FIRST HARRISBURG BANCOR INC
10-K, 1996-04-15
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: BREMER FINANCIAL CORPORATION, DEF 14A, 1996-04-15
Next: CROWN LABORATORIES INC /DE/, 10KSB, 1996-04-15



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

[ X ]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 1995

                                       OR

[   ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT 1934

          For the transition period from __________ to _______________

                         Commission file number: 0-17913

                          First Harrisburg Bancor, Inc.
             (Exact name of Registrant as specified in its charter)


         Pennsylvania                                       25-1597970
(State or other jurisdiction                           (I.R.S. Employer
of incorporation or organization)                     Identification Number)

       234 North Second Street
       Harrisburg, Pennsylvania                              17101
(Address of principal executive offices)                   (Zip Code)

       Registrant's telephone number, including area code: (717) 232-6661

          Securities registered pursuant to Section 12(b) of the Act:
                                 Not Applicable

          Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share
                                (Title of Class)

Indicate by check mark whether the Registrant (1) has filed all reports required
by  Section  13 or 15(d)  of the  Securities  Exchange  Act of 1934  during  the
preceding 12 months (or for such shorter period that the Registrant was required
to file such reports),  and (2) has been subject to such filing requirements for
the past 90 days. Yes [ X ]   No  [   ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]
<PAGE>
As of March 12, 1996,  the  aggregate  value of the  2,292,524  shares of Common
Stock of the  Registrant  issued and  outstanding  on such date,  which excludes
282,376  shares held by all directors and officers of the Registrant as a group,
was approximately $32.1 million. This figure is based on the closing sales price
of $14.00 per share of the Registrant's Common Stock on March 12, 1996.

Number of shares of Common Stock outstanding as of March 12, 1996: 2,571,012

                       DOCUMENTS INCORPORATED BY REFERENCE

         Listed below are the documents  incorporated  by reference and the Part
of the Form 10-K into which the document is incorporated:

         (1) Portions of the Annual  Report to  Stockholders  for the year ended
December 31, 1995 are  incorporated by reference for certain items in Part I and
incorporated into Part II, Items 5 - 8 and Part IV, Item 14 of this Form 10-K.
<PAGE>
PART I.

Item 1.  Business.

General

         First  Harrisburg  Bancor,  Inc. ("FHB" or the "Company") is a business
corporation  organized  under the laws of the  Commonwealth  of  Pennsylvania on
February 14, 1989. On August 18, 1989, in  connection  with the holding  company
reorganization  of First Federal  Savings and Loan  Association  of  Harrisburg,
Harrisburg,  Pennsylvania ("First Federal" or the "Association"), FHB became the
unitary savings and loan holding company of First Federal.  FHB owns 100% of the
outstanding  common stock of First  Federal,  which is currently  the  principal
asset of FHB. The Company does not  presently  own or operate any  subsidiaries,
except for the Association and its subsidiaries.

         On November 12, 1995 the FHB Board of Directors signed an Agreement and
Plan of Reorganization  and related Agreement and Plan of Merger  ("Agreements")
whereby  FHB and  subsidiaries  would be acquired  by Harris  Savings  Bank (the
"Merger"). These Agreements were made available, in the proxy material mailed on
or about  January 23, 1996, to all  stockholders  of record of January 16, 1996.
The Agreements were approved by the Company's stockholders on February 23, 1996.
All requisite regulatory and stockholder  approvals have been received,  and the
Merger is expected to be consummated  in April 1996.  Upon  consummation  of the
Merger,  each issued and outstanding share of FHB common stock will be converted
into the right to receive  $14.77  per share in cash  (other  than any  treasury
shares held by Harris Savings Bank or its parent or subsidiaries in other than a
fiduciary capacity).

         On a consolidated  basis, at December 31, 1995, FHB had total assets of
$304.7  million,  total  liabilities of $279.3  million and total  stockholders'
equity of $25.4  million or $9.88 per share based on 2,571,012  shares of common
stock  outstanding.  FHB had net  income  of $2.7  million  for the  year  ended
December 31, 1995.

         First  Federal is primarily  engaged in  attracting  deposits  from the
general  public and  applying  these funds,  together  with  borrowings,  to the
origination and purchase of first mortgage loans on single-family residences and
origination of consumer loans which bear  adjustable  interest rates and/or have
relatively short maturities averaging approximately seven years.

         First Federal's  revenue is primarily derived from interest and fees on
real estate and other loans. The Association's  principal  expenses are interest
on  deposits  and  borrowings  and  general  and  administrative  expenses.  The
principal  sources  of funds  for First  Federal's  lending  activities  are its
deposits,  amortization and prepayments of outstanding  loans, sales of mortgage
loans,  advances  from the Federal  Home Loan Bank  ("FHLB") of  Pittsburgh  and
short-term borrowings.

         The Association  also engages in the acquisition of land to be sold for
residential  real  estate  and in  mortgage  banking  through  its  wholly-owned
subsidiaries. These subsidiaries presently own one tract of land, which has been
developed for  residential  construction,  and are pursuing  other projects with
local developers,  including one joint venture. The Association's  investment in
such projects and developments  aggregated $195,000 at December 31, 1995. One of
these  subsidiaries  also  provides  financial  services  (including   brokerage
services) and insurance products.
<PAGE>
         At December 31, 1995,  the  Association  exceeded its  fully-phased  in
regulatory tangible, core and risk-based capital requirements.  For a discussion
of such requirements and the Association's compliance therewith, see "Regulation
of the Association - Capital Requirements."

         The Company,  as a  registered  savings and loan  holding  company,  is
subject  to  examination  and  regulation  by the  Office of Thrift  Supervision
("OTS"), a department of the U.S. Treasury,  and is subject to various reporting
and other requirements of the Securities and Exchange Commission ("SEC").  First
Federal,  as a federally  chartered savings and loan association,  is subject to
examination and  comprehensive  regulation by the OTS and by the Federal Deposit
Insurance  Corporation  ("FDIC").  Customer  deposits with the  Association  are
insured to the maximum  extent  provided by law through the Savings  Association
Insurance Fund ("SAIF"),  which is administered by the FDIC.  First Federal is a
member of the FHLB of Pittsburgh,  which is one of 12 regional banks  comprising
the Federal Home Loan Bank System ("FHLB System"). First Federal also is subject
to  regulations  administered  by the Board of Governors of the Federal  Reserve
System ("Federal  Reserve Board")  regarding  reserves required to be maintained
against deposits and certain other matters.

         The principal executive offices of both the Company and the Association
are located at 234 North Second  Street,  Harrisburg,  Pennsylvania  17101,  and
their telephone number is (717) 232-6661.

The Thrift Industry

         The operating results of the Association are  significantly  influenced
by its net  interest  income,  which  equals the  difference  between  income on
interest-earning  assets  (primarily  loans,   investments  and  mortgage-backed
securities) and expense on interest-bearing  liabilities (primarily deposits and
borrowings). The interest income and expense of savings institutions,  including
the  Association,  are  significantly  affected by the  volatility  and level of
general market rates of interest and by the regulatory, economic and competitive
environment in which the thrift industry operates. Deposit flows and the cost of
funds are  influenced  by interest  rates on competing  investments  and general
market  rates of  interest.  Lending  activities  are affected by the demand for
mortgage  financing and for consumer and other types of loans,  which in turn is
impacted by the  interest  rates at which such  financing  may be offered and by
other factors affecting the supply of housing and the availability of funds.

         The Association,  like other savings institutions,  is vulnerable to an
increase in interest rates to the extent that its  interest-earning  assets have
longer effective  maturities than its interest-bearing  liabilities.  Under such
circumstances,  material and  prolonged  increases in interest  rates  generally
would  adversely  affect net  interest  income,  while  material  and  prolonged
decreases  in interest  rates  generally  would have a  favorable  effect on net
interest  income.  Changes in the level of interest rates also affect the amount
of loans  originated  by the  Association,  and,  thus,  the  amount of loan and
commitment fees, as well as the value of the Association's investment securities
and other  interest-earning  assets.  Moreover,  both increases and decreases in
interest rates also can result in disintermediation,  which is the flow of funds
away from savings institutions into direct investments,  such as U.S. government
and corporate  securities,  and other investment vehicles which,  because of the
absence of federal insurance  premiums and reserve  requirements,  generally pay
higher rates of return than savings institutions.
<PAGE>
         Although  interest rates currently are lower than the levels reached in
the early 1980s, there can be no assurance that interest rates will not continue
to increase from their current  levels and  adversely  affect the  Association's
results of operations. Moreover, the Association will continue to be affected by
these and other market and economic  conditions,  such as inflation  and factors
affecting the markets for debt and equity  securities,  as well as  legislative,
regulatory,  accounting  and tax  changes  which are beyond its  control.  For a
discussion of asset and liability  management see  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations - Asset and Liability
Management"  in the 1995 Annual  Report,  which is filed  herewith as Exhibit 13
("1995 Annual Report").

         Activities  conducted by the Association  through its  subsidiaries are
part of an effort to mitigate the effects of interest rate  fluctuations  on the
Association's net interest income by increasing fee and other income.

Lending Activities

         General

         First Federal, like most other savings institutions,  has traditionally
concentrated its lending activities on conventional first mortgage loans secured
by residential  property.  Conventional loans are neither insured by the Federal
Housing  Administration  ("FHA") nor partially  guaranteed by the  Department of
Veterans  Affairs  ("VA").  At  December  31,  1995,  First  Federal's  net loan
portfolio amounted to $187.1 million, which excludes $40.6 million of loans held
for  sale  and  $40.0  million  of  mortgage-backed   securities,   representing
approximately 61.4% of the Company's total assets at that date. Loans secured by
single-family (one- to four-units)  residential  properties amounted to 51.5% of
the net loan portfolio at December 31, 1995.

         The  Association's   mortgage  banking   subsidiary,   AVSTAR  Mortgage
Corporation ("AMC"), originates long-term, fixed-rate and variable rate mortgage
loans  under  terms and  conditions  which  permit the sale of such loans in the
secondary  market  under  acceptable  market   conditions.   In  addition,   the
Association  purchases  loans for resale in the  secondary  market  through  its
"Fundline"  program.  First Federal also  originates  and  purchases  loans with
adjustable interest rates and/or short maturities. Consumer loans totalled $81.8
million or 43.7% of the net loan portfolio at December 31, 1995. Commercial real
estate and construction loans accounted for 4.5% and .2%,  respectively,  of the
net loan portfolio at December 31, 1995.  Allowance for loan losses  amounted to
 .5% of the net loan portfolio at December 31, 1995.

         The  Association  maintains a portfolio of  mortgage-backed  securities
which are primarily  guaranteed  by the Federal Home Loan  Mortgage  Corporation
("FHLMC"),    the   Federal   National   Mortgage   Association   ("FNMA"),   or
mortgage-backed  securities  or the  Government  National  Mortgage  Association
("GNMA").  Mortgage-backed  securities amounted to $40.0 million or 13.1% of the
Association's total assets at December 31, 1995.
<PAGE>
      The following table sets forth the composition of the  Association's  loan
and mortgage-backed securities portfolio by type of loan at the dates indicated:
<TABLE>
<CAPTION>
                                                                     December 31,
                                   1995               1994              1993                1992               1991
                             ----------------   ----------------   ----------------   ----------------   ----------------
                             Amount        %    Amount        %    Amount        %    Amount        %    Amount        %
                                                               (Dollars in Thousands)
<S>                          <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>   
Real estate loans, net:
  Single-family              $ 96,312    51.5%  $ 82,835    48.7%  $ 55,998    42.1%  $ 61,276    44.9%  $ 76,938    46.0%
  Commercial:
    Multi-family                  748      .4        745      .4        269      .2      2,313     1.7      3,179     1.9
    Non-residential             4,082     2.2      3,318     2.0      4,319     3.2      4,446     3.3      4,200     2.5
    Land                        3,643     1.9      3,624     2.1      2,137     1.6      1,540     1.1      1,461      .9
  Construction:
    Single-family               1,132      .6      2,126     1.2      3,017     2.3      1,316      .9        161      .1
    Commercial:
      Multi-family                291      .2        989      .6      1,000      .7        154      .1        269      .2
      Non-residential              94      --         --      --         --      --      1,191      .9        901      .5
  Other                            --      --         --      --         --      --         --      --          5      --
                             --------   -----   --------   -----   --------   -----   --------   -----   --------   ----- 
  Total real estate
   loans, net                 106,302    56.8     93,637    55.0     66,740    50.1     72,236    52.9     87,114    52.1
                             --------   -----   --------   -----   --------   -----   --------   -----   --------   ----- 
Consumer loans, net:
  Real estate secured, net:
    Home equity                60,171    32.2     60,462    35.5     55,432    41.6     54,456    39.9     65,577    39.2
    Home improvement            9,918     5.3      8,231     4.8      8,403     6.3      9,910     7.3     14,771     8.8
  Deposit loans                    71      --         99      .1        191      .2        238      .2        143      .1
  Other(1)                     11,606     6.2      8,799     5.2      3,636     2.7      1,147      .8      1,249      .7
                             --------   -----   --------   -----   --------   -----   --------   -----   --------   ----- 
  Total consumer
   loans, net                  81,766    43.7     77,591    45.6     67,662    50.8     67,751    48.2     81,740    48.8
                             --------   -----   --------   -----   --------   -----   --------   -----   --------   ----- 
Less Allowance for
  loan losses                  (1,004)    (.5)    (1,098)    (.6)    (1,224)    (.9)    (1,493)   (1.1)    (1,501)    (.9)
                             --------   -----   --------   -----   --------   -----   --------   -----   --------   ----- 
Net loans receivable          187,064   100.0%   170,130   100.0%   133,178   100.0%   136,494   100.0%   167,353   100.0%
                                        =====              =====              =====              =====              =====
Loans held for sale            40,650             26,104             50,075             13,547              9,696
Mortgage-backed
 securities                    40,035             38,074             45,215             25,340             17,886
                             --------           --------           --------           --------           --------         
Total net loans
 receivable, mortgage-
 backed securities and
 loans held for sale         $267,749           $234,308           $228,468           $175,381           $194,935
                             ========           ========           ========           ========           ========

(1) Other consumer loans primarily consist of mobile home, commercial, automobile, student and personal loans.
</TABLE>
<PAGE>
Contractual Maturities of Loans

        The following table sets forth the scheduled  contractual  maturities of
the  Association's  loans at December 31, 1995.  Demand  loans,  loans having no
stated  schedule of repayment and no stated  maturity,  and overdraft  loans are
reported as due in one year or less.  The  amounts  shown for each period do not
take into account loan prepayments and normal  amortization of the Association's
loan portfolio.
<TABLE>
<CAPTION>
                                Principal                       Amount  Due
                               Balance at      -------------------------------------------
                                December       In one Year    After one year    After Five
                                31, 1995        Or Less     Through Five Years    Years
                                --------       -----------  ------------------  ----------
                                                     (In Thousands)
<S>                             <C>             <C>             <C>             <C>   
Real Estate Loans:
Loans held for sale ....        $ 40,650        $ 40,650        $   --          $   --
Residential ............          96,312             106           3,915          92,291
Residential construction           1,132           1,132            --              --
Commercial and other ...           4,830            --             3,013           1,817
Commercial land/construction       4,028            --             4,028            --
Consumer and other loans          81,766           6,916          19,631          55,219
                                --------        --------        --------        --------
Total loans(2) .........         228,718        $ 48,804        $ 30,587        $149,327
                                ========        ========        ========        ========
</TABLE>

(1)      Gross of the allowance for loan losses.

(2)      Of the $179.9  million of loans due after  December  31,  1996,  $126.0
         million have fixed  interest  rates and $53.9  million have  adjustable
         interest rates.

