as a troubled debt restructuring. Accruing loans past due
ninety days or more as to principal or interest amounted to $1,593,000 and
$1,716,000 at December 31, 1996 and 1995, respectively.

         Further information regarding the balance of nonaccrual loans at
December 31, 1996, and related interest payment information, is as follows (in
thousands):



                                     F-19

<PAGE>
<TABLE>
<CAPTION>



                                               Cash Payments Received During 1996 Were Applied As Follows:
                                            ----------------------------------------------------------------------
                                               Book        Contractual                 Recovery
                                             Balance          Balance      Interest     Of Prior        Reduction Of
                                            12/31/96         12/31/96      Income     Charge-Off         Principal
                                            --------         --------      ------     ----------         ---------
<S>                                           <C>            <C>              <C>          <C>            <C> 
Contractually past due with:
   Substantial performance................    $  82          $  82            $ -          $ -            $  4
   Limited performance....................      103            103              4            -               7
   No performance.........................      135            144              -            -               -
Contractually current, however:
   Payment of full principal or
     interest in doubt....................      207            207              -            -              65
   Other..................................       88             88              3            -               3
                                               ----           ----            ---          ---             ---
       Total..............................     $615           $624             $7          $ -             $79
                                               ====           ====             ==          ===             ===

</TABLE>

         At December 31, 1996 and 1995, certain officers and directors and/or
companies in which they have 10% or more beneficial ownership were indebted to
the Company in the aggregate amount of $421,000 and $317,000 respectively.
Such indebtedness was incurred in the ordinary course of business on
substantially the same terms as those prevailing at the time for comparable
transactions with other persons. New loans in 1996 and 1995 were $363,000 and
$19,000, respectively, while payments were $259,000 and $130,000 respectively,
during the same periods.

         A summary of selected loan maturities and interest sensitivity
analysis at December 31, 1996 is as follows:
<TABLE>
<CAPTION>

                                                         Maturity Distribution And Interest Rate Sensitivity
                                                     ----------------------------------------------------------
                                                     Within One        Two-Five         After Five
                                                        Year             Years             Years         Total
                                                     ----------        --------         ----------      -------
                                                                               (In thousands)

<S>                                                      <C>             <C>               <C>            <C>   
Real estate-construction.........................      $  3,214     $        -       $          -       $  3,214
Commercial and industrial........................        11,590          7,633             32,262         51,485
                                                       --------        -------           --------       --------
   Total.........................................       $14,804         $7,633            $32,262        $54,699
                                                        =======         ======            =======        =======

Fixed interest rate..............................      $  4,075         $2,943           $  6,821        $13,839
Adjustable interest rate.........................        10,729          4,690             25,441         40,860
                                                       --------        -------           --------       --------
   Total.........................................       $14,804         $7,633            $32,262        $54,699
                                                        =======         ======            =======        =======

</TABLE>

         The maturity of loans is based upon contractual terms. The Company
may, however, extend the stated maturities at current rates and terms for
economic or market reasons.

         Changes in the allowance for possible credit losses for the years
ended December 31, 1996, 1995 and 1994 were as follows:
<TABLE>
<CAPTION>

                                                                        1996            1995             1994
                                                                        ----            ----             ----
                                                                                    (Dollars in thousands)

<S>                                                                    <C>             <C>              <C>   
Balance at beginning of period.......................................  $1,657          $1,496           $1,544
                                                                       ------          ------           ------
Charge-offs:
   Real estate-construction..........................................       -               -                -
   Real estate-mortgage  ............................................     143             200               14
   Commercial and industrial.........................................     158             294              321
   Consumer installment..............................................     274             206              157
   Lease financing...................................................       -               -                7
                                                                       ------          ------           ------
     Total...........................................................     575             700              499
                                                                       ------          ------           ------
</TABLE>

                                     F-20

<PAGE>

<TABLE>
<CAPTION>


                                                                        1996            1995             1994
                                                                        ----            ----             ----
                                                                                    (Dollars in thousands)
<S>                                                                        <C>             <C>              <C>
Recoveries:
   Real estate-construction..........................................       -               -                -
   Real estate-mortgage..............................................       -               -                2
   Commercial and industrial.........................................      40               8               12
   Consumer installment..............................................      58              43               58
   Lease financing...................................................       -               -                4
                                                                       ------         -------          -------
     Total...........................................................      98              51               76
                                                                       ------         -------          -------
Net charge-offs......................................................     477             649              423
Provision for possible credit losses.................................     650             810              375
                                                                       ------         -------          -------
Balance at end of period.............................................  $1,830          $1,657           $1,496
                                                                       ======          ======           ======
Ratio of net charge-offs during period to
   average loans outstanding during period...........................    0.30%           0.44%            0.35%
                                                                        =====           =====            =====
</TABLE>


5.       PREMISES AND EQUIPMENT

         Premises and equipment at December 31 are summarized as follows:

<TABLE>
<CAPTION>
                                                                                        1996             1995
                                                                                        ----             ----
                                                                                             (In thousands)

<S>                                                                                    <C>             <C>    
Land and land improvements..........................................................   $  1,420        $ 1,019
Buildings and improvements..........................................................      7,446          5,375
Furniture, fixtures and equipment...................................................      4,853          4,413
                                                                                        -------        -------
   Total............................................................................     13,719         10,807
Less accumulated depreciation.......................................................      3,714          3,022
                                                                                        -------        -------
   Net..............................................................................    $10,005        $ 7,785
                                                                                        =======        =======

</TABLE>

         Depreciation expense was $730,000, $743,000, and $619,000 in 1996,
1995 and 1994, respectively.

         Certain facilities and equipment are leased under short and long-term
agreements expiring at various dates to the year 2003. Rental expenses on
these operating leases amounted to $348,000 in 1996, $339,000 in 1995 and
$274,000 in 1994. Required future minimum annual rentals under all such
noncancelable operating leases as of December 31, 1996 are as follows (in
thousands):

                     1997                      $   399
                     1998                          344
                     1999                          316
                     2000                          253
                     2001                          186
                     Thereafter                  1,368
                                               -------
                             Total              $2,866
                                                ======


6.       DEPOSITS

         Included in interest-bearing deposits are certificates of deposit in
amounts of $100,000 or more. There are no brokered deposits included in
certificates of deposit of $100,000 or more. These certificates of deposit and
their remaining maturities at December 31 are as follows:



                                     F-21

<PAGE>



                                                        1996             1995
                                                        ----             ----
                                                             (In thousands)

Three months or less................................    $11,375        $11,708
Over three through six months.......................     17,847          5,701
Over six through twelve months......................      6,376          8,213
Over twelve months..................................      4,642          1,321
                                                        -------        -------
   Total ...........................................    $40,240        $26,943
                                                        =======        =======


7.       SHORT-TERM BORROWINGS

         There were no short-term borrowings outstanding at December 31, 1996
as compared to $5,000,000 at December 31, 1995. The maximum amount of
outstanding month-end short-term borrowings during 1996, 1995 and 1994 were
$5,000,000, $10,050,000, and $11,750,000, respectively. The approximate
average amount outstanding during 1996, 1995, and 1994 was $2,179,000,
$5,037,000, and $4,805,000 respectively. The average interest rate on the
balances during 1996, 1995, and 1994 were 5.25%, 5.39%, and 4.29%,
respectively.

8.       LONG-TERM DEBT

         Long-term debt at December 31 is as follows:
<TABLE>
<CAPTION>

                                                                                        1996             1995
                                                                                        ----             ----
                                                                                             (In thousands)
<S>                                                                                  <C>             <C>      
Unsecured notes, payable in the amount of $31,200 semiannually plus accrued
   interest at the New York City prime interest rate,
   maturing April 22, 1998..........................................................    $    94       $    156
Collateralized borrowings, interest and principal payable monthly;
   fixed interest rate of 6.49%, maturing October 17, 2001..........................      4,929              -
Collateralized borrowings, interest payable monthly and principal
   at maturity; interest rates are both fixed and variable and range
   from prime to 6.41% at December 31, 1996.........................................     15,000         15,000
                                                                                        -------        -------
     Total..........................................................................    $20,023        $15,156
                                                                                        =======        =======
</TABLE>


         Annual maturities of long-term debt are as follows: $942,000 in 1997,
$969,900 in 1998, $1,001,200 in 1999, $6,068,200 in 2000, $1,041,800 in 2001,
$5,000,000 in 2002 and $5,000,000 in 2005. Investment securities are pledged
to collateralize the $15,000,000 in borrowings with the Federal Home Loan Bank
of Pittsburgh.

9.       COMMON STOCK (See Note 19)

         The Company has reserved 100,000 shares under its 1994 Stock Option
Plan ("Option Plan"). Options are granted to purchase common stock at prices
not less than the fair market value of the common stock on the date of grant.
Such shares have been adjusted pursuant to paragraph 13 of the Company's 1994
Stock Option Plan to reflect the 5% dividends payable in common stock on
October 1, 1997 and 1996, and a two-for-one stock split effective on November
10, 1997. The following information has been adjusted to increase the
outstanding stock options to 220,500 shares and reduce the respective exercise
prices.