         Contractual  maturities  of loans do not reflect the actual term of the
Association's   loan   portfolio.   The  average  life  of  mortgage   loans  is
substantially  less  than  their  average  contractual  terms  because  of  loan
prepayments.  In  addition,  due-on-sale  clauses  on loans  generally  give the
Association the right to declare a conventional loan immediately due and payable
in the event,  among other  things,  that the borrower  sells the real  property
subject to the mortgage and the loan is not repaid. The average life of mortgage
loans tends to increase when current mortgage rates  substantially  exceed rates
on existing  mortgages and to decrease when current rates are less than rates on
existing loans.

Lending Programs and Policies

         The Association purchases through AMC a variety of mortgage instruments
providing for periodic  interest rate  adjustments  and  originates a variety of
consumer  loans  (i.e.,  automobile,  home  improvement,  mobile  home and other
secured and unsecured  personal  loans).  Applicable  statutory  and  regulatory
provisions place certain  limitations on the aggregate amount of  nonresidential
real estate loans and consumer loans that can be held by a savings  institution,
which  limitations  have  not  materially  impacted  the  Association's  lending
activities.
<PAGE>
         Residential   Loans.   Adjustable-rate   mortgages  ("ARM")  (excluding
mortgage-backed  securities)  accounted  for $42.9 million or 22.9% of net loans
receivable at December 31, 1995, compared to $35.1 million or 21.0% of net loans
receivable  at December 31, 1991.  The increase in ARMs is generally  due to the
Association's  purchase  of $22.5  million  of ARM loans  during  1995 which was
partially  offset by principal  prepayments  related to refinancing  activity in
1993 and 1992.  The ARMs purchased by First Federal have up to 30-year terms and
interest rates which adjust in one to five years in accordance with a designated
index.  The amount of any increase or decrease in the interest rate is generally
limited to two  percentage  points per  adjustment  period,  with a limit of six
percentage  points over the life of the loan.  Although the ARMs retained by the
Association reduce the impact on the Association's operations of rapid increases
in market  rates of interest,  such loans  generally do not adjust as rapidly as
changes in the Association's cost of funds.

         Despite  the  benefits  of  ARMs  to an  institution's  asset/liability
management,  they pose additional  risks,  primarily because the payments by the
borrowers rise as interest rates rise,  increasing the potential for default. At
the same time, the  marketability  of the  underlying  property may be adversely
affected by the higher interest rates.

         The  Association,   through  AMC,  continues  to  offer   single-family
residential  loans with fixed and  adjustable  rates of  interest  under  terms,
conditions  and  documentation  which  permit  sales  in the  secondary  market.
Substantially  all of the  Association's  residential  mortgage loans originated
since the mid-1970s have included  "due-on-sale"  clauses.  The Company enforces
due-on-sale  clauses as a means of  increasing  the  interest  rate on  existing
lower-rate loans by negotiating new loans at market interest rates upon the sale
of the mortgaged property. First Federal's fixed-rate residential mortgage loans
(excluding mortgage-backed securities and loans held for sale) have increased to
$53.7  million at December  31, 1995 from $51.5  million at December  31,  1991.
During 1995 and 1993, the Association  sold  fixed-rate  loans from portfolio to
the FNMA and FHLMC amounting to $5.0 million and $1.9 million, respectively. The
Association  did not sell  fixed-rate  loans from  portfolio to FNMA or FHLMC in
1994, 1992, and 1991. The Association also experienced  significant  prepayments
in early 1994, and throughout  1993 and 1992 as borrowers  sought lower interest
rates.

         The  Association  began full time  participation  in the Mortgage  Vest
program in 1993. During 1994, the Association replaced the Mortgage Vest program
and began the Fundline program.  Through this program, the Association purchases
loans from approved  mortgage  bankers using funding  provided by the FHLB.  The
loans  are held in  portfolio  until  such  time  that  they are  resold  in the
secondary  market.  Of the $40.7  million of loans held for sale at December 31,
1995, $27.7 million reflected loans purchased through the Fundline program.

         Consumer Loans.  Federal laws and regulations  permit a federal savings
institution  to make  secured  and  unsecured  consumer  loans  up to 35% of the
institution's  total assets.  In addition,  a federal  savings  institution  has
lending  authority above the 35% limit for certain types of consumer loans, such
as home equity loans (loans  secured by the equity in the  borrower's  residence
but not necessarily for the purpose of improvement), property improvement loans,
student  loans and loans  secured by  deposits.  The  Association  offers a wide
variety of consumer loans,  including home equity loans, home improvement loans,
mobile home loans,  deposit loans,  revolving  lines of credit,  and secured and
unsecured personal loans.
<PAGE>
         First Federal has  aggressively  marketed  consumer loans since 1984 in
order to provide a wider range of financial services to customers and because of
the shorter term and normally higher interest rates on such loans. Consumer loan
originations during 1995, 1994 and 1993 were $27.2 million,  $35.1 million,  and
$35.2 million, respectively. As of December 31, 1995, consumer loans amounted to
$81.8  million or 43.7% of net loans  receivable,  compared to $81.7  million or
48.8% of net loans  receivable  at December  31, 1991.  Of the $81.8  million of
consumer  loans  outstanding  at  December  31,  1995,  $70.1  million  or 85.7%
consisted of home equity and home  improvement  loans secured  primarily by real
estate. Loan demand declined during 1995 compared to the prior year due to stiff
competition in the home equity loan market.

         First Federal's home improvement loans are generally made under the FHA
Title I program,  pursuant to which the FHA  guarantees  90% of the loan amount.
The average size of such loans is approximately  $7,000 and the loans are either
secured by a lien on real estate or unsecured.  The Association makes such loans
up to the value of the  improvement.  At December 31, 1995, FHA home improvement
loans  accounted  for $9.9  million  or 12.1% of the  consumer  loan  portfolio,
compared to $14.8 million or 8.8% of the consumer loan portfolio at December 31,
1991.

         The  Association  has offered  fixed-rate  home equity loans since 1981
when such loans were first authorized for federal savings institutions.  In 1984
the  Association  introduced  its revolving line of credit home equity loan. The
amount  of the  available  line of  credit  on such  loans  is  based  upon  the
borrower's  equity in the property.  The interest rate on such loans is fixed or
adjusts on the first day of each month equal to the prime rate (as quoted in The
Wall Street Journal) plus 1% to 2% on such date.  Minimum  monthly  payments are
interest only on the outstanding  principal balance,  with the principal balance
due after five  years.  In the early  1980's,  the  Association  introduced  its
fixed-rate  installment  home equity loan. The maximum term of this type of loan
is for up to 15 years, and the interest rate varies depending on the term of the
loan. First Federal's home equity loans totalled $60.2 million  (including $13.1
million of  variable  rate loans) or 73.6% of the  consumer  loan  portfolio  at
December  31,  1995,  compared  to $65.6  million  (including  $28.5  million of
variable  rate loans) or 80.2% of the  consumer  loan  portfolio at December 31,
1991.

         The  Association's  deposit loans are made for up to 90% of the deposit
balance,  and the  interest  rate is fixed  at the time the loan is  originated.
Other  consumer  loans  consist  of  mobile  home,  commercial,  automobile  and
unsecured  lines of credit.  Such loans  totalled  $11.7 million or 14.3% of the
consumer loan  portfolio at December 31, 1995,  which  includes $10.1 million of
mobile home loans.

                  Mobile home loans are purchased from  established  mobile home
dealers. The Association is currently purchasing mobile home loans on properties
located in Pennsylvania, North Carolina, Virginia and Maryland.
<PAGE>
         Construction  Loans. The residential  construction  loans originated by
the Association and the AMC subsidiary  generally have a term of nine months and
automatically   convert  to  a  permanent   mortgage  upon   completion  of  the
construction.  At  such  time,  the  construction  loan  is  reclassified  as  a
residential real estate loan. At December 31, 1995, .8% of the Association's net
loans receivable  consisted of construction  loans,  compared to .8% at December
31,  1991.  Commercial  construction  loans,  which  include  both  multi-family
residential and nonresidential loans, are originated by the Association and have
short terms with  adjustable  rates.  Such loans may convert to commercial  real
estate loans upon  completion  of the  construction.  In 1995,  the  Association
originated  approximately  $100,000  of  commercial  construction  loans  in its
primary lending area.

         Construction financing is considered to involve a higher degree of risk
of loss than long-term financing on improved, occupied real estate. Risk of loss
on a  construction  loan is  dependent  largely upon the accuracy of the initial
estimate of the property's  value at completion of  construction  or development
and  the  estimated  cost  (including  interest)  of  construction.  During  the
construction  phase,  a number  of  factors  could  result  in  delays  and cost
overruns.  If the estimate of  construction  costs proves to be inaccurate,  the
Association  may be  compelled  to advance  funds  beyond the amount  originally
committed  to permit  completion  of the  development.  If the estimate of value
proves to be inaccurate,  the Association may be confronted,  at or prior to the
maturity of the loan,  with a project  having a value which is  insufficient  to
assure full  repayment.  In addition,  loans for the  construction of commercial
real estate projects  typically  involve large loan balances to single borrowers
or groups of related  borrowers,  and these  loans are subject to the same risks
that commercial real estate loans are as discussed below.

         Commercial Real Estate Loans.  The commercial real estate loans held by
First Federal are primarily  secured by apartment  complexes,  shopping centers,
office  buildings,  warehouse  facilities  and land.  Such loans  generally have
payments  based  upon a 20 to 25-year  amortization  schedule.  The  Association
generally  requires that these loans have a loan-to-value  ratio of 75% or less.
The  Association  had  $6.6  million  of  adjustable-rate  and $2.3  million  of
longer-term, fixed-rate commercial and other nonresidential real estate loans at
December 31, 1995.

         Commercial real estate lending  entails  significant  additional  risks
compared  with  residential  property  lending.  Commercial  real  estate  loans
typically  involve large loan balances to single  borrowers or groups of related
borrowers.  The payment  experience on such loans is typically  dependent on the
successful   operation  of  the  real  estate   project.   These  risks  can  be
significantly  impacted  by supply  and  demand  conditions  in the  market  for
housing, office and retail space, and as such may be subject to a greater extent
to  adverse  conditions  in the  economy  generally.  The  limit on loans to any
borrower is  generally an amount  equal to 15% of the  Association's  unimpaired
capital and surplus,  which limit was $3.7 million at December 31, 1995.  During
1995, the  Association did not originate loans to any one borrower or project in
excess of $948,000 for its own  portfolio.  The  Association  generally  has not
originated or purchased since the mid-1970s commercial real estate loans secured
by properties located in states other than  Pennsylvania.  At December 31, 1995,
commercial  real  estate  loans  totalled  $8.9  million  or 4.7%  of net  loans
receivable,  compared  to  $10.0  million  or 6.0% of net  loans  receivable  at
December 31, 1991. The amount which a federally  chartered  savings  institution
may invest in loans  secured by  non-residential  real estate is limited to four
times the Association's  capital,  which limit was $93.0 million at December 31,
1995.  This  limit  is not  expected  to have  any  effect  on  First  Federal's
commercial real estate lending  activities.  At December 31, 1995, First Federal
had $7.7 million of loans secured by non-residential real estate and land.
<PAGE>
         Origination,  Purchase  and Sale of  Loans.  As a  federally  chartered
savings  institution,  First  Federal has general  authority to make real estate
loans secured by properties  located  throughout the United States.  At December
31, 1995,  however,  the majority of First Federal's total loans receivable were
secured by real estate  located in its primary  market area,  which  consists of
south central and southeastern Pennsylvania.

         The  permissible  amount  of  loans-to-one  borrower  now  follows  the
national bank standard for all loans made by savings institutions.  The national
bank standard generally does not permit  loans-to-one  borrower to exceed 15% of
the Association's unimpaired capital and surplus. Loans in an amount equal to an
additional 10% of unimpaired  capital and surplus also may be made to a borrower
if the loans are fully  secured by readily  marketable  collateral.  The maximum
amount  which  the  Association  could  have  loaned  to one  borrower  and  the
borrower's  related  entities  at  December  31,  1995,  based  on  25%  of  the
Association's  unimpaired  capital  and  surplus  and  assuming  the  collateral
requirements were met, was approximately $6.1 million. At such date, the largest
aggregate  amount of loans by the  Association  to any one  borrower,  including
related entities,  was $2.6 million.  Of that $2.6 million,  $886,000 represents
standby letters of credit issued to guarantee improvements on property presently
being developed. To date, no funds have been disbursed for nonperformance.

         Federal  regulations also limit the amount of real estate loans made by
a federally chartered savings institution to a specified percentage of the value
of the property  securing the loan (referred to as the  "loan-to-value  ratio").
Such regulations  provide that at the time of origination a real estate loan may
not  exceed  100%  of the  appraised  value  of the  secured  property.  Maximum
loan-to-value  ratios for each type of real estate  loan made by an  institution
are to be established by the institution's board of directors.

         Under policies adopted by the Association's  Board of Directors,  First
Federal limits the  loan-to-value  ratio to 95% on residential  mortgage  loans,
with private mortgage insurance required if the loan-to-value ratio exceeds 80%.
Commercial real estate loans generally may not exceed 75% of the appraised value
of the secured  property,  and construction  loans generally are made for 75% or
less of the appraised value of the property upon completion.

         All of the  Association's  mortgage  lending is subject to its written,
nondiscriminatory  underwriting  standards  and to loan  origination  procedures
prescribed by its Board of Directors. Decisions on loan applications are made on
the  basis  of  detailed  applications  and  property  valuations  by  employees
experienced  in the field of property  valuation  or by  independent  appraisers
approved  by the Board of  Directors.  The loan  applications  are  designed  to
determine the borrower's ability to repay, and the more significant items on the
applications  are  verified  through  the  use  of  credit  reports,   financial
statements and confirmations.

         It is the  Association's  policy to  obtain  title  insurance  policies
insuring that First Federal has a valid lien on mortgaged real estate. Borrowers
also must obtain fire and casualty insurance policies prior to closing and, when
the property is in a flood plain as designated by the  Department of Housing and
Urban Development, flood insurance policies.
<PAGE>
         Historically,  mortgage loans have been  originated by the  Association
primarily  through  referrals  from real estate  brokers,  builders  and walk-in
customers,  as well as through  refinancing for existing  customers.  Commercial
mortgage loans are originated  primarily through officers of First Federal.  The
Association  carefully  monitors  interest rates in its market area and believes
that it is  competitive  in such area.  Consumer  loans are  generally  obtained
directly from existing and new customers and from referrals.

         The Association  also has utilized its  wholly-owned  mortgage  banking
subsidiary, AMC, for mortgage loan originations.  During 1995, AMC originated or
purchased  $130.2 million of mortgage  loans for resale in the secondary  market
and sold  $122.5  million  of such  loans a  portion  of which  were  sold  with
servicing  released.  Of the  $130.2  million  of  such  mortgage  loans,  loans
amounting to $1.5  million were  purchased by AMC for the purpose of resale with
servicing  rights  retained  in order  to  generate  fee  income.  Of the  loans
originated  by AMC,  loans  amounting  to $1.8  million  were  purchased  by the
Association.  Generally, AMC originates loans with the intention of selling such
loans in the secondary market.  AMC funds the mortgage loans it originates using
line of credit advances from the Association.  The Association funds the line of
credit to AMC with its own funds and  short-term  borrowings  from the FHLB. See
"Subsidiaries."

         The  Association,  through its FundLine  program,  purchases loans from
mortgage loan originators. During 1995, the Association purchased $354.6 million
of mortgage  loans and sold $345.7  million of such loans  through this program.
These loans are purchased at origination and are held in portfolio until sold in
the secondary market.
<PAGE>
         The following table shows total loan  origination,  purchase,  sale and
repayment activities of the Association during the periods indicated:
<TABLE>
<CAPTION>
                                                     Year Ended December 31,
                                                --------------------------------
                                                  1995        1994        1993
                                                --------    --------    --------
                                                         (In Thousands)
<S>                                             <C>         <C>         <C>     
Net loans receivable, mortgage-
 backed securities and loans held
 for sale at beginning of period ...........    $234,308    $228,468    $175,381
                                                --------    --------    --------
Real estate loan originations:
  Single-family residential ................     128,634     142,554     170,850
  Commercial:
    Multi-family residential ...............        --           185        --
    Nonresidential .........................       1,790        --          --
  Construction:
    Single-family residential ..............       1,133       2,271       3,464
    Commercial:
      Multi-family residential .............        --           388       1,000
      Non-residential ......................         100        --          --
  Land .....................................         220       2,172         372
                                                --------    --------    --------
      Total real estate loan
        originations(1) ....................     131,877     147,570     175,686
Consumer loan originations:
  Home equity ..............................      18,368      26,806      29,623
  Home improvement .........................       5,278       3,272       2,460
  Deposit ..................................          24         105         262
  Other ....................................       3,525       4,883       2,834
                                                --------    --------    --------
      Total loan originations ..............     159,072     182,636     210,865
Purchase of delinquent recourse loans ......         742          18        --
Purchase of loans held for sale ............     356,146     298,805     240,571
Purchase of loans for portfolio ............      22,497       8,105         660
Purchase of mortgage-backed securities .....       7,673         982      25,886
                                                --------    --------    --------
      Total increase .......................     546,130     490,546     477,982
                                                --------    --------    --------
Provision for loan losses ..................         115        --          --
Foreclosures ...............................          58         406         521
Principal loan repayments ..................      33,842      40,038      54,369
Sales of whole loans(2) ....................     472,962     436,139     363,995
Sales and principal reductions
  of mortgage-backed securities ............       5,712       8,123       6,010
                                                --------    --------    --------
       Total decrease ......................     512,689     484,706     424,895
                                                --------    --------    --------
Net increase (decrease) ....................      33,441       5,840      53,087
                                                --------    --------    --------
Net loans receivable, mortgage-backed
 securities and loans held for sale
  at end of period .........................    $267,749    $234,308    $228,468
                                                ========    ========    ========
</TABLE>
<PAGE>
- ---------------
(1)      Includes   $130.2   million,   $146.0   million  and  $170.1   million,
         respectively,   of  loans   originated   or   purchased   by  AMC,  the
         Association's  wholly-owned mortgage banking subsidiary for sale on the
         secondary market. See "Subsidiaries."

(2)      Includes   $122.7   million,   $127.4   million  and  $157.4   million,
         respectively, of whole loans sold by AMC.

         The  following  table  sets  forth  the  amount  of  originations   and
purchases,  excluding loans originated by AMC for resale in the secondary market
or  purchased  through  FundLine,  of certain  types of loans and the percent of
total loan originations represented by such loans for the periods indicated:
<TABLE>
<CAPTION>
                                                         Year Ended December 31,
                          --------------------------------------------------------------------------------------
                                    1995                          1994                           1993
                          -------------------------     -------------------------       ------------------------
                                        % of Total                    % of Total                     % of Total
                          Amount       Originations     Amount       Originations       Amount      Originations
                          ------       ------------     ------       ------------       ------      ------------
(Dollars In Thousands)
<S>                      <C>              <C>          <C>               <C>           <C>             <C>  
 Consumer loans          $27,195          49.7%        $35,066           50.7%         $35,179         67.1%
 Adjustable-rate:
  Single-family           22,497          41.1%             --              --              --
  Nonresidential/land      2,010           3.7%            592             .9%             372           .7%
 Adjustable rates
  construction
  loans:
       Multi-family           --             --             --              --           1,000          1.9%
                         -------          ----         -------           ----          -------         ---- 
         Total           $51,702          94.5%        $35,658           51.6%         $36,551         69.7%
                         =======          ====         =======           ====          =======         ==== 
</TABLE>

         The  Association has emphasized  consumer  lending due to the generally
shorter terms and higher yields on such loans compared to  residential  mortgage
lending. In addition,  the Association has de-emphasized the origination of ARMs
for its portfolio due to management's  decision not to offer discounted rates on
ARMs. However,  AMC originates ARMs with the intention to sell such loans in the
secondary market.

Loan Origination and Other Fees

         In  addition to  interest  income,  the  Association  receives  fees in
connection with loan  commitments and  originations,  loan  modifications,  late
payments,  changes of property ownership and for miscellaneous  services related
to its loans. Income from these activities varies from period to period with the
volume  and type of loans  originated,  sold and  purchased.  Volume  in turn is
dependent on prevailing  mortgage  interest rates and their effect on the demand
for loans in the markets served by First Federal.

         In its lending,  the Association charges loan fees which are calculated
as a percentage of the amount borrowed. The fees received in connection with the
origination of residential  and  commercial  real estate loans  generally do not
exceed three points (one point being equivalent to 1% of the principal amount of
the loan).
<PAGE>
         In December 1986,  the Financial  Accounting  Standards  Board ("FASB")
issued Statement of Financial Accounting Standards No. 91 titled "Accounting for
Nonrefundable  Fees and Costs Associated with Originating or Acquiring Loans and
Initial  Direct  Costs of Leases"  ("SFAS 91").  SFAS 91 requires all  financial
institutions to defer all loan origination fees and certain related direct costs
and amortize such fees over the  contractual  life of a loan as an adjustment to
yield based on the interest method. Indirect loan origination costs are required
to be charged to expense as  incurred.  Where a lender  makes a large  number of
loans with similar  characteristics,  it may make reasonable estimates of future
principal  prepayments  in adjusting  the yield,  but it is not able to amortize
fees over an average life of a group of loans.

         The following  table sets forth  certain  information  concerning  loan
origination fees and net deferred loan  origination fees and unearned  discounts
on First Federal's loans  receivable  portfolio for each of the periods or as of
the dates indicated:
<TABLE>
<CAPTION>
                                                                             At or For the Year
                                                                             Ended December 31,
                                                               -------------------------------------------
                                                               1995                1994               1993
                                                               -----               ----               ----
                                                                           (Dollars in Thousands)
<S>                                                            <C>                 <C>                <C> 
Net loan origination
  fees (costs) earned during
  the period                                                   $(19)(1)           $191(1)            $277(1)

Net loan origination fees
  earned as a percentage
  of total loans originated
  during the period                                             .01%(1)           .13%(1)            .13%(1)

Net deferred loan origination
   fees, (costs) unearned premiums
   and unearned discounts on loan
   portfolio at end of period                                  $(924)              $244               $343
</TABLE>
- -------------------
(1)      Nominal fees were  collected in 1995,  1994 and 1993 for mortgage loans
         since the majority of such loans were not originated by the Association
         over this same  period due to the  Association  using its  wholly-owned
         subsidiary, AMC, for most mortgage originations.
<PAGE>
Loan Delinquencies and Nonperforming Assets

         Loan  Delinquencies.  When a loan becomes more than 15 days delinquent,
the  Association  contacts  the borrower to request  payment,  with late charges
assessed  after  the  contracted  period  of time has  elapsed.  In most  cases,
deficiencies are cured promptly.  If the delinquency  exceeds 60 days and is not
cured through the Association's  normal  collection  procedures or an acceptable
arrangement is not negotiated with the borrower,  the Association will generally
institute  measures to remedy the default,  including  commencing a  foreclosure
action or accepting from the mortgagor a voluntary deed of the secured  property
in lieu of  foreclosure.  If a foreclosure  action is instituted and the loan is
not  reinstated,  paid in full or  refinanced,  the property is sold at a public
auction at which First Federal may  participate  as a bidder at the sale. If the
Association is the successful  bidder, the acquired property is then included in
the Association's "real estate owned" account until it is sold. First Federal is
permitted by federal  regulations  to finance the sales of these  properties  by
"loans to facilitate,"  which involve a lower down payment or a longer term than
would be generally allowed by the Association's underwriting standards.

         The remedies  available to the Association in the event of a default or
delinquency  with  respect  to  certain  residential  mortgage  loans,  and  the
procedures by which such remedies may be exercised,  are subject to Pennsylvania
laws and  regulations.  Under  Pennsylvania  law,  a lender is  prohibited  from
accelerating the maturity of a residential  mortgage loan,  commencing any legal
action  (including  foreclosure  proceedings) to collect on such loan, or taking
possession  of any loan  collateral  until the  lender  has first  provided  the
delinquent  borrower with at least 30 days' prior written notice  specifying the
nature of the delinquency and the borrower's right to correct such  delinquency.
In  addition,  the  lender's  ability to exercise  any remedies it may have with
respect  to  loans  for  one  or  two-family  principal  residences  located  in
Pennsylvania is further restricted (including the lender's right to foreclose on
such  property)  until the lender has  provided  the  delinquent  borrower  with
written  notice  detailing  the  borrower's   rights  to  seek  consumer  credit
counseling and state  financial  assistance and until the borrower has exhausted
or failed to pursue such rights.  These provisions of Pennsylvania law may delay
for several months the Association's ability to foreclose upon residential loans
secured by real estate located in the Commonwealth of Pennsylvania. In addition,
the uniform  FNMA/FHLMC  lending  documents used by the Association,  as well as
most other  residential  lenders in Pennsylvania,  require notice and a right to
cure similar to that provided under Pennsylvania law.
<PAGE>
         The following table sets forth information relating to the loans of the
Association which were 30 days or more delinquent at the dates indicated:
<TABLE>
<CAPTION>
                              December 31, 1995          December 31, 1994             December 31, 1993
                            ---------------------      ---------------------        ----------------------
                                          Percent                    Percent                       Percent
                            Principal    of Total      Principal    of Total        Principal     of Total
                            Balances       Loans       Balances       Loans         Balances        Loans
                            ---------    --------      -------      --------        ---------     --------
                                                      (Dollars in Thousands)
<S>                           <C>          <C>            <C>         <C>              <C>          <C>  
Total delinquent loans for:

  30 to 59 days               $ 6,302      3.37%          $6,550      3.85%            $5,610       4.21%
  60 to 89 days                 1,972      1.06%           1,209       .71%               990        .75%
  90 or more
   days                         2,644      1.41%           1,296       .76%             2,080       1.56%
                              -------      -----          ------      -----            ------       -----

Total(1)                      $10,918      5.84%          $9,055      5.32%            $8,680       6.52%
                              =======      =====          ======      =====            ======       =====
</TABLE>
- -------------------
(1)      Represents  384 loans at December 31,  1995,  356 loans at December 31,
         1994, and 379 loans at December 31, 1993.

         Overall,  delinquent  loans as a percentage of total loans  declined to
5.84% at December  31, 1995 from 6.52% at December  31,  1993.  The  increase in
total  delinquent  loans in 1995 was  primarily due to an increase in delinquent
single-family  residential  loans  in the  60- to  89-day  and  90-day  or  more
categories.

         The $248,000 decrease for 1995 in the 30- to 59-day category was due to
a $910,000 decrease in delinquent commercial loans which was partially offset by
a $241,000 increase in delinquent single-family residential loans and a $421,000
increase in delinquent consumer loans.

         The $763,000 increase for 1995 in the 60- to 89-day category was due to
increases in delinquent single-family  residential and delinquent consumer loans
of  $661,000  and  $292,000,  respectively,  which  were  partially  offset by a
$190,000 decrease in delinquent commercial loans.

         The $1.3 million  increase for 1995 in the 90-day or more  category was
due to an increase of 11 delinquent single-family  residential loans aggregating
$824,000, an increase of $192,000 in delinquent commercial loans and an increase
of 15 consumer loans aggregating $332,000.

         The $940,000 increase for 1994 in the 30- to 59-day category was due to
a $443,000 increase in delinquent single-family residential loans and a $949,000
increase in delinquent  commercial loans,  primarily due to one local developer,
which was partially offset by a $452,000 decrease in delinquent consumer loans.

         The $219,000 increase for 1994 in the 60- to 89-day category was due to
a decrease in  delinquent  single-family  residential  loans of $145,000  and an
increase in delinquent  commercial  and consumer loans of $190,000 and $174,000,
respectively.
<PAGE>
         The $784,000  decrease for 1995 in the 90-day or more  category was due
to a reduction  of 18  delinquent  consumer  loans  aggregating  $402,000  and a
decrease of $381,000 in delinquent single-family residential loans.

         Nonperforming  Assets.  Residential  property and income property loans
are  considered  by the  Association  to be  nonperforming  when any  payment of
principal  and/or  interest  is  past  due  for  90  days  or  more.  It is  the
Association's  policy to  discontinue  the accrual of interest on loans when the
loan becomes 90 days  delinquent  and  sufficient  uncertainty  exists as to the
timing or ultimate  collectability of principal or interest.  Past due unsecured
consumer loans are generally reserved for 100% of their outstanding balance when
the  loan  becomes  over 90 days  delinquent.  Delinquent  real  estate  secured
consumer  loans are governed by the same  Pennsylvania  laws and  regulations as
discussed under "- Loan Delinquencies." Generally, First Federal is able to work
out a satisfactory  repayment schedule with a delinquent borrower;  however, the
Association  will undertake  foreclosure  proceedings if the  delinquency is not
otherwise  resolved.  Property  acquired  by  the  Association  as a  result  of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
("REO") until such time as it is sold or otherwise  disposed of. The Association
rehabilitates such properties as appropriate and endeavors to dispose of them if
and when it becomes economically feasible to do so. REO is recorded at the lower
of cost (unpaid loan balance plus foreclosure  expenses) or estimated fair value
minus estimated  costs to sell at the time of acquisition  and  thereafter.  For
information  regarding the Association's  non-accrual  loans,  accruing loans 90
days or more delinquent,  real estate owned, and allowances for loan losses, see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  Provisions  for Loan  Losses" and Notes 1 and 5 to the  Consolidated
Financial  Statements in the 1995 Annual Report.

                  If the $2.1 million of  nonaccrual  loans at December 31, 1995
had been current in accordance  with their  original terms for 1995 (or from the
date of origination if originated during such period), the total interest income
on such  loans for 1995 would have been  approximately  $150,000.  The amount of
interest  income on such loans  actually  recognized  in 1995 was  approximately
$68,000.

         Allowance  for  Losses.  It is the  Association's  policy to  establish
specific reserves for estimated losses on delinquent loans and real estate owned
when it  determines  that losses are  expected to be incurred on the  underlying
properties.  General reserves for losses are established  based upon the overall
portfolio  composition and general market  conditions.  For a discussion of such
reserves,  see "Management's  Discussion and Analysis of Financial Condition and
Results of Operations - Provision for Loan Losses" in the 1995 Annual Report.

         The  Company  intends  to  continue  to  monitor  the  adequacy  of the
allowances  for loan and real  estate  losses  and  make  provisions  as  actual
experience  or  economic  conditions  warrant.   Management  believes  that  the
allowances  for  losses  on loans and real  estate  owned  are  adequate.  While
management  uses  available  information  to recognize  losses on loans and real
estate  owned,  future  additions to the  allowances  may be necessary  based on
changes in economic conditions. In addition,  various regulatory agencies, as an
integral part of their examination  process,  periodically  review the Company's
allowances for losses on loans and real estate owned.  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.
<PAGE>
Investment Activities

         First  Federal is  required  under  federal  regulations  to maintain a
minimum  amount of liquid  assets which may be invested in specified  short-term
securities  and is  permitted  to make  certain  other  securities  investments.
Investment  decisions  are made by authorized  officers of First Federal  within
policies established by First Federal's Board of Directors.

         Under  OTS  regulations,  the  Association  is  permitted  to invest in
commercial  paper  having  one of the  two  highest  investment  ratings  of two
nationally recognized investment rating agencies and certain types of investment
grade corporate debt securities,  provided,  among other  limitations,  that the
average  maturity  of  the  Association's   portfolio  of  such  corporate  debt
securities does not exceed six years. In addition, the Association may invest up
to 1% of its total assets in  investment  grade  commercial  paper and corporate
debt  securities  that  do  not  meet  these  requirements,  provided  that  the
Association  has reasonable  grounds to believe that the obligor will be able to
satisfy all of its  obligations.  The maximum amount that can be invested in the
commercial  paper or corporate  debt  securities of any one issuer is subject to
the  loans-to-one  borrower  limits.  At December  31, 1995,  First  Federal had
investments in corporate debt securities of $5.2 million.