         The Company applies Accounting Principles Board Opinion No. 25 and
related interpretations in accounting for the Option Plan. Accordingly, no
compensation expense has been recognized for the Option Plan. Had compensation
cost for the Option Plan been determined based on the fair values at the grant
dates for awards consistent with the method of SFAS No. 123, the Company's net
income and earnings per share would have been adjusted to the pro forma
amounts indicated below for the year ended December 31, 1995:


                                     F-22

<PAGE>



                                              As Reported          Pro Forma
                                              -----------          ---------

Net Income (in thousands)..................      $2,307                $2,121
Earnings per share.........................     $  0.63               $  0.58


         For purposes of the pro forma calculations, the fair value of each
option grant is estimated using the Black-Scholes option - pricing model with
the following weighted - average assumptions for grants issued in 1995:

              Dividend yield                        3.80%
              Expected volatility                  28.14%
              Risk-free interest rate               6.66%
              Expected lives                      10 years


         A summary of the status of the Company's Option Plan as of December
31, 1996, 1995 and 1994, and changes during the years then ended, is presented
below:
<TABLE>
<CAPTION>

                                                  1996                    1995                     1994
                                          ---------------------   ----------------------   --------------------
                                                     Weighted-                Weighted-               Weighted-
                                                      Average                  Average                 Average
                                                      Exercise                 Exercise               Exercise
                                          Shares       Price      Shares         Price     Shares       Price
                                          ------     ---------    ------      ---------    ------     ---------
<S>                                        <C>          <C>        <C>          <C>                  <C>     
Outstanding beginning of year.........     220,500      $6.67      77,175       $6.86           -    $      -
Granted...............................           -          -     143,325        6.57      77,175        6.86
Exercised.............................           -          -           -           -           -           -
Forfeited.............................           -          -           -           -           -           -
                                           -------                -------                  ------       
   Outstanding, end of year...........     220,500      $6.67     220,500       $6.67      77,175       $6.86
                                           =======                =======                  ======       
</TABLE>
 

         The following summarizes information about stock options outstanding
at December 31, 1996:

<TABLE>
<CAPTION>
                                                         Weighted-Average
                                                             Remaining
         Exercise Price             Number               Contractual Life           Options Exercisable
         --------------             ------               ----------------           -------------------

<S>                                  <C>                    <C>                            <C>   
              $6.86                   77,175                 7.6 years                      77,175
              $6.57                  143,325                 8.6 years                     143,325

</TABLE>

         The Company reserved 50,000 shares of common stock under the Company's
Employee Stock Purchase Plan increased to 100,000 effective November 10, 1997,
as a result of the two-for-one stock split. Under the terms of the plan,
employees may purchase common stock of the Company at 85% of the fair market
value. Employees pay for their stock purchases through periodic payroll
deductions subject to a limit of 10% of base pay. During 1996 and 1995, 5,462
and 2,099 shares, respectively, were purchased under the plan.

         A Dividend Reinvestment and Stock Purchase Plan was implemented
during the year ended December 31, 1994 to provide stockholders an opportunity
to automatically reinvest their dividends in shares of common stock.
Three-hundred thousand shares of common stock are reserved under this plan.
The price per share of common stock purchased from the Company is 95% of the
fair market value on the quarterly dividend payment date. During the years
ended December 31, 1996 and 1995, 16,053 and 16,809 shares, respectively, were
issued under this plan.



                                     F-23

<PAGE>



10.      INCOME TAXES

         The following temporary differences gave rise to the deferred tax
asset included in other assets at December 31, 1996 and 1995 (in thousands):
<TABLE>
<CAPTION>

                                                                                        1996             1995
                                                                                        ----             ----
<S>                                                                                     <C>           <C>    
Deferred tax assets:
   Unrealized losses on available-for-sale securities...............................    $ 123         $     -
   Allowance for possible credit losses.............................................      361             316
   Loan fees and costs..............................................................      231             289
   Deferred compensation............................................................      104              76
                                                                                       -------        -------
     Total..........................................................................      819             681
                                                                                       -------         ------
Deferred tax liabilities:
   Unrealized gains on available-for-sale securities................................        -            (145)
   Depreciation.....................................................................     (199)           (168)
   Bond accretion...................................................................      (23)            (25)
   Leasing..........................................................................     (166)           (135)
                                                                                        ------          ------
     Total..........................................................................     (388)           (473)
                                                                                        ------          ------
       Deferred tax asset, net......................................................    $ 431           $ 208
                                                                                        ======          =====
</TABLE>


         The provision for income taxes is comprised of the following
components (in thousands):
<TABLE>
<CAPTION>

                                                                                  Year Ended December 31,
                                                                       ---------------------------------------
                                                                        1996            1995             1994
                                                                        ----            ----             ----

<S>                                                                    <C>               <C>             <C> 
Current..............................................................  $1,075            $627            $450
Deferred.............................................................      45               8              85
                                                                       ------            ----            ----
   Total.............................................................  $1,120            $635            $535
                                                                       ======            ====            ====

</TABLE>

         The following tabulation presents a reconciliation of the expected
provision for income taxes (in thousands), determined by using the current
federal income tax rate of 34% in 1996, 1995 and 1994 to the actual provision
for income taxes reflected in the accompanying consolidated financial
statements.

<TABLE>
<CAPTION>

                                                                                  Year Ended December 31,
                                                                      ----------------------------------------
                                                                        1996            1995             1994
                                                                        ----            ----             ----

<S>                                                                    <C>              <C>             <C>  
Provision at the expected statutory rate.............................  $1,411           $1,000          $ 905
Effect of tax-exempt income..........................................    (322)            (323)          (380)
Other items..........................................................      31              (42)            10
                                                                       -------         -------          -----
   Provision for income taxes........................................  $1,120          $   635          $ 535
                                                                       =======         ========         =====
</TABLE>


11.      EMPLOYEE BENEFIT PLANS

         The Company has a profit-sharing plan for the benefit of its
employees. Contributions to the profit-sharing plan are made at the discretion
of the Board of Directors, funded currently, and amounted to $214,000 in 1996,
$181,000 in 1995, and $223,000 in 1994.

         The Company also maintains a 401(k) savings plan. The Company
contributes 50% of the employee contribution up to 6% of compensation. The
Company's 1996 and 1995 contributions to this plan were $58,000 and $25,000,
respectively.


                                     F-24

<PAGE>



12.      REGULATORY MATTERS

         The Company may not pay dividends in any year in excess of the total
of the current year's net income and the retained net income of the prior two
years without the approval of the Federal Reserve Board. Accordingly, Company
dividends in 1997 may not exceed $1,789,000 plus Company net income for 1997.
Similar banking regulations limit the amount of dividends that may be paid to
the Company by its bank subsidiary without prior approval of the Comptroller
of the Currency.

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

         Quantitative measures established by regulation to ensure capital
adequacy require the Company to maintain minimum amounts and ratios (set forth
in the table below) of total and Tier I capital (as defined in the
regulations) to risk-weighted assets (as defined), and of Tier I capital (as
defined) to average assets (as defined). Management believes, as of December
31, 1996, that the Company meets all capital adequacy requirements to which it
is subject.

         To be categorized as well capitalized, the bank must maintain minimum
total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth
in the table below. There are no conditions or events since that notification
that management believes have changed the institution's category. The
Company's actual capital amounts (in thousands) and ratios are also presented
in the table. No amounts were deducted from capital for interest-rate risk in
either year.
<TABLE>
<CAPTION>

                                                                                                  To Be Well
                                                                                               Capitalized Under
                                                                             For Capital       Prompt Corrective
                                                       Actual             Adequacy Purposes    Action Provisions
                                                 ------------------     -------------------    ------------------
                                                 Amount       Ratio     Amount        Ratio    Amount       Ratio
                                                 ------       -----     ------        -----    ------       -----
<S>                                              <C>           <C>       <C>            <C>     <C>           <C>  
As of December 31, 1996:
   Total Capital (to Risk Weighted Assets).....  $22,417       12.72%    $14,100        8.0%    $17,600       10.0%
   Tier I Capital (to Risk Weighted Assets)....  $20,650       11.72%     $7,050        4.0%    $10,570        6.0%
   Tier I Capital (to Average Assets)..........  $20,650        7.46%    $11,100        4.0%    $13,850        5.0%
As of December 31, 1995:
   Total Capital (to Risk Weighted Assets).....  $20,631       13.82%    $11,940        8.0%    $14,930       10.0%
   Tier I Capital (to Risk Weighted Assets)....  $19,026       12.75%     $5,970        4.0%     $8,960        6.0%
   Tier I Capital (to Average Assets)..........  $19,026        7.58%    $10,040        4.0%    $12,560        5.0%

</TABLE>

13.      OFF-BALANCE SHEET FINANCIAL INSTRUMENTS

         The Company is a party to financial instruments with off-balance
sheet risk in the normal course of business to meet the financing needs of its
customers. These financial instruments include commitments to extend credit
and standby letters of credit. These instruments involve, to varying degrees,
elements of credit, interest rate or liquidity risk in excess of the amount
recognized in the consolidated balance sheet. The contract amount of these
instruments expresses the extent of involvement the Company has in particular
classes of financial instruments.

         The Company's exposure to credit loss from nonperformance by the
other party to the financial instruments for commitments to extend credit and
standby letters of credit and financial guarantees written is represented by
the contractual amount of these instruments. The Company uses the same credit
policies in making commitments and conditional obligations as it does for
on-balance sheet instruments.

                                     F-25

<PAGE>



         Unless noted otherwise, the Company does not require collateral or
other security to support financial instruments with off-balance sheet credit
risk.

         The financial instruments whose contract amounts represent credit
risk at December 31 were as follows (in thousands):

                                                        1996             1995
                                                        ----             ----

Commitments to extend credit........................   $16,458         $14,816
Standby letters of credit...........................   $   953         $   632


         Commitments to extend credit are legally binding agreements to lend
to customers. Commitments generally have fixed expiration dates or other
termination clauses and may require payment of fees. Since many of the
commitments are expected to expire without being drawn upon, the total
commitment amounts do not necessarily represent future liquidity requirements.
The Company evaluates each customer's credit worthiness on a case-by-case
basis. The amount of collateral obtained, if deemed necessary by the Company,
on an extension of credit is based on management's credit assessment of the
counterparty.

         Standby letters of credit are conditional commitments issued by the
Company guaranteeing performance by a customer to a third party. Those
guarantees are issued primarily to support public and private borrowing
arrangements, including commercial paper, bond financing and similar
transactions. The credit risk involved in issuing letters of credit is
essentially the same as that involved in extending loan facilities to
customers.

14.      FAIR VALUES OF FINANCIAL INSTRUMENTS

         The following methods and assumptions were used by the Company in
estimating its fair value disclosures for financial instruments:

         Cash and cash equivalents: The carrying amounts reported in the
statement of financial condition for cash and cash equivalents approximate
those assets' fair values.

         Investment securities: Fair values for investment securities are
based on quoted market prices, where available. If quoted market prices are
not available, fair values are based on quoted market prices of comparable
instruments.

         Loans: For variable-rate loans that reprice frequently and with no
significant change in credit risk, fair values are based on carrying amounts.
The fair values for other loans (for example, fixed rate commercial real
estate and rental property mortgage loans and commercial and industrial loans)
are estimated using discounted cash flow analysis, based on interest rates
currently being offered for loans with similar terms to borrowers of similar
credit quality. Loan fair value estimates include judgements regarding future
expected loss experience and risk characteristics. The carrying amount of
accrued interest receivable approximates its fair value. Mortgage loans held
for resale are valued based on available market quotations.

         Deposits: The fair values disclosed for demand deposits (for example,
interest-bearing checking accounts and passbook accounts) are, by definition,
equal to the amount payable on demand at the reporting date (that is, their
carrying amounts). The fair values for certificates of deposit are estimated
using a discounted cash flow calculation that applies interest rates currently
being offered on certificates to a schedule of aggregated contractual
maturities on such time deposits. The carrying amount of accrued interest
payable approximates its fair value.

         Short-term borrowings and notes payable: The carrying amounts of
short-term borrowings and notes payable approximate their fair values.

         Other liabilities: Commitments to extend credit were evaluated and
fair value was estimated using the fees currently charged to enter into
similar agreements, taking into account the remaining terms of the agreements
and the present creditworthiness of the counterparties. For fixed-rate loan
commitments, fair value also considers the difference between current levels
of interest rates and the committed rates.



                                     F-26

<PAGE>



         Financial Assets and Liabilities

         The following represents the carrying values and estimated fair
values as of December 31, 1996:
<TABLE>
<CAPTION>

                                                                1996                           1995
                                                     --------------------------       -------------------------
                                                     Carrying        Estimated        Carrying       Estimated
                                                      Value          Fair Value        Value         Fair Value
                                                     --------        ----------       --------       ----------
                                                                               (In thousands)
<S>                                                  <C>             <C>              <C>             <C>      
FINANCIAL ASSETS
   Cash and Cash Equivalents.......................  $  15,971       $  15,971        $  12,519       $  12,519
   Investment Securities...........................     87,000          86,963           73,169          73,446
   Net Loans.......................................    175,990         181,587          152,306         151,495
   Accrued Interest Receivable.....................      2,349           2,349            1,971           1,971
FINANCIAL LIABILITIES
   Deposits........................................   $253,196        $254,536         $208,759        $210,534
   Accrued Interest Payable........................      2,416           2,416            1,746           1,746
   Short-Term Borrowings...........................          -               -            5,000           5,000
   Securities Sold Under Agreements
     to repurchase.................................        300             300              400             400
   Long-term Debt..................................     20,023          19,652           15,156          15,086

</TABLE>

15.      CONDENSED FINANCIAL INFORMATION -PARENT COMPANY ONLY

         Condensed parent company only financial information is as follows (in
thousands):
<TABLE>
<CAPTION>

                                                                          Condensed Balance Sheet December 31,
                                                                          ------------------------------------
                                                                           1996                         1995
                                                                           ----                         ----
<S>                                                                         <C>                         <C>   
Assets:
   Cash  .............................................................    $      -                    $      -
   Investment in subsidiary...........................................      21,172                      19,509
                                                                          --------                    --------
     Total Assets.....................................................     $21,172                     $19,509
                                                                           =======                     =======
Liabilities and Stockholders' Equity:
   Stockholders' equity...............................................     $21,172                     $19,509
                                                                           =======                     =======
</TABLE>

<TABLE>
<CAPTION>

                                                                           Condensed Statement of Income
                                                                                Year Ended December 31,
                                                                        -------------------------------------
                                                                        1996            1995             1994
                                                                        ----            ----             ----
<S>                                                                    <C>              <C>            <C>    
Earnings of Subsidiary:
   Received as dividends.............................................  $1,287           $   972        $   898
   Undistributed.....................................................   1,744             1,335          1,230
                                                                      -------           -------        -------
     Net Income......................................................  $3,031            $2,307         $2,128
                                                                       ======            ======         ======

</TABLE>



                                     F-27

<PAGE>

<TABLE>
<CAPTION>

 
                                                                            Condensed Statement of Cash Flow
                                                                                Year Ended December 31,
                                                                      ----------------------------------------
                                                                        1996            1995             1994
                                                                        ----            ----             ----
<S>                                                                   <C>               <C>             <C>   
Operating Activities:
   Net income........................................................ $ 3,031           $2,307          $2,128
   Less undistributed earnings of subsidiary.........................   1,744            1,335           1,230
                                                                      -------           ------          ------
   Net cash provided by operating activities.........................   1,287              972             898
                                                                      -------           ------          ------
Investing Activities:
   Investment in subsidiary..........................................    (445)            (391)              -
                                                                      -------           ------          ------
Financing Activities:
   Cash dividends paid to stockholders...............................  (1,186)            (972)           (898)
   Issuance of common stock..........................................      344             283             108
                                                                      -------           ------          ------
   Net cash used in financing activities.............................    (842)            (689)           (790)
                                                                      -------           ------          ------
Increase (decrease) in Cash..........................................       -             (108)            108
Cash at Beginning of Year............................................       -              108               -
                                                                      -------           ------          ------
Cash at End of Year.................................................. $     -           $    -          $  108
                                                                      =======           ======          ======

</TABLE>

16.      CONTINGENCIES

         On February 5, 1996, a complaint was filed against LA Bank ("the
Bank") and certain directors and officers of the Bank. The plaintiffs demanded
monetary and punitive damages and the additional payment of plaintiffs'
attorneys' fees and disbursements and other court-related costs. Counsel
representing the Company and the Bank are not currently able to provide an
evaluation of the likelihood of an unfavorable outcome since an unfavorable
outcome is neither probable nor remote. In addition, an estimate of the loss
or range of loss, in the event of an unfavorable outcome, has not been
provided since the probability of the inaccuracy of such an estimate is more
than slight. No provision for any liability has been made in the accompanying
financial statements as of December 31, 1996.

17.      SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK

         Most of the Company's business activity is with customers located
within the state. Investments in state and municipal securities typically
involve governmental entities within the Company's market area. Concentrations
of credit, as defined by the Company's loan policy, are groupings of loans
with a common repayment source that exceed 25% of the Company's capital. As of
December 31, 1996, the Company's receivables from, guarantees of, and
obligations of companies in the used automobile sales industry were
approximately $6.5 million, or 31% of capital. This dealer-related debt was
comprised of floorplan inventory lines of credit, real estate secured
operating lines of credit, business term loans which were mainly real estate
secured, and recourse or repurchase third-party paper. Additionally,
obligations such as residential mortgages and other personal debt, whose
repayment is dependent on the operation of these dealerships, is included in
this concentration. Overall, these relationships have been handled in a
satisfactory manner.