         The Company adopted the provisions of the FASB's Statement of Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
Equity  Securities"  (SFAS 115) on January 1, 1994.  Under SFAS 115, the Company
classifies  its  debt and  marketable  securities  in one of  three  categories:
trading, available-for-sale, or held-to-maturity.  Trading securities are bought
and  held  principally  for  the  purpose  of  selling  them in the  near  term.
Held-to-maturity  securities are those debt securities for which the Company has
the ability and intent to hold the security until maturity. All other securities
not included in trading or held-to-maturity are classified as available-for-sale
and there were no end-time reclassifications in the fourth quarter of 1995.

         Trading and  available-for-sale  securities are recorded at fair value.
Held-to-maturity  securities  are recorded at amortized  cost,  adjusted for the
amortization or accretion of premiums or discounts. Unrealized holding gains and
losses on trading securities are included in earnings.  Unrealized holding gains
and losses on available-for-sale  securities, net of the related tax effect, are
excluded from earnings and are reported as a separate component of stockholders'
equity until realized.

         The impact at December 31, 1995 of having  adopted SFAS 115 resulted in
an increase to  investment  and  mortgage-backed  securities  of $332,000 and an
after tax increase to stockholders' equity of $204,000.

         During 1995, the Association  purchased $16.1 million in investment and
mortgaged-backed  securities  classified as held-to-maturity.  During 1995, $6.2
million in investment  and  mortgage-backed  securities  were  purchased for the
available-for-sale  account.  Neither during 1995 nor at December 31, 1995, were
there no assets held in the Association's  trading account.  The trading account
portfolio is managed in accordance  with a board approved  policy which includes
stop loss provisions and size limitations on the portfolio.
<PAGE>
         The OTS has issued a statement of policy which identifies certain types
of mortgage-backed securities as "high risk derivative products." These products
include, among others, residual interests in collateralized mortgage obligations
("CMOs") and stripped mortgage-backed  securities such as interest only ("IOs").
The OTS has  found  these  products  to be  highly  risky,  due to  their  price
volatility,  complexity  and the thin  secondary  market  for these  securities.
Consequently,  the  OTS  policy  restricts  the  purchase  of  these  assets  to
institutions,  such as the Association,  that meet or exceed regulatory  capital
requirements.  Institutions  are  cautioned to utilize  these  products  only in
accordance  with  safe and  sound  practices  where  the  level of  activity  is
reasonably related to the institution's needs, capacity to absorb losses and the
level of in-house management  sophistication and expertise.  In general, the OTS
has  stated  that  such  securities  should  be  used  only in  connection  with
strategies that lower, or do not increase,  an institution's overall exposure to
interest rate risk.

         The  policy  statement  states,   among  other  things,  that  mortgage
derivative   products   (including   CMOs  and  CMO   residuals   and   stripped
mortgage-backed  securities)  which possess average life or price  volatility in
excess of a benchmark fixed rate 30-year  mortgage-backed  pass-through security
are "high-risk mortgage securities," are not suitable investments for depository
institutions,  must be carried in the institution's trading account or as assets
held for sale,  and must be marked to  market on a regular  basis.  This  policy
statement is applicable to all high risk mortgage  securities acquired after the
effective date of the policy statement.  Purchases of such securities which were
made prior to such date will not be subject to the revised policy statement. The
Association has no present intention to purchase high-risk mortgage  securities.
The  Association  does not otherwise  intend to materially  alter its investment
policies and practices.  If the Association  should elect to consider a new type
of security for its portfolio,  the Association  intends to ascertain in advance
that the  security  does not meet any of the  tests  that will  qualify  it as a
"high-risk mortgage security."

         The following  table sets forth the carrying  value of First  Federal's
investment and mortgage-backed securities at the dates indicated:
<TABLE>
<CAPTION>
                                                          December 31,
                                             -----------------------------------
                                              1995           1994          1993
                                             -------       -------       -------
                                                        (In Thousands)
<S>                                          <C>           <C>           <C>    
Mortgage-backed securities ...........       $40,035       $38,074       $45,216
Securities held for sale .............          --            --           5,939
Student Loan Marketing
 Association common stock ............            99            49            12
U.S. government and
 U.S. government agency
 obligations .........................        14,657        11,107         5,987

Corporate notes ......................         5,168         5,229         5,418
                                             -------       -------       -------
   Total .............................       $59,959       $54,459       $62,302
                                             =======       =======       =======
</TABLE>
<PAGE>
         As of December 31, 1995,  no  securities of any single issuer were held
by the Association  where the aggregate book value of such  securities  exceeded
10% of stockholders'  equity.  The increase in 1995 resulted  primarily from the
purchase of  short-term  government  agency  securities  and interest  sensitive
mortgage-backed  securities in an effort to maintain low interest rate risk. The
decrease in investment securities in 1994 was a result of management's intention
to grow the loan portfolio.

         The  following  table  sets  forth  the  amount  of  each  category  of
investment  securities  (at amortized  cost) of the  Association at December 31,
1995 which mature during each of the periods  indicated and the weighted average
yield for each range of maturities. Prepayment assumptions have not been applied
to mortgage-backed securities. None of the investments are tax exempt.
<TABLE>
<CAPTION>
                                                                      Amounts At December 31, 1995 Which Mature In
                                                 -----------------------------------------------------------------------------------
                                                                           After One Year     After Five Years
                                                  One Year or Less      Through Five Years    Through Ten Years     After Ten Years
                                                 -------------------   --------------------  -------------------   -----------------
                                                            Weighted               Weighted             Weighted            Weighted
                                                            Average                Average              Average              Average
                                                 Amount      Yield     Amount      Yield     Amount      Yield     Amount      Yield
                                                 ------      -----     ------      -----     ------      -----     ------      -----
                                                           (Dollars in Thousands)

<S>                                              <C>         <C>       <C>         <C>       <C>         <C>       <C>         <C>  
Available-for-sale:
  Mortgage-backed securities ...............     $    --       --      $    29     8.50%     $ 2,825     8.13%     $ 3,795     8.11%
  U.S. government and
   U.S. government
   agency obligations ......................       3,166     6.03%          --       --           --       --           --       --

  Equity securities(1):
   Student Loan Marketing
   stock ...................................          12       --           --       --           --       --           --       --
Held-to-maturity:
  Mortgage-backed securities ...............         254     8.48%       9,702     5.87%       3,031     5.17%      20,163     7.08%
  U.S. government and
   U.S. government
   agency obligations ......................         500     7.75%       3,998     7.05%       6,984     8.17%          --       --
  Debt securities:
   Corporate notes .........................       2,336     4.91%       1,329     5.33%       1,503     8.15%          --       --
                                                 -------     ----      -------     ----      -------     ----      -------     ----
     Total .................................     $ 6,268     5.85%     $15,058     6.14%     $14,343     7.53%     $23,958     7.24%
                                                 =======     ====      =======     ====      =======     ====      =======     ====
</TABLE>
- ----------
(1)  Equity securities have no stated rate or maturity.
<PAGE>
Sources of Funds

                  General

                  Savings   accounts   and   other   types  of   deposits   have
traditionally  been the principal source of the  Association's  funds for use in
lending and for other general business purposes. In addition to deposits,  First
Federal derives funds from loan  repayments,  the sale of mortgage  loans,  FHLB
advances,  reverse  repurchase  agreements,  and  other  short-term  borrowings.
Borrowings may be used on a short-term basis to compensate for seasonal or other
reductions in deposits or inflows at less than projected levels, as well as on a
longer term basis to support expanded lending activities.

                  Deposits

                  In recent  years,  First  Federal has been  required by market
conditions to rely  increasingly  on short-term  certificate  accounts and other
deposits  which have no fixed term and that pay  interest at rates that are more
responsive to market  interest rates than the passbook  accounts and fixed-rate,
fixed-term certificates that were historically the Association's primary sources
of deposits.  The types of deposit currently offered by the Association  include
passbook  savings  accounts,  negotiable order of withdrawal  ("NOW")  accounts,
money market deposit  accounts  ("MMDAs") and certificates of deposit ranging in
terms  from 90 days to 10 years.  Included  among  these  savings  programs  are
Individual Retirement Accounts ("IRAs") and Keogh accounts.

                  The following table sets forth information regarding the types
of accounts offered by First Federal at December 31, 1995:
<TABLE>
<CAPTION>
                                           Interest
                                            Rate at
Type of Account                          December 31,             Minimum Deposit
    and Term                                 1995                 to Open Account
- ---------------                          ------------             ---------------
<S>                                        <C>                     <C>         
Regular savings                                 2.50%                        $100
Club                                            2.50%                          --
NOW                                               --                         $500
MMDA                                       3.00-3.20%              $2,500-$75,000
Certificates of deposit:
         1 year or less                    3.85-5.50%                $500-$50,000
         Between 1 to 5 years              5.20-5.55%                $500-$50,000
         5 years or more                   5.40-5.70%                $500-$50,000
</TABLE>

         The large variety of savings  accounts  offered by First Federal allows
the Association to retain deposits and to be competitive in obtaining new funds,
but has not eliminated the threat of  disintermediation  (the flow of funds away
from savings institutions into direct investment vehicles such as government and
corporate securities). In addition, the Association has become much more subject
to short-term  fluctuations in deposit flows, as customers have become more rate
conscious.  As  customers  have become more rate  conscious  and willing to move
funds into higher yielding  accounts,  the ability of the Association to attract
and maintain  deposits and the  Association's  cost of funds have been, and will
continue to be, significantly affected by market conditions.
<PAGE>
         The following table sets forth the  distribution  of the  Association's
deposits by type of deposit at the dates indicated:
<TABLE>
<CAPTION>
                                             1995                      1994                   1993
                                    ----------------------     --------------------   --------------------
                                                    % of                      % of                  % of
                                    Balance       Deposits     Balance     Deposits   Balance     Deposits
                                    --------      --------     --------    --------   --------    --------
                                                                   (In Thousands)
<S>                                 <C>            <C>         <C>         <C>        <C>           <C>  
Passbook/club accounts              $ 18,007        10.36%     $ 20,583     13.59%    $ 20,663       12.6%
NOW accounts                           5,723         3.29%        4,380      2.89%       4,466        2.7%
MMDAs                                 24,138        13.89%       30,793     20.33%      38,250       23.3%
Certificate of deposit
  accounts                           125,961        72.46%       95,704     63.19%     101,025       61.4%
                                    --------       ------      --------    ------     --------      ----- 

   Total                            $173,829       100.00%     $151,460    100.00%    $164,404      100.0%
                                    ========       ======      ========    ======     ========      ===== 
</TABLE>

         The  following  table  presents  the  average  balance  of each type of
deposit  and the  average  rate paid on each  type of  deposit  for the  periods
indicated.
<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                    -----------------------------------------------------------------------
                                              1995                       1994                 1993
                                    -----------------------      ------------------   ---------------------
                                                    Average                 Average                 Average
                                    Average          Rate        Average     Rate     Average        Rate
                                    Balance          Paid        Balance     Paid     Balance        Paid
                                    --------         ----        --------    ----     --------       ---- 
                                                                 (In Thousands)
<S>                                 <C>              <C>       <C>           <C>      <C>            <C>  
Passbook/club accounts              $ 18,827         2.66%     $ 21,263      2.62%    $ 21,172       2.94%
NOW and money market accounts         31,662         2.61%       40,507      2.68%      43,460       2.76%
Certificate of deposit
  accounts                           113,254         5.67%       94,102      4.70%     108,601       5.08%
                                    --------         ----      --------      ----     --------       ---- 
  Total                             $163,743         4.73%     $155,872      3.89%    $173,233       4.23%
                                    ========         ====      ========      ====     ========       ==== 
</TABLE>
<PAGE>
         The following table sets forth information  relating to First Federal's
deposit flows during the periods indicated:
<TABLE>
<CAPTION>
                                                 Year Ended December 31,
                                          -------------------------------------
                                            1995          1994            1993
                                          --------      --------       --------
                                                      (In Thousands)
Increase (decrease) before
<S>                                       <C>           <C>            <C>      
  interest credited                       $ 14,629      $(19,016)      $(25,629)

Interest credited                            7,740         6,072          7,340
                                          --------      --------       --------
Net increase (decrease)
  in deposits                             $ 22,369      $(12,944)      $(18,289)
                                          ========      ========       ========
</TABLE>

         The principal methods used by First Federal to attract deposits include
the offering of a wide variety of services and  accounts,  competitive  interest
rates and convenient  office  locations and service hours.  The Association also
utilizes  traditional  marketing  methods to attract new customers and deposits,
including  mass  media  advertising  and  direct  mailings.  In  addition,   the
Association  utilizes highly targeted sales techniques,  such as public seminars
on investment topics and individual financial counseling.

         The Association's  deposits are obtained primarily from persons who are
residents of  Pennsylvania.  The  Association  does not  advertise  for deposits
outside of Pennsylvania, and management believes that an insignificant amount of
the  Association's  deposits  were  held by  non-residents  of  Pennsylvania  at
December 31, 1995.

         The increase in deposits before interest credited in 1995 was primarily
due to increased interest rates during 1995 which resulted in customers shifting
funds from NOW and Money Market  accounts and  passbook/club  accounts to higher
yielding certificates of deposit and the Association more aggressivelytificates.
The decrease in deposits  before  interest  credited in 1994 and 1993 was due to
management's  decision not to price its deposit products at the upper end of the
market as  aggressively as other  financial  institutions  in the  Association's
market area largely due to the lack of reinvestment  opportunities available for
the use of such high-priced deposits.  In addition,  the Association made use of
various short-term FHLB advance programs rather than attract short-term deposits
because  short-term  borrowings were less expensive than the incremental cost of
growing retail deposits.
<PAGE>
         The following table presents, by various interest rate categories,  the
amounts of  certificates  of deposit at the dates  indicated  and the amounts at
December 31, 1995 which mature during the periods indicated:
<TABLE>
<CAPTION>
                                                                        Amounts at December 31, 1995 Maturing
                                      December 31,                            in Year Ending December 31,
                                   -------------------            -----------------------------------------------
                                   1995           1994            1996          1997        1998       Thereafter
                                   ----           ----            ----          ----        ----       ----------
                                                                       (In Thousands)
<S>                             <C>              <C>            <C>           <C>          <C>           <C>    
Certificates of
   deposit:
  2.00% to  4.00%               $  1,136         $14,787        $ 1,136       $    --      $    --       $    --
   4.01% to  6.00%                70,773          58,378         50,267        10,387        6,911         3,208
   6.01% to  8.00%                53,264          20,192         12,307        19,807       13,326         7,824
   8.01% to 10.00%                   788           2,337            222            15          329           222
 10.01% to 11.25%                     --              10             --            --           --            --
                                --------         -------        -------       -------      -------       -------
Total certificates
   of deposit                   $125,961         $95,704        $63,932       $30,209      $20,566       $11,254
                                ========         =======        =======       =======      =======       =======
</TABLE>

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

(1)      Includes  $15.8  million of  certificates  of deposit with a balance of
         $100,000 or more,  which mature as follows:  three months or less,  $0;
         over three months  through six months,  $2.0  million;  over six months
         through one year, $2.7 million; and over one year, $11.1 million.
<PAGE>
         The  following  table  presents  certain  information   concerning  the
Association's  deposit  accounts at December  31, 1995,  including  the weighted
average interest rate of such accounts and the scheduled quarterly maturities of
the certificate accounts:
<TABLE>
<CAPTION>
                                                                                                     Weighted
                                                                               % of Total             Average
                                                          Amount                Deposits           Interest Rate
                                                         --------              ----------          -------------
                                                                             (In Thousands)
<S>                                                      <C>                     <C>                    <C>  
Passbook and club accounts                               $ 18,007                 10.36%                2.53%
NOW accounts                                                5,723                  3.29%                0.00%
MMDAs                                                      24,138                 13.89%                2.68%
                                                         --------                ------                 ---- 
 Total noncertificate accounts                           $ 47,868                 27.54%                2.30%
                                                         --------                ------                 ---- 
Certificate accounts maturing in
 the quarter ending:

  March 31, 1996                                         $ 18,019                 10.36%                5.49%
  June 30, 1996                                            21,036                 12.10%                5.65%
  September 30, 1996                                       14,645                  5.37%                5.37%
  December 31, 1996                                        10,232                  5.89%                5.34%
  March 31, 1997                                            4,824                  2.78%                5.55%
  June 30, 1997                                             5,065                  2.91%                6.20%
  September 30, 1997                                        7,626                  4.39%                6.05%
  December 31, 1997                                        12,694                  7.30%                6.19%
  March 31, 1998                                            5,616                  3.23%                6.40%
  June 30, 1998                                             8,777                  5.05%                6.69%
  September 30, 1998                                        3,052                  1.76%                5.84%
  December 31, 1998                                         3,121                  1.80%                5.65%
  Thereafter                                               11,254                  6.47%                6.46%
                                                         --------                ------                 ---- 
    Total certificate accounts                            125,961                 72.46%                5.85%
                                                         --------                ------                 ---- 

 Total deposits                                          $173,829                100.00%                4.87%
                                                         ========                ======                 ==== 
</TABLE>

         Borrowings

         First  Federal  has in the  past  obtained  advances  from  the FHLB of
Pittsburgh  based upon its holdings of capital stock in the FHLB of  Pittsburgh,
with the advances secured by a portion of its first  mortgages.  See "Regulation
of the  Association  - Federal Home Loan Bank  System."  Such  advances are made
pursuant  to  several  different  credit  programs,  each of  which  has its own
interest rate and range of maturities.  Depending on the program, limitations on
the amount of advances are based on either a fixed  percentage  of assets or the
FHLB of  Pittsburgh's  assessment  of  First  Federal's  creditworthiness.  FHLB
advances are  generally  available to meet  seasonal  and other  withdrawals  of
savings accounts and to expand lending, as well as to aid the efforts of members
to establish  better  asset/liability  management by extending the maturities of
liabilities.  At December 31, 1995, the Association had outstanding advances and
short-term borrowings from the FHLB of Pittsburgh amounting to $96.6 million.
<PAGE>
         The Association  utilizes short-term  borrowings in the form of reverse
repurchase  agreements.  These agreements  generally have maturities of 30 to 90
days and are  collateralized  by a  security  interest  in FHLMC,  FNMA and GNMA
participation certificates and notes.

         The  following  table  sets forth  certain  information  regarding  the
borrowings of the Association as of the dates indicated:
<TABLE>
<CAPTION>
                                                          December 31,
                                               ---------------------------------
                                                 1995         1994         1993
                                               -------      -------      -------
                                                         (In Thousands)
<S>                                            <C>          <C>          <C>    
Advances from FHLB
 of Pittsburgh                                 $68,861      $22,011      $24,600
Reverse repurchase agreements                     --         19,608         --
Other short-term borrowings                     27,705       45,372       46,295
                                               -------      -------      -------

     Total                                     $96,566      $86,991      $70,895
                                               =======      =======      =======
</TABLE>
<PAGE>
         The following table sets forth  information  concerning First Federal's
FHLB advances and short-term borrowings for the periods indicated:
<TABLE>
<CAPTION>
                                                                         Year Ended December 31,
                                                           --------------------------------------------------
                                                            1995                  1994                 1993
                                                           -------               -------              -------
                                                                         (Dollars in Thousands)
<S>                                                        <C>                   <C>                  <C>    
 FHLB advances:
  Average balance outstanding                              $46,178               $22,220              $21,319
  Maximum amount outstanding
   at any month-end during
   the period                                              $83,264               $24,100              $29,000
  Average interest rate during
   the period                                                 6.01%                 4.82%                5.56%

Reverse repurchase agreements:
  Average balance outstanding                              $11,690                $9,187              $   --
  Maximum amount outstanding
   at any month-end during
   the period                                              $25,754               $20,743              $   --
  Average interest rate during
   the period                                                 6.34%                 5.14%                 --

Short-term borrowings:
  Average balance outstanding                              $34,201               $34,307              $12,253
  Maximum amount outstanding
   at any month-end during
   the period                                              $42,299               $50,918              $48,879
  Average interest rate during
   the period                                                 6.56%                 4.84%                3.40%

 Total average FHLB advances, reverse
  repurchase agreements and
  short-term borrowings                                    $92,069               $65,714              $33,572

 Average interest rate of
  total average FHLB advances, reverse
  repurchase agreements and
  short-term borrowings                                       6.26%                 4.88%                4.77%
</TABLE>

Subsidiaries

         OTS regulations permit the Association to invest up to 3% of its assets
in the  capital  stock of,  and  secured  and  unsecured  loans  to,  subsidiary
corporations  or service  corporations,  provided that at least  one-half of the
investments  in excess of 1% of assets are utilized for  community or inner-city
purposes.  In addition,  federally  chartered savings  institutions which are in
compliance with their regulatory  capital  requirements also may make conforming
loans to service corporations in which the lender owns or holds more than 10% of
the  capital  stock in an  aggregate  amount  of up to 50% of the  institution's
regulatory capital. A savings institution meeting its minimum regulatory capital
requirements also may make, subject to the loans-to-one borrower limitations, an
unlimited amount of conforming loans to service corporations in which the lender
does not own or hold  more  than 10% of the  capital  stock  and  certain  other
corporations meeting specified requirements.
<PAGE>
         At December 31, 1995, the Association was authorized to have, exclusive
of  investments  permitted  for  community  or  inner-city  purposes,  a maximum
investment of $6.1 million in its subsidiaries and a maximum of $11.7 million in
conforming  loans. As of that date, the  Association had invested  approximately
$253,000 in its  subsidiaries.  The Association  also had no conforming loans to
its service corporations outstanding at December 31, 1995. AMC was designated an
operating  subsidiary of the Association in 1993 because AMC engages in mortgage
banking  activity  which is an allowable  activity for thrifts.  Therefore,  the
Association's investment in AMC is not subject to these limitations.

         At December 31, 1995, First Federal had two wholly-owned  subsidiaries,
First Harrisburg Service  Corporation  ("First  Harrisburg"),  which owns all of
Second Harrisburg Service Corporation ("Second Harrisburg"),  and AMC; all three
of which are Pennsylvania  corporations.  Except for annuities, First Harrisburg
is engaged in full  service  insurance  sales  through the  operation of a small
local agency.  Also, First Harrisburg  operates a title insurance agency.  First
Harrisburg,  through  INVEST  Financial  Corporation  (INVEST),  an  independent
registered  securities  broker dealer and/or its insurance  subsidiaries,  makes
available a full line of securities and annuity  products.  Second Harrisburg is
engaged in land development, and AMC is a mortgage banking operation.

         INVEST is not affiliated with First Federal or any of its subsidiaries.
INVEST  products  are not  deposits or  obligations  of or  guaranteed  by First
Federal, involve investment risks, including the possible loss of principal, and
are not FDIC insured.

         The Association,  through First Harrisburg, continues to make available
a full-service  investment  brokerage through an agreement with INVEST Financial
Corp., a member of the Securities Industry  Protection  Corporation and National
Association of Securities Dealers.  Customers of the Association are able to buy
and sell  securities,  and buy mutual funds and annuities,  and other investment
products through INVEST  representatives  at the Association.  During 1995, such
activities  generated  investment and security trades totalling $7.7 million and
resulted in gross  commissions of $139,000 and a net loss to the  Association of
$3,000.

         First  Harrisburg  operates First  Financial  Insurance  Agency ("First
Financial")  a full  service  agency  which  offers  a full  line  of  insurance
products,   including  home  owners,   automobile,   life  and  disability.  The
Christian-Baker Company, under a 1995 management agreement with First Financial,
manages First Financial's day-to-day operations.

         The primary  business of Second  Harrisburg has been land  development.
The following projects were active as of December 31, 1995:

         o        Devonshire  Heights is a joint venture to develop land located
                  in Lower Paxton Township,  Dauphin County,  Pennsylvania  into
                  approximately  90 lots with a net carrying value of $92,000 at
                  December 31, 1995.  The project is expected to be completed in
                  1998.  The land was  acquired  in 1989 at a cost of  $550,000,
                  which was split  equally  by Second  Harrisburg  and two other
                  partners.  Development costs and proceeds from the project are
                  shared equally among the partners.  11 lots were sold in 1995,
                  resulting  in a total  of 69 lots  having  been  sold  through
                  December 31, 1995.
<PAGE>
         o        Emerald  Point  is a  development  of  32  townhouse  lots  in
                  Harrisburg,  Pennsylvania with a net carrying value of $72,000
                  at December 31, 1995.  The project is expected to be completed
                  in 1997.  Five  units  have  been  constructed  and sold as of
                  December 31, 1995. There is an agreement to sell the remaining
                  13 lots to a local  developer.  This  agreement  requires  the
                  developer  to pay  Second  Harrisburg  $8,000 per lot when the
                  developer sells a lot.

         o        Ridgeview  Estates  is a  joint  venture  to  develop  land in
                  Selinsgrove,  Pennsylvania  into 40 single-family  lots with a
                  net carrying  value of $31,000 at December 31, 1995.  The land
                  was  acquired at a cost of  $175,000 in 1989,  which was split
                  with Second Harrisburg and other partners,  and the project is
                  expected to be completed in 1996. All site  improvements  have
                  been  completed.  Proceeds  from the  project  will be  shared
                  equally  among  the  partners.  Two  lots  were  sold in 1995,
                  resulting  in a total  of 35 lots  having  been  sold  through
                  December 31, 1995.

         Occasionally,  Second Harrisburg has built  single-family  homes in its
developments.  Second Harrisburg also has  rehabilitated and sold  single-family
homes that were acquired by the Association through foreclosure. At December 31,
1995, Second Harrisburg was not involved in these activities.

         AMC was  formed in  January  1988 as a  full-service  mortgage  banking
company  with its main  office in Blue  Bell,  Pennsylvania.  During  1995,  AMC
originated or purchased 130.2 million in loans in  Pennsylvania,  Maryland,  New
Jersey and New York,  consisting  primarily of single-family  residential loans.
AMC also assumed the  responsibility  for  originating  loans in  Lancaster  and
Harrisburg, Pennsylvania when the Association closed its loan origination office
in Lancaster in 1988 and in Harrisburg in 1990. The loans  originated by AMC are
resold  in  the  secondary  market  and  are  not  intended  to be  held  in the
Association's portfolio.  Accordingly, loans originated by AMC are accounted for
as "loans held for sale" and are carried on the statement of financial condition
at the lower of cost or estimated  market value in the  aggregate.  During 1995,
AMC sold $122.5  million of loans,  which does not include  $1.8 million sold to
First  Federal,  and it had $12.9 million of loans held for sale at December 31,
1995.

         When  AMC  originates  a loan,  it is at  risk,  from  the date of loan
origination  until the loan is sold,  that rising interest rates will reduce the
market  value of the  loan.  In an effort to manage  this  risk,  AMC  generally
obtains  commitments from investors to purchase such loans at specified  yields;
such  commitments are obtained prior to closing the loans.  AMC typically pays a
commitment fee to obtain an investor  commitment,  and it may sacrifice that fee
if it is unable to fill the commitment.  Alternatively,  if AMC has committed to
originate loans at specified  yields,  it may be required,  in a rising interest
rate environment,  to discount lower interest rate loans to fill the commitment.
AMC  funds  its  loan  originations  through  a line  of  credit  issued  by the
Association,  the  amounts of which vary  depending  upon the level of  mortgage
loans held for sale by AMC.
<PAGE>
Competition

         Federal legislation during the 1980s has given savings institutions the
opportunity  to compete on a more equal footing in many of the areas  previously
reserved for other types of financial  intermediaries,  mainly commercial banks.
As a result, the competitive  pressures among savings  institutions,  commercial
banks and other  financial  institutions  have increased  significantly  and are
expected to continue to increase.

         The Federal Institutions Reform,  Recovery, and Enforcement Act of 1989
("FIRREA") further eliminated many of the distinctions  between commercial banks
and savings  institutions  and holding  companies  thereof,  reinforced  certain
competitive advantages of commercial banks over savings institutions and allowed
bank holding companies to acquire savings  institutions.  As a result of FIRREA,
the competition  encountered by savings  institutions has increased and both the
number of savings institutions and the aggregate size of the thrift industry has
decreased.

         First   Federal's   primary   market  area  consists  of   southcentral
Pennsylvania,  which is where  its home  office  and  seven-branch  offices  are
located, and secondarily in southestern Pennsylvania. Substantially all of First
Federal's  savings  deposits are received from  residents of its primary  market
area,  and  substantially  all of its loans are  secured by  properties  in this
primary area.

         First Federal faces  substantial  competition both in the attraction of
deposits  and in the making of mortgage  and other  loans in its primary  market
area.  Competition  for the origination of real estate loans  principally  comes
from other savings institutions, commercial banks and mortgage banking companies
located in southcentral Pennsylvania.  The Association's most direct competition
for deposits has historically come from other savings  institutions,  commercial
banks and credit unions located in southcentral  Pennsylvania.  In times of high
interest  rates,  First  Federal also  encounters  significant  competition  for
investors' funds from short-term money market securities and other corporate and
government securities.

         First Federal competes for loans principally through the interest rates
and loan fees it charges on its loan programs.  Further,  First Federal believes
it offers a high  degree of  professionalism  and  quality  in the  services  it
provides  borrowers and their real estate  brokers.  It competes for deposits by
offering a variety of deposit accounts at competitive rates, convenient business
hours, and convenient  branch locations with interbranch  deposit and withdrawal
privileges at each branch.

Employees

         At December 31, 1995, FHB had three unpaid executive  officers,  all of
whom serve in the same  capacity  with the  Association.  At December  31, 1995,
First Federal had 146 full-time  employees and 27 part-time  employees.  None of
these employees is represented by a collective  bargaining  agent or union,  and
the Association believes it enjoys harmonious relations with its personnel.
<PAGE>
                            REGULATION OF THE COMPANY

General

         FHB is a savings and loan holding company within the meaning of Section
10 of the Home Owners' Loan Act ("HOLA").  As such,  FHB is registered  with the
OTS and is  subject  to OTS  examination  and  supervision  as  well as  certain
reporting  requirements.  As a  SAIF-insured  subsidiary  of a savings  and loan
holding company,  the Association is subject to certain  restrictions in dealing
with  FHB and with  other  persons  affiliated  with  the  Association,  and the
Association is subject to examination and supervision by the OTS and the FDIC.

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly,   from  (1)  acquiring  control  (as  defined)  of  another  insured
institution  (or  holding  company  thereof)  without  prior OTS  approval,  (2)
acquiring more than 5% of the voting shares of another  insured  institution (or
holding  company  thereof)  which  is  not  a  subsidiary,  subject  to  certain
exceptions,  or (3)  acquiring  through  merger,  consolidation  or  purchase of
assets,  another savings  institution  (whether or not it is insured by SAIF) or
holding company thereof or acquiring all or  substantially  all of the assets of
such  institution (or holding  company  thereof)  without prior OTS approval.  A
savings and loan  holding  company may not acquire as a separate  subsidiary  an
insured  institution which has its principal office located outside of the state
where the principal offices of its subsidiary institution is located, except (i)
in the case of certain emergency  acquisitions  approved by the FDIC or the OTS,
(ii) if the holding company controlled (as defined) such insured  institution as
of March 5,  1987,  or (iii)  when the laws of the  state in which  the  insured
institution   to  be  acquired  is  located   specifically   authorize  such  an
acquisition.  Recent  legislation  permits any federal  savings  institution  to
acquire or be  acquired by any insured  depository  institution.  No director or
officer of a savings and loan holding  company or person  owning or  controlling
more than 25% of such holding company's voting shares may, except with the prior
approval of the OTS,  acquire control of any SAIF-insured  institution  which is
not a  subsidiary  of  such  holding  company.  If  the  OTS  approves  such  an
acquisition,  any holding company controlled by such officer, director or person
shall be subject to the activities  limitations  that apply to multiple  savings
and loan holding companies, unless certain supervisory exceptions apply.

Transactions with Affiliates

         Section  11  of  the  HOLA,   as  amended  by  FIRREA,   provides  that
transactions between an insured subsidiary of a savings and loan holding company
and  an  affiliate  thereof  are  subject  to the  restrictions  that  apply  to
transactions  between banks that are members of the Federal  Reserve  System and
their  affiliates  pursuant to Sections 23A and 23B of the Federal  Reserve Act.
Generally,  Sections  23A and 23B (i)  limit  the  extent  to which a  financial
institution or its  subsidiaries  may engage in "covered  transactions"  with an
affiliate,  as defined, to an amount equal to 10% of such institution's  capital
and surplus and an aggregate limit on all such  transactions with all affiliates
to an amount  equal to 20% of such capital and surplus and (ii) require that all
transactions  with an affiliate,  whether or not "covered  transactions,"  be on
terms  substantially  the same, or at least as favorable to the  institution  or
subsidiary, as those provided to a non-affiliate. The term "covered transaction"
includes the making of loans,  purchase of assets,  issuance of a guarantee  and
other similar types of transactions.  In addition to the restrictions that apply
to member banks pursuant to Sections 23A and 23B, three other restrictions apply
to savings  institutions,  including  those  that are part of a holding  company
organization.  First, savings institutions may not make any loan or extension of
<PAGE>
credit to an  affiliate  unless that  affiliate  is engaged  only in  activities
permissible for bank holding  companies.  Second,  savings  institutions may not
purchase  or  invest  in  affiliate  securities  except  those of a  subsidiary.
Finally,  the Director of the OTS is granted  authority to impose more stringent
restrictions for reasons of safety and soundness.  In addition,  OTS regulations
implementing  Sections 23A and 23B also impose various  recordkeeping and notice
requirements   on  the   Association  and  require  prior  notice  of  affiliate
transactions for certain savings  institutions.  These provisions have not had a
material impact upon the Association's operations.

         Extensions  of  credit  by  the  Association  to  executive   officers,
directors and principal  shareholders  are now subject to Sections 22(g) and (h)
of the Federal Reserve Act, which, among other things,  generally prohibit loans
to any such individual where the aggregate amount exceeds an amount equal to 15%
of an institution's  unimpaired  capital and surplus,  plus an additional 10% of
unimpaired  capital and  surplus in the case of loans that are fully  secured by
readily marketable  collateral.  In addition,  any loans to such persons made by
the  Association  on or after August 9, 1989 must be on  substantially  the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable  transactions with other  nonaffiliated  persons. At December 31,
1995, the Association had 10 loans or lines of credit with an aggregate  balance
of $184,000  outstanding to its executive  officers and directors and members of
their immediate families.

Activities Limitations

         Unless and until FHB acquires as a separate  subsidiary another savings
institution,  the Company will be a unitary  savings and loan  holding  company.
There are generally no  restrictions  on the activities of a unitary savings and
loan holding company if its insured subsidiary is a "qualified thrift lender" as
defined below.

         If FHB acquires as a separate  subsidiary another insured  institution,
the Company would then be a multiple savings and loan holding  company,  subject
to limitations on the types of business activities in which it may engage. Among
other things, a multiple savings and loan holding company or subsidiary  thereof
which is not an insured  institution  generally  may not  commence,  or continue
beyond a limited  period of time  after  becoming a  multiple  savings  and loan
holding  company or subsidiary  thereof,  any business  activity  other than (i)
furnishing  or  performing   management   services  for  a  subsidiary   insured
institution,  (ii) conducting an insurance agency or an escrow  business,  (iii)
holding,  managing or liquidating  assets owned by or acquired from a subsidiary
insured  institution,  (iv) holding or managing properties used or occupied by a
subsidiary insured institution, (v) acting as trustee under deeds of trust, (vi)
those  activities  previously  directly  authorized by regulation as of March 5,
1987 to be engaged in by multiple savings and loan holding  companies,  or (vii)
subject to prior approval of the OTS, those activities authorized by the Federal
Reserve Board as permissible for bank holding  companies.  These restrictions do
not apply to a multiple  savings and loan holding company if (i) all, or all but
one, of its insured  institution  subsidiaries were acquired in emergency thrift
acquisitions or assisted  acquisitions  and (ii) all of its insured  institution
subsidiaries are qualified thrift lenders ("QTL").

         If an insured  institution  subsidiary  of a unitary  savings  and loan
holding company fails to meet the QTL test specified in the HOLA and regulations
promulgated  thereunder,  then such  unitary  holding  company also would become
subject to the activity  restrictions  applicable  to multiple  savings and loan
holding  companies  and  would  have  to  register  as a bank  holding  company.
<PAGE>
Currently, the QTL test requires that 65% of an institution's "portfolio assets"
(as defined) consist of certain housing and consumer-related assets on a monthly
average basis in nine out of every twelve  months.  Assets that qualify  without
limit for inclusion as part of the 65%  requirement  are loans made to purchase,
refinance,  construct,  improve  or  repair  domestic  residential  housing  and
manufactured housing; home equity loans;  mortgage-backed  securities (where the
mortgages are secured by domestic residential housing or manufactured  housing);
stock issued by the FHLB of  Pittsburgh;  and direct or indirect  obligations of
the FDIC. In addition,  the following assets may be included in meeting the test
subject  to an  overall  limit  of 20% of the  savings  institution's  portfolio
assets: 50% of residential  mortgage loans originated and sold within 90 days of
origination;  100% of  investments  in service  corporations  that meet  certain
housing-related standards; 200% of loans related to the acquisition, development
and  construction  of one- to four-family  housing  meeting  certain  low-income
standards; 200% of certain loans in areas where credit needs of low and moderate
income  residents  are not being  adequately  met; 100% of certain loans for the
purchase or construction of churches, schools, nursing homes and hospitals; 100%
of consumer and educational  loans (limited to 10% of total  portfolio  assets);
and stock  issued by the FHLMC or the FNMA.  Portfolio  assets  consist of total
assets minus the sum of (i) goodwill and other intangible assets,  (ii) property
used by the savings institution to conduct its business, and (iii) liquid assets
up to  20% of  the  institution's  total  assets.  At  December  31,  1995,  the
Association's  qualified  thrift  investments  were  approximately  97.0% of its
tangible  assets,  and the  Association  does not  anticipate  any difficulty in
continuing to meet the QTL test.

         Any  savings  institution  failing  to meet  the QTL test  must  either
convert  to a bank  (other  than a  savings  bank) or be  prohibited,  effective
immediately upon its failure to qualify, from (i) engaging in any new activities
or branching or paying dividends, in each case to the extent not permissible for
national banks, and (ii) obtaining any new FHLB advances. In addition, beginning
three years after failing to qualify,  a savings  institution may not retain any
investment or engage in any  activities not  permissible  for national banks and
must repay any  outstanding  FHLB advances as promptly as can be prudently  done
consistent with safe and sound operation of the savings institution. The holding
company of a savings  institution failing to qualify as a QTL must register as a
bank  holding  company  within one year of its failure to qualify.  If a savings
institution converts to a bank, it must continue to pay SAIF premium assessments
at least until the SAIF meets or exceeds its designated  reserve ratio, which is
not expected to occur until 2002 in the absence of new legislation.  Any savings
institution  that fails the QTL test but later  requalifies is no longer subject
to the penalties described above provided that it continuously  thereafter meets
the QTL test.

         Under FIRREA,  a savings and loan holding  company may acquire up to 5%
of the voting  shares of any savings  institution  or savings  and loan  holding
company not a subsidiary  thereof  without prior  regulatory  approval.  Another
provision of FIRREA permits a savings and loan holding  company to acquire up to
15% of the voting shares of certain undercapitalized savings institutions.
<PAGE>
                          REGULATION OF THE ASSOCIATION

General

         The  OTS  has  extensive  authority  over  the  operations  of  savings
associations.  As part of this authority,  savings  associations are required to
file periodic  reports with the OTS and are subject to periodic  examinations by
the  OTS  and  the  FDIC.  The  investment  and  lending  authority  of  savings
associations  are  prescribed  by  federal  laws and  regulations,  and they are
prohibited  from  engaging  in any  activities  not  permitted  by such laws and
regulations.  Those  laws  and  regulations  generally  are  applicable  to  all
federally  chartered savings  associations and may also apply to state-chartered
savings associations.  Such regulation and supervision is primarily intended for
the protection of depositors.

         FIRREA  imposed  limitations  on the  aggregate  amount of loans that a
savings association could make to any one borrower,  including related entities.
See  "Business  -Lending  Activities  - Lending  Programs  and  Policies"  for a
discussion of the limitations.

         The OTS' enforcement  authority over all savings associations and their
holding  companies  was  substantially  enhanced  by  FIRREA.  This  enforcement
authority  includes,  among  other  things,  the  ability to assess  civil money
penalties,  to  issue  cease  and  desist  or  removal  orders  and to  initiate
injunctive actions.  In general,  these enforcement actions may be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or inactions  may provide the basis for  enforcement  action,  including
misleading  or  untimely  reports  filed  with  the  OTS.  FIRREA  significantly
increased the amount of and grounds for civil money penalties.  FIRREA requires,
except under  certain  circumstances,  public  disclosure  of final  enforcement
actions by the OTS.

         On  December  19,  1991,  the  Federal  Deposit  Insurance  Corporation
Improvement  Act of 1991  ("FDICIA")  was enacted into law. The FDICIA  provides
for,  among  other  things,  the  recapitalization  of the Bank  Insurance  Fund
("BIF");  the  authorization of the FDIC to make emergency  special  assessments
under  certain  circumstances  against BIF members and members of the SAIF;  the
establishment   of  risk-based   deposit   insurance   premiums;   and  improved
examinations and reporting  requirements.  The FDICIA also provides for enhanced
federal supervision of depository  institutions based on, among other things, an
institution's  capital level. See " - Regulatory  Capital  Requirements - Prompt
Corrective Action."

Insurance of Accounts

         The deposits of the  Association are insured up to $100,000 per insured
member (as defined by law and regulation) by the SAIF,  which is administered by
the FDIC,  and are  backed by the full  faith and  credit of the  United  States
Government.  As insurer,  the FDIC is authorized to conduct examinations of, and
to require  reporting by,  FDIC-insured  institutions.  It also may prohibit any
FDIC-insured  institution  from engaging in any activity the FDIC  determines by
regulation or order to pose a serious  threat to the FDIC. The FDIC also has the
authority to initiate  enforcement actions against savings  associations,  after
giving the OTS an opportunity to take such action.
<PAGE>
         Under current FDIC  regulations,  savings  institutions are assigned to
one  of  three  capital  groups  which  are  based  solely  on the  level  of an
institution's   capital--"well   capitalized,"   "adequately  capitalized,"  and
"undercapitalized"--  which are  defined in the same  manner as the  regulations
establishing the prompt  corrective  action system under Section 38 of the FDIA.
These three groups are then divided into three  subgroups  which reflect varying
levels of supervisory concern,  from those which are considered to be healthy to
those which are considered to be of substantial  supervisory concern. The matrix
so created results in nine assessment risk  classifications,  with rates ranging
from  .23%  for  well  capitalized,  healthy  savings  institutions  to .31% for
undercapitalized   institutions  with  substantial   supervisory  concerns.  The
Association's  insurance premium for each of the two semi-annual periods in 1994
and 1995 was .23% of insured deposits.

         The  Resolution  Trust  Corporation  ("RTC")  Completion  Act (the "RTC
Completion Act") authorized $8.0 billion in funding for the SAIF. However,  such
funds only become  available to the SAIF if the  Chairman of the FDIC  certifies
that the funds are needed to pay for losses of the SAIF; SAIF members are unable
to pay  additional  premiums to cover such losses  without an adverse  effect on
such  institutions;  and the premium  increase  could  reasonably be expected to
result in greater losses to the  government.  The funds are  authorized  through
fiscal year 1998,  or until the SAIF's  reserve  ratio equals  1.25%,  whichever
occurs  first,  and the  funds  may  only be used to pay for  losses  at  failed
thrifts.  Under the RTC Completion Act, SAIF members,  such as the  Association,
could be required to pay higher deposit insurance premiums in the future.

         The deposits of the Association are currently insured by the SAIF. Both
the SAIF and BIF are required by law to attain and thereafter maintain a reserve
ratio of 1.25% of insured  deposits.  The BIF has achieved a fully funded status
in contrast to the SAIF and,  therefore,  as discussed  below, the FDIC recently
substantially  reduced the average deposit  insurance premium paid by commercial
banks to a level  approximately  75% below the average  premium  paid by savings
institutions.

         On November 14, 1995, the FDIC approved a final rule regarding  deposit
insurance  premiums.  The final rule reduces deposit insurance  premiums for BIF
member  institutions  to zero basis  points  (subject to a $2,000  minimum)  for
institutions  in the lowest  risk  category,  while  holding  deposit  insurance
premiums  for  SAIF  members  at their  current  levels  (23  basis  points  for
institutions  in the lowest risk  category).  The reduction  was effective  with
respect  to  the  semiannual  premium  assessment  beginning  January  1,  1996.
Accordingly,  in the absence of further legislative action, SAIF members such as
the Association  will be  competitively  disadvantaged as compared to commercial
banks by the resulting premium differential.

         The U.S. House of Representatives  and Senate provided for a resolution
of the  recapitalization  of the SAIF in the  Balanced  Budget  Act of 1995 (the
"Reconciliation  Bill"),  which was sent to the  President on November 29, 1995.
The  President  vetoed the  Reconciliation  Bill for  reasons  unrelated  to the
capitalization  of the SAIF.  The  Reconciliation  Bill  provided  that all SAIF
member  institutions would pay a special one-time assessment to recapitalize the
SAIF,  which in the aggregate  would be sufficient to bring the reserve ratio in
the SAIF to 1.25% of insured  deposits.  Based on the current  level of reserves
maintained  by the SAIF,  it is  currently  anticipated  that the  amount of the
special  assessment  required to recapitalize the SAIF would be approximately 75
to 85 basis points of the SAIF-assessable  deposits.  The special assessment was
to have been payable on January 1, 1996, based on the amount of SAIF deposits on
<PAGE>
March 31, 1995. It is anticipated that after the  recapitalization  of the SAIF,
premiums  of  SAIF-insured  institutions  would be reduced  comparable  to those
currently being assessed BIF-insured commercial banks.

         The  Reconciliation  Bill also  provided  for the merger of the BIF and
SAIF on January 1,  1998,  with such  merger  being  conditioned  upon the prior
elimination  of the  thrift  charter.  The  Banking  Committees  of the House of
Representatives  and the Senate in adopting the Reconciliation  Bill agreed that
Congress should consider and act upon separate  legislation as early as possible
in 1996 to eliminate the thrift  charter.  If adopted,  such  legislation  would
require that the Association,  as a savings and loan  association,  convert to a
bank  charter.  Such a  requirement  to convert to a bank  charter  could  cause
savings institutions to lose favorable tax treatment for their bad debt reserves
that they  currently  enjoy under  Section 593 of the  Internal  Revenue Code of
1986, as amended (the "Code").

         While the outcome of the proposed  legislation cannot be predicted with
certainty,  it is likely that some kind of legislative or regulatory action will
be undertaken  that will impact the  Association's  insured  deposits.  Based on
March 31, 1995 deposits,  a one-time special assessment of 85 basis points would
result in the Association paying approximately $1.4 million gross of related tax
benefits,  if any. In addition,  the enactment of such  legislation may have the
effect of immediately  reducing the capital of SAIF-member  institutions  by the
amount of the special assessment. Nevertheless, management does not believe that
this  one-time  charge to the  Association,  if  incurred,  will have a material
adverse effect on the Company's consolidated financial condition.