         The distribution of commitments to extend credit approximates the
distribution of loans outstanding. Commercial and standby letters of credit
were granted primarily to commercial borrowers. The Company, as a matter of
policy, does not extend credit in excess of 50% of the Company's regulatory
legal lending limit to any single borrower or group of related borrowers.

         The contractual amounts of credit-related financial instruments such
as commitments to extend credit, credit-card arrangements, and letters of
credit represent the amounts of potential accounting loss should the contract
be fully drawn upon, the customer default, and the value of any existing
collateral become worthless.



                                     F-28

<PAGE>



18.      SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
<TABLE>
<CAPTION>

                                                                    Quarter Ending
                                              ------------------------------------------------------------------
                                              March 31,        June 30,         September 30,       December 31,
                                                1996             1996                1996                1996
                                              ---------        --------         -------------       ------------

<S>                                           <C>               <C>               <C>                 <C>   
Interest income............................   $4,740            $5,007            $5,177              $5,351
Interest expense...........................    2,354             2,505             2,563               2,761
Net interest income........................    2,386             2,502             2,614               2,590
Provision for possible credit losses.......      115               135               175                 225
Investment security gains (losses), net....      (48)                1                90                   -
Net income.................................      703               798               777                 753
Earnings per share(1)......................  $  0.19           $  0.22           $  0.21             $  0.20
</TABLE>
- -------------------------
(1)  Reflects adjustment for 5% stock dividends issued on October 1, 1997 and
     1996, and a two-for-one stock split effective November 10, 1997. (See
     Note 19.)

<TABLE>
<CAPTION>
                                                                    Quarter Ending
                                              ------------------------------------------------------------------
                                              March 31,        June 30,         September 30,       December 31,
                                                1996             1996                1996                1996
                                              ---------        --------         -------------       ------------

<S>                                            <C>              <C>               <C>                 <C>   
Interest income............................    $4,430           $4,741            $4,752              $4,625
Interest expense...........................     2,214            2,561             2,459               2,280
Net interest income........................     2,216            2,180             2,293               2,345
Provision for possible credit losses.......       135              225               140                 310
Investment security gains (losses), net....         -              227                24                  80
Net income.................................       447              459               671                 730
Earnings per share(1)......................   $  0.12          $  0.12           $  0.19             $  0.20

</TABLE>
- -------------------------
(1)  Reflects adjustment for 5% stock dividends issued on October 1, 1997 and
     1996, and a two-for-one stock split effective November 10, 1997. (See
     Note 19.)


19.      SUBSEQUENT EVENTS

         On October 1, 1997, the Company paid a 5% stock dividend on its
common stock, which resulted in an additional 88,463 shares being issued. The
Company also issued a two-for-one stock split effective November 10, 1997,
resulting in an additional 1,867,383 shares being issued. The weighted average
number of shares outstanding, earnings per share and dividends per share for
the years ended December 31, 1996, 1995 and 1994 reflect the issuance of these
new shares. (See Notes 1, 9 and 18.)



                                     F-29

<PAGE>



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

         No dealer, salesperson or any other individual has been authorized to
give any information or make any representations not contained in this
Prospectus in connection with the offering covered by this Prospectus. If
given or made, such information or representations must not be relied on as
having been authorized by the Company or the Underwriter. This Prospectus does
not constitute an offer to sell, or a solicitation of an offer to buy, the
Common Stock in any jurisdiction where, or to any person to whom, it is
unlawful to make such offer or solicitation. Neither the delivery of this
Prospectus nor any sale made hereunder shall, under any circumstances, create
an implication that there has not been any change in the facts set forth in
this Prospectus or in the affairs of the Company since the date hereof. Until
December ___, 1997, all dealers effecting transactions in the registered
securities, whether or not participating in this distribution, may be required
to deliver a prospectus. This is in addition to the obligation of dealers to
deliver a prospectus when acting as underwriters and with respect to their
unsold allotments or subscriptions.

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

                               Table of Contents
                                                                          Page
                                                                          ----
Available Information...................................................    2
Information Incorporated By Reference...................................    2
Prospectus Summary......................................................    4
Risk Factors............................................................    9
Use of Proceeds.........................................................   10
Market for Common Stock and Related                                   
   Shareholder Matters..................................................   10
Capitalization..........................................................   12
Management's Discussion and Analysis                                  
   of Financial Condition and Results of                              
   Operations...........................................................   13
Business................................................................   30
Management..............................................................   46
Security Ownership of Certain Beneficial                              
   Owners and Management................................................   48
Executive Compensation..................................................   49
Certain Relationships and Related                                     
   Transactions.........................................................   53
Description of Common Stock.............................................   53
Underwriting............................................................   55
Indemnification.........................................................   55
Legal Matters...........................................................   56
Experts.................................................................   56
Index to Consolidated Financial                                       
   Statements...........................................................  F-1
                                                  
==============================================================================

<PAGE>



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


                                700,000 Shares




                           Lake Ariel Bancorp, Inc.
                              Holding Company for


                                 LA BANK, N.A.
                                 [INSERT LOGO]

                                 Common Stock



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

                                  PROSPECTUS

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



                              ________ ___, 1997





                         JANNEY MONTGOMERY SCOTT INC.




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


<PAGE>



                PART II: INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14.  Other Expenses of Issuance and Distribution

                 SEC Registration Fee.......................... $
                 Blue Sky Fees and Costs.......................
                 NASD Registration Fee.........................
                 Legal Fees and Disbursements..................     To be filed
                 Accounting Fees and Disbursements.............     by amendment
                 Printing......................................
                 Postage and Handling..........................
                 Miscellaneous.................................

                 Total Expenses................................ $
                                                                 ==============
- ---------------------------
Except for the SEC and NASD registration fees, all of the foregoing costs have
been estimated.


Item 15.  Indemnification of Directors and Officers

         Section 1721 of the Pennsylvania Business Corporation Law of 1988
(the "BCL") (relating to the Board of Directors) declares that unless
otherwise provided by statute or in a by-law adopted by the stockholders, all
powers enumerated in section 1502 (relating to general powers), and elsewhere
in the BCL or otherwise vested by law in a business corporation shall be
exercised by or under the authority of, and the business and affairs of every
business corporation shall be managed under the direction of, a board of
directors. If any such provision is made in the by-laws, the powers and duties
conferred or imposed upon the board of directors under the BCL shall be
exercised or performed to such extent and by such person or persons as shall
be provided in the by-laws.

         Section 1712 of the BCL further provides that a director shall stand
in a fiduciary relation to the corporation and shall perform his duties as a
director, including his duties as a member of any committee of the board upon
which he may serve, in good faith, in a manner he reasonably believes to be in
the best interests of the corporation and with such care, including reasonable
inquiry, skill or diligence, as a person of ordinary prudence would use under
similar circumstances. In performing his duties, a director shall be entitled
to rely in good faith on information, opinions, reports or statements,
including financial statements and other financial data, in each case prepared
or presented by any of the following:

         (1) one or more officers or employees of the corporation whom the
director reasonably believes to be reliable and competent in the matters
presented;

         (2) counsel, public accountants or other persons as to matters which
the director reasonably believes to be within the professional or expert
competence of such person; or

         (3) a committee of the board upon which he does not serve, duly
designated in accordance with law, as to matters within its designated
authority, which committee the director reasonably believes to merit
confidence.

A director shall not be considered to be acting in good faith if he has
knowledge concerning the matter in question that would cause his reliance to
be unwarranted.

         Furthermore, under Section 1712 of the BCL, except as otherwise
provided in a corporation's by-laws, an officer shall perform his or her
duties as an officer in good faith, in a manner he or she reasonably believes
to be in the best interests of the corporation and with such care, including
reasonable inquiry, skill and diligence, as a person of

                                      R-1

<PAGE>



ordinary prudence would use under similar circumstances. A person who so
performs his or her duties shall not be liable by reason of having been an
officer of the corporation.

         Section 1715 of the BCL states, in part, that in discharging the
duties of their respective positions, the board of directors, committees of
the board and individual directors may, in considering the best interests of
the corporation, consider, to the extent they deem appropriate, the effects of
any action upon any or all groups affected by such action, including
stockholders, employees, suppliers, customers and creditors of the corporation
and upon communities in which offices or other establishments of the
corporation are located. In addition, the board of directors, committees of
the board and individual directors may consider, to the extent they deem
appropriate, the short-term and long-term interests of the corporation,
including benefits that may accrue to the corporation from its long-term plans
and the possibility that these interests may be best served by the continued
independence of the corporation and the resources, intent and conduct (past,
stated and potential) of any person seeking to acquire control of the
corporation and all other pertinent factors. The consideration of those
factors shall not constitute a violation of the preceding paragraph. Finally,
in the consideration of those factors or the effects of any action, the board
of directors, committees of the board and individual directors shall not be
required to regard corporate interest or the interests of any particular group
affected by such action as a dominant or controlling interest or factor.