         In light of the different  proposals  currently under consideration and
the uncertainty of the legislative process generally,  management cannot predict
whether  legislation  reducing SAIF premiums and/or imposing a special  one-time
assessment will be adopted,  or, if adopted,  the amount of the  assessment,  if
any, that would be imposed on the Association.

         The FDIC may terminate the deposit insurance of any insured  depository
institution,  including the  Association,  if it determines after a hearing that
the institution has engaged or is engaging in unsafe or unsound practices, is in
an unsafe or unsound  condition  to continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the permanent  termination of insurance,  if the  institution has no
tangible  capital.  If insurance of accounts is terminated,  the accounts at the
institution at the time of the termination,  less subsequent withdrawals,  shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which could result in
termination of the Association's deposit insurance.

Regulatory Capital Requirements

         Federally-insured savings associations are required to maintain minimum
levels of  regulatory  capital.  Pursuant  to  FIRREA,  the OTS has  established
capital  standards  applicable  to all  savings  associations.  These  standards
generally must be as stringent as the comparable capital requirements imposed on
national  banks.  The OTS also is authorized to impose capital  requirements  in
excess of these standards on individual associations on a case-by-case basis.
<PAGE>
         Current OTS capital standards  require savings  associations to satisfy
three  different   capital   requirements.   Under  these   standards,   savings
associations must maintain "tangible" capital equal to at least 1.5% of adjusted
total assets,  "core"  capital equal to at least 3% of adjusted total assets and
"total" capital (a combination of core and "supplementary"  capital) equal to at
least 8.0% of  "risk-weighted"  assets.  For  purposes of the  regulation,  core
capital generally consists of common  stockholders'  equity (including  retained
earnings), noncumulative perpetual preferred stock and related surplus, minority
interests in the equity  accounts of fully  consolidated  subsidiaries,  certain
nonwithdrawable  accounts  and  pledged  deposits  and  "qualifying  supervisory
goodwill."  Tangible  capital is given the same  definition  as core capital but
does not include qualifying supervisory goodwill and is reduced by the amount of
all the savings  association's  intangible assets, with only a limited exception
for purchased  mortgage  servicing  rights.  Both core and tangible  capital are
further  reduced by an amount equal to a savings  association's  debt and equity
investments in  subsidiaries  engaged in activities not  permissible to national
banks (other than  subsidiaries  engaged in  activities  undertaken as agent for
customers  or  in  mortgage   banking   activities  and  subsidiary   depository
institutions  or  their  holding  companies).  Supplementary  capital  generally
consists of hybrid capital  instruments;  perpetual preferred stock which is not
eligible to be included as core capital; subordinated debt and intermediate-term
preferred  stock;  and,  general  allowances  for loan losses up to a maximum of
1.25% of risk-weighted assets.

         In determining  compliance with the risk-based capital  requirement,  a
savings  association  is allowed to include both core capital and  supplementary
capital in its total capital,  provided that the amount of supplementary capital
included does not exceed the savings  association's core capital. In determining
the required amount of risk-based capital, total assets,  including certain off-
balance sheet items, are multiplied by a risk weight based on the risks inherent
in the  type of  assets.  The risk  weights  assigned  by the OTS for  principal
categories  of  assets  are (i) 0% for cash and  securities  issued  by the U.S.
Government  or  unconditionally  backed by the full faith and credit of the U.S.
Government;  (ii) 20% for securities  (other than equity  securities)  issued by
U.S. Government sponsored agencies and mortgage-backed  securities issued by, or
fully guaranteed as to principal and interest by, the FNMA or the FHLMC,  except
for those classes with  residual  characteristics  or stripped  mortgage-related
securities;  (iii) 50% for prudently  underwritten  permanent one-to four-family
first  lien  mortgage  loans  not  more  than 90 days  delinquent  and  having a
loan-to-value  ratio of not more than 80% at origination  unless insured to such
ratio by an insurer  approved by the FNMA or the FHLMC,  qualifying  residential
bridge loans made directly for the construction of one-to four-family residences
and qualifying multi-family residential loans; and (iv) 100% for all other loans
and  investments,  including  consumer loans,  commercial  loans,  single-family
residential real estate loans more than 90 days delinquent,  and for repossessed
assets.

         In  August  1993,  the  OTS  adopted  a  final  rule  incorporating  an
interest-rate risk component into the risk-based capital  regulation.  Under the
rule, an  institution  with a greater than "normal"  level of interest rate risk
will be subject to a deduction of its interest  rate risk  component  from total
capital for purposes of calculating its risk-based capital. As a result, such an
institution will be required to maintain  additional  capital in order to comply
with the risk- based capital  requirement.  An  institution  with a greater than
"normal"  interest  rate risk is defined as an  institution  that would suffer a
loss of net portfolio value exceeding 2.0% of the estimated  market value of its
assets in the event of a 200 basis  point  increase or  decrease  (with  certain
minor  exceptions) in interest  rates.  The interest rate risk component will be
<PAGE>
calculated,  on a quarterly  basis,  as one-half  of the  difference  between an
institution's  measured  interest  rate risk and 2.0%,  multiplied by the market
value of its assets.  The rule also  authorizes  the director of the OTS, or his
designee,  to waive or defer an institution's  interest rate risk component on a
case-by-case  basis.  The final rule was  originally  effective as of January 1,
1994,  subject however to a two quarter "lag" time between the reporting date of
the data used to calculate an institution's interest rate risk and the effective
date of each quarter's  interest rate risk component.  However,  in October 1994
the Director of the OTS indicated that it would waive the capital deductions for
institutions  with a greater  than  'normal"  risk  until the OTS  published  an
appeals  process.  On August 21, 1995, the OTS released Thrift Bulletin 67 which
established (i) an appeals process to handle  "requests for  adjustments" to the
interest  rate risk  component  and (ii) a process  by which  "well-capitalized"
institutions may obtain  authorization to use their own interest rate risk model
to  determine  their  interest  rate risk  components.  The  Director of the OTS
indicated,  concurrent with the release of Thrift Bulletin 67, that the OTS will
continue to delay the  implementation of the capital deduction for interest rate
risk pending the testing of the appeals process set forth in Thrift Bulletin 67.

         The following table sets forth the  Association's  compliance with each
of the above-described capital requirements at December 31, 1995.
<TABLE>
<CAPTION>
                                                        Regulatory
                                           --------------------------------------
                                           Tangible        Core        Risk-Based
                                           Capital       Capital(2)    Capital(3)
                                           --------      ----------    ----------
                                                  (Dollars in Thousands)
<S>                                        <C>           <C>           <C>     
GAAP capital                               $ 25,389      $ 25,389      $ 25,389
Nonallowable Assets:
   Assets of parent                          (2,191)       (2,191)       (2,191)
   Equity in nonincludable
      subsidiaries                             (253)         (253)         (253)
   Purchased servicing
      rights--excess                            (19)          (19)          (19)
  Nonallowable Liabilities:
   Liabilities of parent                        258           258           258
Additional capital items:
   Unrealized gain on securities
      available for sale                       (201)         (201)         (201)
   General valuation
      allowances                               --            --           1,004
                                           --------      --------      --------
Regulatory capital--computed                 22,983        22,983        23,987
Minimum capital requirement                   4,531         9,061        15,767
                                           --------      --------      --------
Regulatory capital--excess                 $ 18,452      $ 13,922      $  8,220
                                           ========      ========      ========

Regulatory capital as a percentage (1)         7.61%         7.61%        12.17%

Minimum capital required as a
   percentage                                  1.50%         3.00%         8.00%

Regulatory capital as a percentage
   in excess of requirement                    6.11%         4.61%         4.17%      
</TABLE>
<PAGE>
- --------------

(1)      Tangible  capital and core  capital are  computed  as a  percentage  of
         adjusted total assets of $302.0 million. Risk-based capital is computed
         as a percentage of adjusted risk-weighted assets of $197.1 million.

(2)      Does  not  reflect  the  4.0%  requirement  to be met in  order  for an
         institution  to be  "adequately  capitalized." See "- Prompt Corrective
         Action."

(3)      Does not reflect the  interest-rate  risk  component in the  risk-based
         capital requirement,  the effective date of which has been postponed as
         discussed above.

         Effective  November 28, 1994, the OTS revised its interim policy issued
in August  1993 under  which  savings  institutions  computed  their  regulatory
capital in accordance with SFAS No. 115,  "Accounting for Certain Investments in
Debt and Equity Securities." Under the revised OTS policy,  savings institutions
must  value  securities  available  for sale at  amortized  cost for  regulatory
capital  purposes.  This means that in  computing  regulatory  capital,  savings
institutions  should add back any  unrealized  losses and deduct any  unrealized
gains, net of taxes, on debt securities reported as a separate component of GAAP
capital.  This  change in policy did not  materially  affect  the  Association's
regulatory capital at December 31, 1995.

         Any savings  association that fails any of the capital  requirements is
subject to possible  enforcement  actions by the OTS or the FDIC.  Such  actions
could  include a  capital  directive,  a cease and  desist  order,  civil  money
penalties,  the  establishment of restrictions on an  association's  operations,
termination of federal deposit insurance and the appointment of a conservator or
receiver.  The OTS'  capital  regulation  provides  that such  actions,  through
enforcement proceedings or otherwise,  could require one or more of a variety of
corrective actions.

         Prompt  Corrective  Action.  Under  Section 38 of the FDIA, as added by
FDICIA, each federal banking agency was required to implement a system of prompt
corrective  action for  institutions  which it  regulates.  The federal  banking
agencies,  including  the OTS,  adopted  substantially  similar  regulations  to
implement  Section 38 of the FDIA,  effective as of December 19, 1992. Under the
regulations,  an  institution is deemed to be (i) "well  capitalized"  if it has
total risk-based capital of 10.0% or more, has a Tier I risk-based capital ratio
of 6.0% or more, has a Tier I leverage  capital ratio of 5.0% or more and is not
subject to any order or final capital  directive to meet and maintain a specific
capital level for any capital measure, (ii) "adequately capitalized" if it has a
total  risk-based  capital  ratio of 8.0% or more, a Tier I  risk-based  capital
ratio of 4.0% or more and a Tier I leverage  capital ratio of 4.0% or more (3.0%
under  certain  circumstances)  and  does  not  meet  the  definition  of  "well
capitalized,"  (iii)  "undercapitalized"  if it has a total  risk-based  capital
ratio that is less than 8.0%,  a Tier I  risk-based  capital  ratio that is less
than 4.0% or a Tier I leverage  capital ratio that is less than 4.0% (3.0% under
certain circumstances),  (iv) "significantly undercapitalized" if it has a total
risk- based  capital  ratio that is less than 6.0%, a Tier I risk-based  capital
ratio  that is less than 3.0% or a Tier I  leverage  capital  ratio that is less
than 3.0%, and (v) "critically  undercapitalized"  if it has a ratio of tangible
equity to total  assets  that is equal to or less than  2.0%.  Section 38 of the
FDIA and the regulations promulgated thereunder also specify circumstances under
which a federal banking agency may reclassify a well capitalized  institution as
adequately capitalized and may require an adequately capitalized  institution or
an undercapitalized institution to comply with supervisory actions as if it were
<PAGE>
in the  next  lower  category  (except  that  the  FDIC  may  not  reclassify  a
significantly undercapitalized institution as critically undercapitalized).

         An institution  generally must file a written capital  restoration plan
which meets specified  requirements  with an appropriate  federal banking agency
within 45 days of the date that the institution  receives notice or is deemed to
have  notice  that it is  undercapitalized,  significantly  undercapitalized  or
critically   undercapitalized.   A  federal  banking  agency  must  provide  the
institution with written notice of approval or disapproval  within 60 days after
receiving a capital  restoration  plan,  subject to extensions by the agency. An
institution  which  is  required  to  submit a  capital  restoration  plan  must
concurrently  submit a  performance  guaranty by each company that  controls the
institution. In addition,  undercapitalized  institutions are subject to various
regulatory restrictions and the appropriate federal banking agency also may take
any number of discretionary supervisory actions.

         The Association is currently a well capitalized institution and as such
is not subject to the above mentioned restrictions.

Safety and Soundness

         On November 18, 1993, a joint notice of proposed  rulemaking was issued
by the OTS,  the FDIC,  the Office of the  Comptroller  of the  Currency and the
Federal Reserve Board  (collectively,  the "agencies")  concerning standards for
safety and soundness required to be prescribed by regulation pursuant to Section
39 of the  FDIA.  In  general,  the  standards  relate  to (1)  operational  and
managerial matters;  (2) asset quality and earnings;  and (3) compensation.  The
operational and managerial standards cover (a) internal controls and information
systems,  (b)  internal  audit  system,  (c)  loan  documentation,   (d)  credit
underwriting,  (e)  interest  rate  risk  exposure,  (f) asset  growth,  and (g)
compensation,  fees and benefits.  Under the proposed asset quality and earnings
standards,  the Association would be required to maintain (1) a maximum ratio of
classified  assets (assets  classified  substandard,  doubtful and to the extent
that related losses have not been recognized,  assets  classified loss) to total
capital of 1.0, and (2) minimum  earnings  sufficient to absorb  losses  without
impairing  capital.  The last ratio  concerning  market  value to book value was
determined  by  the  agencies  not  to  be  feasible.   Finally,   the  proposed
compensation  standard states that compensation will be considered  excessive if
it is unreasonable or disproportionate to the services actually performed by the
individual being  compensated.  Legislation  enacted in 1994: (1) authorizes the
agencies to establish safety and soundness  standards by regulation or guideline
for  all  insured  depository  institutions;  (2)  gives  the  agencies  greater
flexibility in prescribing  asset quality and earnings  standards by eliminating
the  requirement  that  agencies  establish  quantitative  standards;   and  (3)
eliminates  the  requirement  that  the  standards  referenced  above  apply  to
depository  institution  holding companies.  The agencies have published a final
rule  and  interagency  guidelines  ("Guidelines"),  as well as  proposed  asset
quality  and  earning  standards  which  will be  added to the  Guidelines  when
finalized. The final rule and Guidelines became effective on August 9, 1995.

         Under the Guidelines  and final rule of the OTS, if an insured  savings
institution  fails to meet any of the standards  promulgated by the  Guidelines,
then the OTS may require  such  institution  to submit a plan within 30 days (or
such different period specified by the OTS) specifying the steps it will take to
correct  the  deficiency.  In the event that an  institution  fails to submit or
fails in any material  respect to  implement a  compliance  plan within the time
allowed by the OTS, the OTS must order the institution to correct the deficiency
and may (1) restrict asset growth;  (2) require the  institution to increase its
<PAGE>
ratio of tangible equity to assets;  (3) restrict the rates of interest that the
institution  may pay; or (4) take any other  action that would  better carry out
the purpose of prompt corrective action. The Association  believes that it is in
compliance with the Guidelines and final rule as adopted.

Liquidity Requirements

         All savings  associations  are  required  to maintain an average  daily
balance of liquid assets equal to a certain percentage of the sum of its average
daily balance of net withdrawable deposit accounts and borrowings payable in one
year or less. The liquidity  requirement  may vary from time to time (between 4%
and 10%)  depending  upon economic  conditions  and savings flows of all savings
associations.  At the present time,  the required  minimum liquid asset ratio is
5%. The Association's average daily liquidity ratio in 1995 ranged from 10.3% to
12.1% on a monthly basis.

Capital Distributions

         OTS regulations govern capital  distributions by savings  associations,
which  include  cash  dividends,  stock  redemptions  or  repurchases,  cash-out
mergers,  interest payments on certain  convertible debt and other  transactions
charged  to the  capital  account  of a  savings  association  to  make  capital
distributions.  Generally,  the  regulation  creates a safe harbor for specified
levels of capital distributions from associations meeting at least their minimum
capital requirements, so long as such associations notify the OTS and receive no
objection  to  the  distribution   from  the  OTS.   Savings   associations  and
distributions  that do not qualify  for the safe  harbor are  required to obtain
prior OTS approval before making any capital distributions.