         In exercising the above powers, the fiduciary duty of directors shall
not be deemed to require them:

         (1) to redeem any rights under, or to modify or render inapplicable,
any stockholder rights plan, including, but not limited to, a plan adopted
pursuant or made subject to section 2513 of the BCL (relating to disparate
treatment of certain persons);

         (2) to render inapplicable, or make determinations under, the
provisions of Subchapter E (relating to control transactions), F (relating to
business combinations), G (relating to control-share acquisitions) or H
(relating to disgorgement by certain controlling stockholders following
attempts to acquire control) of Chapter 25 or under any other provision of the
BCL relating to or affecting acquisitions or potential or proposed
acquisitions of control; or

         (3) to act as the board of directors, a committee of the board or an
individual director solely because of the effect such action might have on an
acquisition or potential or proposed acquisition of control of the corporation
or the consideration that might be offered or paid to stockholders in such an
acquisition.

         Absent breach of fiduciary duty, lack of good faith or self-dealing,
any act as the board of directors, a committee of the board or an individual
director shall be presumed to be in the best interests of the corporation. In
assessing whether the standard set forth in section 1712 of the BCL has been
satisfied, there shall not be any greater obligation to justify, or higher
burden of proof with respect to, any act as the board of directors, any
committee of the board or any individual director relating to or affecting an
acquisition or potential or proposed acquisition of control of the corporation
than is applied to any other act as a board of directors, any committee of the
board or any individual director. Notwithstanding the preceding provisions of
this section, any act as the board of directors, a committee of the board or
an individual director relating to or affecting an acquisition or potential or
proposed acquisition of control to which a majority of the disinterested
directors shall have assented shall be presumed to satisfy the standard set
forth in section 1712, unless it is proven by clear and convincing evidence
that the disinterested directors did not assent to such act in good faith
after reasonable investigation.

         The term "disinterested director," as used in the above paragraph and
for no other purpose, means:

         (1)      A director of the corporation other than:

                  (i) A director who has a direct or indirect financial or
         other interest in the person acquiring or seeking to acquire control
         of the corporation or who is an affiliate or associate, as defined in
         section 2552 of the BCL (relating to definitions), of, or was
         nominated or designated as a director by, a person acquiring or
         seeking to acquire control of the corporation.

                  (ii) Depending on the specific facts surrounding the
         director and the act under consideration, an officer or employee or
         former officer or employee of the corporation.

         (2) A person shall not be deemed to be other than a disinterested
director solely by reason of any or all of the following:


                                      R-2

<PAGE>



                  (i) The ownership by the director of shares of the
         corporation.

                  (ii) The receipt as a holder of any class or series of any
         distribution made to all owners of shares of that class or series.

                  (iii) The receipt by the director of director's fees or
         other consideration as a director.

                  (iv) Any interest the director may have in retaining the
         status or position of director.

                  (v) The former business or employment relationship of the
         director with the corporation.

                  (vi) Receiving or having the right to receive retirement or
         deferred compensation from the corporation due to service as a
         director, officer or employee.

         Section 1717 of the BCL provides that the duty of the board of
directors, committees of the board and individual directors under section 1712
of the BCL (relating to standard of care and justifiable reliance) is solely
to the business corporation and may be enforced directly by the corporation or
may be enforced by a stockholder, as such, by an action in the right of the
corporation, and may not be enforced directly by a stockholder or by any other
person or group. Notwithstanding the preceding sentence, certain other related
sections of the BCL do not impose upon the board of directors, committees of
the board and individual directors any legal or equitable duties, obligations
or liabilities or create any right or cause of action against, or basis for
standing to sue, the board of directors, committees of the board and
individual directors.

         Moreover, Section 1713 of the BCL addresses the personal liability of
directors and states that if a by-law adopted by the stockholders so provides,
a director shall not be personally liable, as such, for monetary damages for
any action taken unless:

         (1) the director has breached or failed to perform the duties of his
office under this section; and

         (2) the breach of failure to perform constitutes self-dealing,
willful misconduct or recklessness.

         The provisions discussed above shall not apply to:

         (1) the responsibility or liability of a director pursuant to any
criminal statute; or

         (2) the liability of a director for the payment of taxes pursuant to
local, state or federal law.

         Moreover, Section 1713 of the BCL provides that the Articles of
Incorporation of a corporation may not provide greater exoneration from
liability than that permitted under Section 1713.

         Finally, Section 1714 of the BCL states that a director of a
corporation who is present at a meeting of its board of directors, or of a
committee of the board, at which action on any corporate matter is taken on
which the director is generally competent to act, shall be presumed to have
assented to the action taken unless his dissent is entered in the minutes of
the meeting or unless he files his written dissent to the action with the
secretary of the meeting before the adjournment thereof or transmits the
dissent in writing to the secretary of the corporation immediately after the
adjournment of the meeting. The right to dissent shall not apply to a director
who voted in favor of the action. Nothing in this Section 1714 shall bar a
director from asserting that minutes of the meeting incorrectly omitted his
dissent if, promptly upon receipt of a copy of such minutes, he notified the
secretary, in writing, of the asserted omission or inaccuracy.

         Section 1741 of the BCL (relating to third party actions) provides
that unless otherwise restricted in its by-laws, a business corporation shall
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
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 a representative of the corporation, or is or was
serving at the request of the corporation as a representative of another
domestic or foreign corporation for profit or not-for-profit, partnership,
joint venture, trust or other enterprise, against expenses (including

                                      R-3

<PAGE>



attorneys' fees), judgments, fines and amounts paid in settlement actually and
reasonably incurred by such person in connection with the action 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 proceeding, had no reasonable cause to believe his
conduct was unlawful. The termination of any action or proceeding by judgment,
order, settlement or conviction or upon a plea of nolo contendere or its
equivalent shall not of itself create a presumption that the person did not
act in good faith and in a manner the he reasonably believed to be in, or not
opposed to, the best interests of the corporation, and with respect to any
criminal proceeding, had reasonable cause to believe that his conduct was not
unlawful.

         Section 1742 of the BCL (relating to derivative actions) provides
that unless otherwise restricted in its by-laws, a business corporation shall
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 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 representative of the corporation, or is
or was serving at the request of the corporation as a representative of
another domestic or foreign corporation for profit or not-for-profit,
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 the action 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. Indemnification shall not be made
under this section in respect of any claim, issue or matter as to which such
person has been adjudged to be liable to the corporation unless, and only to
the extent that, the court of common pleas of the judicial district embracing
the county in which the registered office of the corporation is located or the
court in which such action was brought determines 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 indemnity for such
expenses which the court of common pleas or such other court shall deem
proper.

         Section 1743 of the BCL (relating to mandatory indemnification)
provides for mandatory indemnification of directors and officers such that, to
the extent that a representative of the business corporation has been
successful on the merits or otherwise in defense of any action or proceeding
referred to in Sections 1741 (relating to third party actions) or 1742
(relating to derivative actions), 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 1744 of the BCL (relating to procedure for effecting
indemnification) provides the procedure for effecting indemnification. Under
this section unless ordered by a court, any indemnification under Section 1741
(relating to third party actions) or 1742 (relating to derivative actions)
shall be made by the business corporation only as authorized in the specific
case upon a determination that indemnification of the representative is proper
in the circumstances because such person has met the applicable standard of
conduct set forth in those sections. The 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 the action or proceeding;

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

         (3) by the stockholders.

         Section 1745 of the BCL (relating to advancing expenses) provides
that expenses (including attorneys' fees) incurred in defending any action or
proceeding referred to above may be paid by the business corporation in
advance of the final disposition of the action or proceeding upon receipt of
an undertaking by or on behalf of the representative to repay such amount if
it is ultimately determined that such person is not entitled to be indemnified
by the corporation as authorized by the BCL or otherwise.

         Section 1746 of the BCL (relating to supplementary coverage) provides
that the indemnification and advancement of expenses provided by or granted
pursuant to the other sections of the BCL shall not be deemed exclusive of any
other rights to which a person seeking indemnification or advancement of
expenses may be entitled under any other by-law, agreement, vote of
stockholders 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.

                                      R-4

<PAGE>




         Section 1746 of the BCL also provides that indemnification referred
to above shall not be made in any case where the act or failure to act giving
rise to the claim for indemnification is determined by a court to have
constituted willful misconduct or recklessness. The articles of incorporation
may not provide for indemnification in the case of willful misconduct or
recklessness.

         Section 1746 further declares that indemnification under any by-law,
agreement, vote of stockholders or directors or otherwise, may be granted for
any action taken or any failure to take any action and may be made whether or
not the corporation would have the power to indemnify the person under any
other provision of law except as provided in this section and whether or not
the indemnified liability arises or arose from any threatened, pending or
completed action by or in the right of the corporation. Such indemnification
is declared to be consistent with the public policy of the Commonwealth of
Pennsylvania.

         Section 1747 of the BCL (relating to the power to purchase insurance)
provides that unless otherwise restricted in its by-laws, a business
corporation shall have power to purchase and maintain insurance on behalf of
any person who is or was a representative of the corporation or is or was
serving at the request of the corporation as a representative of another
domestic or foreign corporation for profit or not-for-profit, partnership,
joint venture, trust or other enterprise against any liability asserted
against him and incurred by him in any such capacity, or arising out of his
status as such, whether or not the corporation would have the power to
indemnify him against that liability under the provisions of the BCL. Such
insurance is declared to be consistent with the public policy of the
Commonwealth of Pennsylvania.

         Section 1748 of the BCL (relating to application to surviving or new
corporations) provides, that for the purposes of the BCL, references to "the
corporation" include all constituent corporations absorbed in a consolidation,
merger or division, as well as the surviving or new corporations surviving or
resulting therefrom, so that any person who is or was a representative of the
constituent, surviving or new corporation, or is or was serving at the request
of the constituent, surviving or new corporation as a representative of
another domestic or foreign corporation for profit or not-for-profit,
partnership, joint venture, trust or other enterprise, shall stand in the same
position under the provisions of the BCL with respect to the surviving or new
corporation as he would if he had served the surviving or new corporation in
the same capacity.

         Section 1749 of the BCL (referring to application to employee benefit
plans) states that, for the purposes of the BCL:

         (1) references to "other enterprises" shall include employee benefit
plans and references to "serving at the request of the corporation" shall
include any service as a representative of the business corporation that
imposes duties on, or involves services by, the representative with respect to
an employee benefit plan, its participants or beneficiaries;

         (2) excise taxes assessed on a person with respect to an employee
benefit plan pursuant to applicable law shall be deemed "fines;" and

         (3) action with respect to an employee benefit plan taken or omitted
in good faith by a representative of the corporation in a manner he reasonably
believed to be in the interest of the participants and beneficiaries of the
plan shall be deemed to be action in a manner that is not opposed to the best
interests of the corporation.

         Section 1750 of the BCL (relating to duration and extent of coverage)
declares that the indemnification and advancement of expenses provided by, or
granted pursuant to, the BCL shall, unless otherwise provided when authorized
or ratified, continue as to a person who has ceased to be a representative of
the corporation and shall inure to the benefit of the heirs and personal
representative of that person.

         Articles VII and VIII of the By-laws of the Registrant provide for
indemnification of the officers, employees and directors to the full extent
authorized by Pennsylvania law.

         Insofar as indemnification for liabilities arising under the
Securities Act of 1933 (the "1933 Act") may be permitted to directors,
officers and controlling persons of the Registrant pursuant to the foregoing
provisions or otherwise, the Registrant has been advised that in the opinion
of the Securities and Exchange Commission (the "SEC") such indemnification is
against public policy as expressed in the 1933 Act and is, therefore,
unenforceable. In the event that 



                                      R-5

<PAGE>


a claim for indemnification against such liabilities (other than the payment
by 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 a director, officer or controlling person
in connection with the securities being registered, the Registrant will,
unless in the opinion of its counsel the manner 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 1933 Act and will be governed by the final adjudication of
such issue.

Item 16.  Exhibits
<TABLE>
<CAPTION>

 Exhibit Number Referred to
in Item 601 of Regulation S-K               Description of Exhibit
- -----------------------------               ----------------------

<S>                                          <C>                                                                                   
              1                             Underwriting Agreement between the Registrant and Janney Montgomery
                                            Scott Inc. (to be filed by amendment).
              2                             None.
              4A                            Amended Articles of Incorporation of the Registrant, as of November 10,
                                            1997.
              4B                            Bylaws of the Registrant filed as an Exhibit on August 14, 1996 to
                                            Form 8-K (Commission File Number 2-85306) and hereby incorporated
                                            by reference.
              5                             Opinion of Schnader Harrison Segal & Lewis LLP of Harrisburg,
                                            Pennsylvania, Special Counsel to the Registrant, as to the legality of the
                                            shares of the Registrant's common stock to be registered.
              8                             None.
              10A                           Executive Employment Agreement dated September 1, 1993, among the
                                            Registrant, LA Bank and John G. Martines, the Chief Executive
                                            Officer of the Registrant and President and Chief Executive
                                            Officer of LA Bank, filed at Exhibit 10A on September 3, 1993
                                            to Form S-1 (No. 33-68470) and hereby incorporated by reference.
              10B                           Executive Employment Agreement dated September 1, 1993, among the
                                            Registrant, LA Bank and Louis M. Martarano, the Vice President and
                                            Assistant Secretary of the Registrant and Senior Vice
                                            President and Chief Operating Officer of LA Bank, filed at
                                            Exhibit 10B on September 3, 1993 to Form S-1 (No. 33-68470) and
                                            hereby incorporated by reference.
              10C                           1994 Stock Option Plan of the Registrant filed at Exhibit 4A on
                                            May 13, 1994 to Form S-8 (No. 33-78976) and hereby incorporated
                                            by reference.
</TABLE>

                                      R-6

<PAGE>


<TABLE>
<CAPTION>

 Exhibit Number Referred to
in Item 601 of Regulation S-K               Description of Exhibit
- -----------------------------               ----------------------
<S>                                          <C>                     

              10D                           Employee Stock Option Plan of the Registrant filed at Exhibit 4B on
                                            May 13, 1994 to Form S-8 (No. 33-78976) and hereby incorporated
                                            by reference.
              10E                           Dividend Reinvestment and Stock Purchase Plan of the Registrant
                                            filed on May 13, 1994 as part of the Prospectus to Form S-3 (No.
                                            33-76476) and hereby incorporated by reference.
              10F                           1997 Stock Option Plan of the Registrant filed at Exhibit 4 on
                                            May 14, 1997 to Form S-8 (No. 333-26987) and hereby incorporated
                                            by reference.
              11                            None.
              12                            None.
              13                            None.
              15                            None.
              16                            None.
              21                            Subsidiaries of the Registrant.
              23A                           Consent of Schnader Harrison Segal & Lewis LLP of Harrisburg,
                                            Pennsylvania, Special Counsel to the Registrant found at Exhibit 5.
              23B                           Consent of Parente, Randolph, Orlando, Carey & Associates, Certified
                                            Public Accountants, of Wilkes-Barre, Pennsylvania.
              24                            Power of Attorney of the Officers and Directors of the Registrant.
              25                            None.
              26                            None.
              27                            Financial Data Schedule.

</TABLE>

Item 17.  Undertakings

         (a) Item 512(h) of Regulation S-K.

         The undersigned Registrant hereby undertakes that:

         Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise,
the registrant has been advised that in the opinion of the SEC such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the
registrant in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with
the securities being registered, that 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.

         (b) Item 512(i) of Regulation S-K.

         The undersigned registrant hereby undertakes that:

         (1) For purposes of determining any liability under the Securities
Act of 1933, the information omitted from the form of prospectus filed as part
of this registration statement in reliance upon Rule 430A and contained in a
form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or
497(h) under the Securities Act shall be deemed to be part of this
registration statement as of the time it was declared effective.


                                      R-7

<PAGE>



         (2) For the purpose of determining any liability under the Securities
Act of 1933, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.



                                      R-8

<PAGE>



                                  SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-2 and has duly caused this
registration statement to be signed on its behalf by the undersigned,
thereunto duly authorized in Lake Ariel, Commonwealth of Pennsylvania, on
November 4, 1997.

                                   LAKE ARIEL BANCORP, INC.



                          By:      /s/ John G. Martines
                                   -------------------------------------------
                                   John G. Martines, Chief Executive Officer



                                      R-9

<PAGE>



                               POWER OF ATTORNEY

         KNOW ALL MEN BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints John G. Martines and Joseph J. Earyes,
CPA, and each of them, his true and lawful attorneys-in-fact and agents, with
full power of substitution and resubstitution, for him and his name, place and
stead, in any and all capacities (including his capacity as a director or
officer of Lake Ariel Bancorp, Inc., as the case may be), to sign any and all
amendments (including post-effective amendments to this Registration
Statement), and to file the same, with all exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, granting unto such attorneys-in-fact and agents, and each of them
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that such attorneys-in-fact and agents or any of them, or
their, or his substitute or substitutes, may lawfully do or cause to be done
by virtue hereof.

         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>
Signature                                                   Title                                Date
- ---------                                                   -----                                ----
<S>                                                <C>                                 <C>


/s/ Bruce D. Howe                                  Director and President                 November 4, 1997
- ------------------------------
Bruce D. Howe


/s/ John G. Martines                          Director and Chief Executive Officer        November 4, 1997
- ------------------------------
John G. Martines
(Chief Executive Officer)


/s/ Peter O. Clauss                                       Director                        November 4, 1997
- ------------------------------
Peter O. Clauss


/s/ Donald E. Chapman                              Director and Secretary                 November 4, 1997
- ------------------------------
Donald E. Chapman


/s/ Arthur M. Davis                                       Director                        November 4, 1997
- ------------------------------
Arthur M. Davis


/s/ Harry F. Schoenagel                                   Director                        November 4, 1997
- ------------------------------
Harry F. Schoenagel


/s/ William C. Gumble                                     Director                        November 4, 1997
- ------------------------------
William C. Gumble


/s/ Joseph J. Earyes                            Vice President and Treasurer              November 4, 1997
- ------------------------------
Joseph J. Earyes, CPA
(Principal Financial and Accounting
Officer)

</TABLE>

                                     R-10

<PAGE>



                               INDEX TO EXHIBITS
 Item 
Number   Description                                                        Page
- ------   -----------                                                        ----

  4A    Amended Articles of Incorporation of the Registrant,
        as of November 10, 1997.............................................S-1

    5   Opinion of Schnader Harrison Segal & Lewis LLP of
        Harrisburg, Pennsylvania, Special Counsel to Registrant, as to
        the legality of the shares of Registrant's stock being registered...S-6

  23A   Consent of Schnader Harrison Segal & Lewis LLP of
        Harrisburg, Pennsylvania, Special Counsel to the Registrant
        found at Exhibit 5..................................................S-8

  23B   Consent of Parente, Randolph, Orlando, Carey & Associates,
        Certified Public Accountants, of Wilkes-Barre, Pennsylvania.........S-9

  24    Power of Attorney of the Officers and Directors of the Registrant
        found on Page R-9...................................................S-11

  27    Financial Data Schedule.............................................S-12

                       R-11



<PAGE>



                                  EXHIBIT 4A

             Amended Articles of Incorporation of the Registrant,
                            as of November 10, 1997




































                                      S-1

<PAGE>



                           LAKE ARIEL BANCORP, INC.


                       AMENDED ARTICLES OF INCORPORATION
                            AS OF NOVEMBER 10, 1997


1.       Corporation's name

         The name of the corporation is Lake Ariel Bancorp, Inc.

2.       Corporation's Address

         The address of this corporation's current registered office in this
         Commonwealth and the county of venue is Main Street, Lake Ariel,
         Pennsylvania 18436, Wayne County.

3.       State of Incorporation and Purpose

         This corporation is incorporated under the provisions of the Business
         Corporation Law of 1933, as amended, and its purpose is to have
         unlimited power to engage in and do any lawful act concerning any or
         all lawful business for which corporations may be incorporated under
         the provisions of the Business Corporation Law of the Commonwealth of
         Pennsylvania.

4.       Term of Existence

         The term of existence of this corporation is perpetual.

5.       Number of Shares

         The aggregate number of shares which the Corporation shall have
         authority to issue is: Ten Million (10,000,000) shares of Common
         Stock of the par value of Twenty-One Cents ($0.21) per share (the
         "Common Stock") and One Million (1,000,000) shares of Preferred Stock
         of the par value of One Dollar and Twenty-Five Cents ($1.25) per
         share (the "Preferred Stock") with a total authorized capital of
         Three Million Three Hundred and Fifty Thousand Dollars ($3,350,000).

         The Board of Directors is hereby expressly authorized, by resolution
         or resolutions, to provide for series of Preferred Stock out of the
         unissued shares of Preferred Stock. Before any shares of any such
         series are issued, the Board of Directors shall fix, and hereby is
         expressly empowered to fix, by resolution or resolutions, the
         following provisions of the shares thereof:

         (a)      the designation of such series, the number of shares to
                  constitute such series and the stated value thereof if
                  different from the par value thereof;

         (b)      whether the shares of such series shall have voting rights,
                  in addition to any voting rights provided by law, and, if
                  so, the terms of such voting rights, which may be general or
                  limited;

         (c)      the dividends, if any, payable on such series, whether any
                  such dividends shall be cumulative, and, if so, from what
                  dates, the conditions and dates upon which such dividends
                  shall be payable, and the preference or relation which such
                  dividends shall bear to the dividends payable on any shares
                  of stock of any other class or any other series of this
                  class;

         (d)      whether the shares of such series shall be subject to
                  redemption by the Corporation, and, if so, the times, prices
                  and other conditions of such redemption;


                                      S-2

<PAGE>



         (e)      the amount or amounts payable upon shares of such series
                  upon, and the rights of the holders of such series in, the
                  voluntary or involuntary liquidation, dissolution or winding
                  up, or upon any distribution of the assets, of the
                  Corporation;

         (f)      whether the shares of such series shall be subject to the
                  operation of a retirement or sinking fund, and, if so, the
                  extent to and manner in which any such retirement or sinking
                  fund shall be applied to the purchase or redemption of the
                  shares of such series for retirement or other corporate
                  purposes and the terms and provisions relative to the
                  operation thereof;

         (g)      whether the shares of such series shall be convertible into,
                  or exchangeable for, shares of stock of any other class or
                  any other series of this class or any other securities, and,
                  if so, the price or prices or the rate or rates of
                  conversion or exchange and the method, if any, of adjusting
                  the same, and any other terms and conditions of conversion
                  or exchange;

         (h)      the limitations and restrictions, if any, to be effective
                  while any shares of such series are outstanding, upon the
                  payment of dividends or the making of other distributions
                  on, and upon the purchase, redemption or other acquisition
                  by the Corporation of, the Common Stock or shares of stock
                  of any other class or any other series of this class;

         (i)      the conditions or restrictions, if any, upon the creation of
                  indebtedness of the Corporation or upon the issuance of any
                  additional stock, including additional shares of such series
                  or of any other series of this class or of any other class;
                  and

         (j)      any other powers, preferences and relative, participating,
                  optional and other special rights, and any qualifications,
                  limitations and restrictions thereof.


         The powers, preferences and relative, participating, optional and
         other special rights of each series of Preferred Stock, and the
         qualifications, limitations or restrictions thereof, if any, may
         differ from those of any and all other series at any time
         outstanding. All shares of any one series of Preferred Stock shall be
         identical in all respects with all other shares of such series,
         except that shares of any one series issued at different times may
         differ as to the dates from which dividends thereon shall accrue
         and/or be cumulative.

6.       Incorporator's Names and Addresses

         The name and address of each incorporator is:  Joseph W. Collins,
         R.D. #4, Lake Ariel, PA 18436; Arthur M. Davis, R.D. #2, Lake Ariel,
         PA 18436; and John G. Martines, 27-10th Avenue, Carbondale, PA 18407.

7.       Cumulative Voting Rights

         Cumulative voting rights shall not exist with respect to the election
         of directors.

8.       Opposition of Tender (or other offer)

         A.       The Board of Directors may, if it deems it advisable, oppose
                  a tender, or other offer for the corporation's securities,
                  whether the offer is in cash or in securities of a
                  corporation or otherwise. When considering whether to oppose
                  an offer, the Board of Directors may, but it is not legally
                  obligated to, consider any pertinent issues; by way of
                  illustration, but not of limitation, the Board of Directors
                  may, but shall not be legally obligated to, consider any and
                  all of the following:

                  (1)      Whether the offer price is acceptable based on the
                           historical and present operating results or
                           financial condition of the corporation.

                  (2)      Whether a more favorable price could be obtained
                           for the corporation's securities in the future.



                                      S-3

<PAGE>
                  (3)      The impact which an acquisition of the corporation
                           would have on its employees, depositors and
                           customers of the corporation and its subsidiaries
                           in the community which they serve.

                  (4)      The reputation and business practices of the
                           offeror and its management and affiliates as they
                           would affect the employees, depositors and
                           customers of the corporation and its subsidiaries
                           and the future value of the corporation's stock.

                  (5)      The value of the securities, if any, which the
                           offeror is offering in exchange for the
                           corporation's securities, based on an analysis of
                           the worth of the corporation as compared to the
                           corporation or other entity whose securities are
                           being offered.

                  (6)      Any antitrust or other legal and regulatory issues
                           that are raised by the offer.

         B.       If the Board of Directors determines that an offer should be
                  rejected, it may take any lawful action to accomplish its
                  purpose including, but not limited to, any and all of the
                  following: advising shareholders not to accept the offer;
                  litigation against the offeror; filing complaints with all
                  governmental and regulatory authorities; acquiring the
                  authorized but unissued securities or treasury stock or
                  granting options with respect thereto; acquiring a company
                  to create an antitrust or other regulatory problem for the
                  offeror; and obtaining a more favorable offer from another
                  individual or entity.

9.       Classification of Directors

         The Board of Directors of the Corporation shall be divided into three
         classes, the respective terms of office of which shall end in
         successive years. The number of directors in each class shall be
         specified in the Bylaws and shall be nearly as equal as possible.
         Unless they are elected to fill vacancies, the directors in each
         class shall be elected to hold office until the third successive
         annual meeting of shareholders after their election and until their
         successors shall have been elected and qualified. At each annual
         meeting of shareholders the directors of only one class shall be
         elected, except directors who may be elected to fill vacancies.

10.      Filling of Vacancies in Board of Directors Caused by Increase in
         Number of Directors

         Any directorship to be filled by reason of an increase in the number
         of directors may be filled by the Board of Directors. The Board of
         Directors shall specify the class in which a director so elected
         shall serve. Any director elected by the Board of Directors shall
         hold office only until the next annual meeting of the shareholders
         and until his successor shall have been elected and qualified,
         notwithstanding that the term of office of the other directors in the
         class of which he is a member does not expire at the time of such
         meeting. His successor shall be elected by the shareholders to a term
         of office which shall expire at the same time as the term of office
         of the other directors in the class to which he is elected.

11.      Number of Directors

         The Board of Directors shall consist of not less than five (5) nor
         more than twenty-five (25) shareholders, the exact number to be fixed
         and determined from time to time by resolution of a majority of the
         shareholders at any annual or special meeting thereof.

12.      Preemptive Rights

         No holder of shares of any class or of any series of any class shall
         have any preemptive rights to subscribe for, purchase or receive any
         shares of the corporation, whether now or hereafter authorized, or
         any obligations or other securities convertible into or carrying
         options to purchase any such shares of the corporation, or any
         options or rights to purchase any such shares or securities, issued
         or sold by the corporation for cash or any other form of consideration,
         and any such shares, securities or rights may be issued or disposed of
         by the Board of Directors to such persons and on such terms as the
         Board in its discretion shall deem advisable.

13.      Indebtedness

                                      S-4

<PAGE>
         The corporation shall have authority to borrow money and the Board of
         Directors, without the approval of the shareholders and acting within
         their sole discretion, shall have the authority to issue debt
         instruments of the corporation upon such terms and conditions and
         with such limitation as the Board of Directors deems advisable. The
         authority of the Board of Directors shall include, but not be limited
         to, the power to issue convertible debentures.

14.      Indemnification

         Every person who is or was a director, officer, employee, or agent of
         the corporation, or of any Corporation which he served as such at the
         request of the Corporation, shall be indemnified by the Corporation
         to the fullest extent permitted by law against all expenses and
         liabilities reasonably incurred by or imposed upon him, in connection
         with any proceeding to which he may be made, or threatened to be
         made, a party, or in which he may become involved by reason of his
         being or having been a director, officer, employee or agent of the
         Corporation, or of such other Corporation, whether or not he is a
         director, officer, employee or agent of the Corporation or such other
         Corporation at the time the expenses or liabilities are incurred.

15.      Shareholder Action

         No merger, consolidation, liquidation or dissolution of the
         Corporation nor any action that would result in the sale or other
         disposition of all or substantially all of the assets of the
         Corporation shall be valid unless first approved by the affirmative
         vote of the holders of at least sixty-six and two-thirds percent 
        (66 2/3%) of the outstanding shares of Common Stock. This Article 15 may
         not be amended unless first approved by the affirmative vote of the
         holders of at least sixty-six and two-thirds percent (66 2/3%) of the
         outstanding shares of Common Stock.



                                      S-5


<PAGE>



                                   EXHIBIT 5

               Opinion of Schnader Harrison Segal & Lewis LLP of
        Harrisburg, Pennsylvania, Special Counsel to Registrant, as to
       the legality of the shares of Registrant's stock being registered
































                                      S-6

<PAGE>
















                               November 14, 1997




Board of Directors
Lake Ariel Bancorp, Inc.
Route 191
Lake Ariel, PA  18436

Gentlemen:

                  We have been engaged as Special Counsel to Lake Ariel
Bancorp, Inc., a Pennsylvania business corporation and registered bank holding
company (the "Corporation"), in connection with a firm underwritten offering
with Janney Montgomery Scott Inc. (the "Principal Underwriter"), of 805,000
shares of its common stock, par value $0.21 per share (the "Common Stock"),
which includes 105,000 shares of the Common Stock that may be issued pursuant
to an option granted to the Principal Underwriter and participating
underwriters, if any, to cover any underwriters' over-allotments (the
"Offering").

                  We have prepared a Registration Statement on Form S-2 to be
filed at the Securities and Exchange Commission in Washington, D.C. under the
provisions and regulations of the Securities Act of 1933, as amended, relating
to the Offering by the Corporation of its shares of Common Stock.

                  As Special Counsel to the Corporation, we have supervised
all corporate proceedings in connection with the preparation and filing of the
Registration Statement. We have reviewed the Corporation's Amended Articles of
Incorporation and By-laws, as presently in effect. We have also reviewed
copies of the Corporation's corporate minutes and other proceedings and
records relating to the authorization and issuance of the Common Stock and
such other documents and matters of law as we have deemed necessary in order
to render this opinion.

                  Based upon the foregoing, and in reliance thereon, it is our
opinion that, in accordance with the terms and conditions of the Offering as
more fully described in the Prospectus, included as part of the Registration
Statement, each of the shares of the Common Stock issued pursuant to the
Registration Statement, will be duly authorized, legally and validly issued
and outstanding, and fully paid and nonassessable on the basis of present
Pennsylvania law.

                  We hereby consent to the use of this opinion in the
Registration Statement, and we further consent to the reference to our name in
the Prospectus, included as part of the Registration Statement, under the
caption "Legal Matters."

                                         Sincerely yours,



                                         /s/ Schnader Harrison Segal & Lewis LLP
                                         SCHNADER HARRISON SEGAL & LEWIS LLP



                                      S-7


<PAGE>




                                  EXHIBIT 23A

         Consent of Schnader Harrison Segal & Lewis LLP of Harrisburg,
      Pennsylvania, Special Counsel to the Registrant found at Exhibit 5













































                                      S-8



<PAGE>



                                  EXHIBIT 23B

          Consent of Parente, Randolph, Orlando, Carey & Associates,
          Certified Public Accountants, of Wilkes-Barre, Pennsylvania














































                                      S-9

<PAGE>




              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
              ---------------------------------------------------

         We hereby consent to the use in this Registration Statement on Form
S-2 of our report dated January 24, 1997, except for Note 19, as to which the
date is November 10, 1997, relating to the 1996, 1995 and 1994 consolidated
financial statements of Lake Ariel Bancorp, Inc. and Subsidiary, and to the
reference to our Firm under the caption "Experts."




                             /s/ Parente, Randolph, Orlando, Carey & Associates
                                 PARENTE, RANDOLPH, ORLANDO, CAREY & ASSOCIATES





Wilkes-Barre, Pennsylvania
November 14, 1997



                                     S-10


<PAGE>




                                  EXHIBIT 24

       Power of Attorney of the Officers and Directors of the Registrant
                               found on Page R-9












































                                     S-11


<TABLE> <S> <C>

<ARTICLE> 9
<CIK>      0000723878
<NAME>     LAKE ARIEL BANCORP, INC.
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JUL-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                          13,618
<INT-BEARING-DEPOSITS>                             121
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     63,911
<INVESTMENTS-CARRYING>                          57,870
<INVESTMENTS-MARKET>                            58,360
<LOANS>                                        202,374
<ALLOWANCE>                                      2,153
<TOTAL-ASSETS>                                 363,621
<DEPOSITS>                                     278,137
<SHORT-TERM>                                     9,500
<LIABILITIES-OTHER>                              4,473
<LONG-TERM>                                     48,328
                                0
                                          0
<COMMON>                                           747
<OTHER-SE>                                      22,436
<TOTAL-LIABILITIES-AND-EQUITY>                 363,621
<INTEREST-LOAN>                                 12,427
<INTEREST-INVEST>                                5,622
<INTEREST-OTHER>                                   203
<INTEREST-TOTAL>                                18,252
<INTEREST-DEPOSIT>                               7,572
<INTEREST-EXPENSE>                               2,338
<INTEREST-INCOME-NET>                            8,342
<LOAN-LOSSES>                                      730
<SECURITIES-GAINS>                                  80
<EXPENSE-OTHER>                                  1,842
<INCOME-PRETAX>                                  3,162
<INCOME-PRE-EXTRAORDINARY>                       3,162
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,397
<EPS-PRIMARY>                                      .63
<EPS-DILUTED>                                      .63
<YIELD-ACTUAL>                                       0
<LOANS-NON>                                        575
<LOANS-PAST>                                     1,495
<LOANS-TROUBLED>                                 2,070
<LOANS-PROBLEM>                                  1,700
<ALLOWANCE-OPEN>                                 1,830
<CHARGE-OFFS>                                      482
<RECOVERIES>                                        75
<ALLOWANCE-CLOSE>                                2,153
<ALLOWANCE-DOMESTIC>                             2,153
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          2,153
        

</TABLE>


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