         Generally,  a savings  association  that before and after the  proposed
distribution  meets or exceeds its fully phased-in capital  requirements (Tier 1
associations) may make capital  distributions  during any calendar year equal to
the higher of (i) 100% of net income for the calendar  year-to-date  plus 50% of
its "surplus capital ratio" at the beginning of the calendar year or (ii) 75% of
net income over the most recent four-quarter period. The "surplus capital ratio"
is  defined to mean the  percentage  by which the  association's  ratio of total
capital to assets exceeds the ratio of its fully phased-in  capital  requirement
to  assets.  "Fully  phased-in  capital  requirement"  is  defined  to  mean  an
association's  capital requirement under the statutory and regulatory  standards
applicable  on  December  31,  1995,  as  modified  to  reflect  any  applicable
individual minimum capital requirement imposed upon the association.  Failure to
meet fully  phased-in  or minimum  capital  requirements  will result in further
restrictions on capital  distributions,  including possible  prohibition without
explicit  OTS  approval.   See  "-  Regulatory  Capital  Requirements."

         Tier 2 associations,  which are associations  that before and after the
proposed  distribution  meet or exceed their minimum capital  requirements,  may
make  capital  distributions  up to a specified  percentage  of their net income
during  the  most  recent  four  quarter  period,  depending  on how  close  the
association  is to meeting  its fully  phased-in  capital  requirements.  Tier 3
associations,  which are  associations  that do not meet current minimum capital
requirements,  or that have  capital in excess of either  their fully  phased-in
capital  requirement or minimum capital requirement but which have been notified
by the OTS that it will be treated as a Tier 3  association  because they are in
need of more than  normal  supervision,  cannot  make any  capital  distribution
without obtaining OTS approval prior to making such distributions.
<PAGE>
         In order to make  distributions  under these safe  harbors,  Tier 1 and
Tier 2  associations  must  submit  30 days  written  notice to the OTS prior to
making the  distribution.  The OTS may object to the  distribution  during  that
30-day  period based on safety and  soundness  concerns.  In addition,  a Tier 1
association  deemed to be in need of more than normal supervision by the OTS may
be  downgraded  to a  Tier  2 or  Tier  3  association  as a  result  of  such a
determination.

         The  Association  believes  that it is currently  deemed to be a Tier 1
institution.

         On December 5, 1994, the OTS published a notice of proposed  rulemaking
to amend its capital distribution regulation.  Under the proposal,  institutions
would be permitted to only make capital  distributions  that would not result in
their  capital  being  reduced  below the level  required to remain  "adequately
capitalized,"  as defined above under "-Prompt  Corrective  Action." Because the
Association is a subsidiary of a holding company, the proposal would require the
Association  to  provide  notice  to the OTS of its  intent  to  make a  capital
distribution.  The Association does not believe that the proposal will adversely
affect its ability to make capital  distributions if it is adopted substantially
as proposed.

Branching by Federal Associations

         OTS policy permits interstate branching to the full extent permitted by
the statute (which is essentially unlimited).  Generally,  federal law prohibits
federal savings associations from establishing,  retaining or operating a branch
outside the state in which the federal  association  has its home office  unless
the association meets the Internal Revenue Service's  domestic building and loan
test (generally, 60% of a thrift's assets must be housing-related) ("IRS Test").
The IRS Test requirement does not apply if: (i) the branch(es) result(s) from an
emergency acquisition of a troubled thrift (however, if the troubled association
is  acquired  by a bank  holding  company,  does not have its home office in the
state of the bank holding company bank subsidiary and does not qualify under the
IRS Test,  its  branching is limited to the branching  laws for  state-chartered
banks in the state where the thrift is located); (ii) the law of the state where
the branch  would be located  would permit the branch to be  established  if the
federal  association  were  chartered  by the state in which its home  office is
located;  or (iii) the branch was operated  lawfully as a branch under state law
prior to the association's conversion to a federal charter.

         Furthermore,  the OTS will evaluate a branching  applicant's  record of
compliance with the Community  Reinvestment Act ("CRA").  An unsatisfactory  CRA
record may be the basis for denial of a branching application.

Federal Home Loan Bank System

         The Association is a member of the FHLB of Pittsburgh,  which is one of
12 regional FHLBs that administers the home financing credit function of savings
associations.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the Board of Directors of the FHLB. At December 31, 1995, the Association had
$96.6 million of advances,  reverse  repurchase  agreements and other short-term
borrowings with the FHLB.
<PAGE>
         As a member, the Association is required to purchase and maintain stock
in the FHLB of  Pittsburgh  in an amount  equal to at least 1% of its  aggregate
unpaid   residential   mortgage  loans,  home  purchase   contracts  or  similar
obligations at the beginning of each year. At December 31, 1995, the Association
had $4.8 million in FHLB stock, which was in compliance with this requirement.

         As a result of FIRREA,  the FHLBs are required to provide funds for the
resolution  of troubled  savings  associations  and to  contribute to affordable
housing programs through direct loans or interest subsidies on advances targeted
for community  investment and low- and moderate-income  housing projects.  These
contributions  have  adversely  affected the level of FHLB dividends paid in the
past and could continue to do so in the future.  These  contributions also could
have an adverse  effect on the value of FHLB stock in the  future.  For the year
ended  December  31,  1995,  dividends  paid by the  FHLB of  Pittsburgh  to the
Association totalled $321,000, compared to $204,000 in 1994.

Federal Reserve System

         The Federal  Reserve  Board  requires all  depository  institutions  to
maintain  reserves against their transaction  accounts  (primarily NOW and Super
NOW checking accounts) and non-personal time deposits. Because required reserves
must be maintained in the form of vault cash or a noninterest-bearing account at
a Federal  Reserve Bank, the effect of this reserve  requirement is to reduce an
institution's earning assets.
<PAGE>
                                    TAXATION

Federal Taxation

         General.  The Company and the  Association are subject to the generally
applicable  corporate tax  provisions  of the Internal  Revenue Code of 1986, as
amended  ("Code"),  as well as certain  additional  provisions of the Code which
apply to  thrift  and  other  types of  financial  institutions.  The  following
discussion of federal taxation is intended only to summarize  certain  pertinent
federal  income tax matters  and is not a  comprehensive  discussion  of the tax
rules applicable to the Company and the Association.

         Fiscal  Year.  The  Company  and the  Association  and  its  subsidiary
currently file a consolidated federal income tax return on the basis of a fiscal
year ending on December 31.

         Bad Debt Reserves.  Savings institutions,  such as First Federal, which
meet  certain  definitional  tests  primarily  relating to their  assets and the
nature of their  businesses,  are permitted to establish a reserve for bad debts
and to make  annual  additions  to the  reserve.  These  additions  may,  within
specified formula limits,  be deducted in arriving at the Association's  taxable
income.  For  purposes  of  computing  the  deductible  addition to its bad debt
reserve,  the  Association's  loans are separated into "qualifying real property
loans"  (i.e.,  generally  those  loans  secured  by certain  interests  in real
property)  and all other loans  ("non-qualifying  loans").  The  deduction  with
respect to non-qualifying  loans must be computed under the experience method as
described  below.  The  following  formulas  may be used to compute the bad debt
deduction  with  respect to  qualifying  real  property  loans:  (i) actual loss
experience,  or (ii) a percentage of taxable income. Reasonable additions to the
reserve  for  losses on  non-qualifying  loans must be based  upon  actual  loss
experience  and would  reduce the  current  year's  addition  to the reserve for
losses  on  qualifying  real  property  loans,  unless  that  addition  is  also
determined under the experience method. The sum of the additions to each reserve
for each year is the Association's annual bad debt deduction.

         Under the experience  method,  the deductible  annual addition to First
Federal's bad debt  reserves is the amount  necessary to increase the balance of
the  reserve at the close of the  taxable  year to the greater of (a) the amount
which bears the same ratio to loans outstanding at the close of the taxable year
as the total net bad debts  sustained  during  the  current  and five  preceding
taxable years bear to the sum of the loans outstanding at the close of those six
years, or (b) the lower of (i) the balance of the Association's  reserve account
at the close of the "base year", which was its tax year ended December 31, 1987,
or (ii) if the amount of loans  outstanding  at the close of the taxable year is
less than the amount of loans  outstanding  at the close of the base  year,  the
amount  which  bears  the same  ratio to loans  outstanding  at the close of the
taxable  year as the  balance of the reserve at the close of the base year bears
to the amount of loans outstanding at the close of the base year.

         Under the percentage of taxable  income method,  the bad debt deduction
equals 8% of taxable income determined without regard to that deduction and with
certain adjustments. The availability of the percentage of taxable income method
permits  a  qualifying  savings  institution  to be taxed  at a lower  effective
federal income tax rate than that applicable to  corporations  in general.  This
results  generally  in  an  effective  federal  income  tax  rate  payable  by a
qualifying savings institution fully able to use the maximum deduction permitted
under the percentage of taxable  income method,  in the absence of other factors
affecting taxable income, of 31.3% exclusive of any minimum tax or environmental
<PAGE>
tax (as compared to 34% for corporations generally).  For tax years beginning on
or after January 1, 1993,  the maximum  corporate tax rate was increased to 35%,
which  increased  the maximum  effective  federal  income tax rate  payable by a
qualifying savings institution fully able to use the maximum deduction to 32.2%.
Any savings  institution at least 60% of whose assets are qualifying  assets, as
described in the Code,  will  generally be eligible for the full deduction of 8%
of taxable  income.  As of December 31, 1995, at least 60% of the  Association's
assets  were  "qualifying  assets" as defined in the Code,  and the  Association
anticipates  that at least 60% of its  assets  will  continue  to be  qualifying
assets in the immediate  future.  If this ceases to be the case, the Association
may be  required  to restore  some  portion  of its bad debt  reserve to taxable
income in the future.

         Under the percentage of taxable  income method,  the bad debt deduction
for an addition to the reserve for qualifying  real property loans cannot exceed
the amount  necessary to increase the balance in this reserve to an amount equal
to 6% of such loans  outstanding  at the end of the taxable  year.  The bad debt
deduction is also limited to the amount which, when added to the addition to the
reserve for losses on  non-qualifying  loans,  equals the amount by which 12% of
deposits at the close of the year exceeds the sum of surplus,  undivided profits
and  reserves  at the  beginning  of the year.  Based on  experience,  it is not
expected that these  restrictions  will be a limiting factor for the Association
in the  foreseeable  future.  In addition,  the  deduction for  qualifying  real
property loans is reduced by an amount equal to all or part of the deduction for
non-qualifying loans.

         First  Federal has  generally  used the  percentage  of taxable  income
method with respect to qualifying  real  property  loans.  In future years,  the
Association  intends to utilize  whatever  available method provides the maximum
tax  benefits.  At December 31, 1995,  the federal  income tax reserves of First
Federal included $4.0 million for which no federal income tax has been provided.

         Under the Reconciliation  Bill, the percentage of taxable income method
would  be  repealed  and the  Association  would  be  permitted  to use only the
experience method of computing  additions to its bad debt reserve.  In addition,
the  Association  would be unable to make additions to its tax bad debt reserve,
would be permitted to deduct bad debts only as they occur and would additionally
be required to recapture  (i.e.,  take into  income) over a six-year  period the
excess of the balance of its bad debt  reserves as of December 31, 1995 over the
balance of such  reserves as of December 31, 1987.  However,  under the proposed
legislation,  such  recapture  requirements  would be suspended  for each of two
successive  taxable years  beginning  January 1, 1996, in which the  Association
originates a minimum amount of certain  residential loans based upon the average
of the principal  amounts of such loans made by the  Association  during its six
taxable  years  preceding  1996.  It is  anticipated  that any  recapture of the
Association's  bad debt reserves  accumulated after 1987 would not have material
adverse effect on the Company's  consolidated financial condition and results of
operations.

         Distributions.  If the Association  were to distribute cash or property
to its  stockholder,  and  the  distribution  was  treated  as  being  from  its
accumulated bad debt reserves,  the distribution  would cause the Association to
have additional  taxable income. A distribution is deemed to have been made from
accumulated  bad debt  reserves to the extent that (a) the  reserves  exceed the
amount that would have been  accumulated on the basis of actual loss experience,
and (b) the distribution is a "non-qualified distribution." A distribution  with
respect to stock is a non-qualified distribution to the extent that, for federal
income tax purposes, (i) it is in redemption of shares, (ii) it is pursuant to a
<PAGE>
liquidation of the institution,  or (iii) in the case of a current distribution,
together with all other such  distributions  during the taxable year, it exceeds
the Association's  current and post-1951  accumulated  earnings and profits. The
amount of additional  taxable income created by a non-qualified  distribution is
an amount that when reduced by the tax attributable to it is equal to the amount
of the distribution.

         Minimum Tax. The Code imposes an  alternative  minimum tax at a rate of
20%. The alternative  minimum tax generally applies to a base of regular taxable
income plus certain tax  preferences  ("alternative  minimum  taxable income" or
"AMTI")  and is  payable to the  extent  such AMTI is in excess of an  exemption
amount.  The Code provides  that an item of tax  preference is the excess of the
bad debt  deduction  allowable for a taxable year pursuant to the  percentage of
taxable income method over the amount  allowable  under the  experience  method.
Other  items of tax  preference  that  constitute  AMTI  include  (a) tax exempt
interest on newly issued (generally,  issued on or after August 8, 1986) private
activity bonds other than certain  qualified bonds and (b) 75% of the excess (if
any) of (i)  adjusted  current  earnings as defined in the Code,  over (ii) AMTI
(determined  without  regard to this  preference  and prior to  reduction by net
operating losses).

         Net Operating Loss Carryovers.  A financial  institution may carry back
net  operating  losses to the  preceding  three taxable years and forward to the
succeeding  15 taxable  years.  This  provision  applies to losses  incurred  in
taxable years  beginning  after 1986. The Company has utilized all net operating
loss ("NOL")  carryforwards  of its  subsidiaries.  At December  31,  1995,  the
Company had no NOL carryforwards for federal income tax purposes.

         Capital Gains and Corporate Dividends-Received Deduction. Corporate net
capital   gains   are   taxed  at  a  maximum   rate  of  35%.   The   corporate
dividends-received  deduction is 80% in the case of dividends  received from 80%
or less  owned  corporations,  and  corporations  which own less than 20% of the
stock of a corporation  distributing a dividend may deduct only 70% of dividends
received or accrued on their behalf.  However,  a corporation may deduct 100% of
dividends from a member of the same affiliated group of corporations.

         Other Matters.  Other changes in the system of federal income  taxation
that could significantly  affect the Association's  business include the current
disallowance of any interest  deduction to individuals  with respect to interest
incurred for  consumer  loans,  such as  automobile  loans and  personal  loans.
Interest  continues  to be  deductible  for loans  secured by the  principal  or
secondary  residence  of the  taxpayer,  but is subject to certain  limitations.
Other  limitations  apply to the deduction of interest  incurred with respect to
certain passive investments.  Further, 100% of a savings institution's  interest
expense attributable to certain tax-exempt  obligations acquired after August 7,
1986 is disallowed.  The deduction for  contributions to IRAs by individuals who
are covered by  employer-sponsored  retirement  plans and whose  income  exceeds
specified levels has been discontinued.  However, the income on contributions of
these individuals will continue to be exempt from tax until withdrawn.

           The  Company's  federal  income tax  returns  for its tax years ended
1992,  1993,  1994 and 1995 are open under the  statute of  limitations  and are
subject to review by the IRS.

         The Company  reached an  agreement  with the Internal  Revenue  Service
(IRS) in 1992 on a petition of refund  which the Company had filed for the years
ended  December  31, 1988 and 1987.  The refund of $452,000  plus  interest  was
received in the second quarter of 1993.
<PAGE>
State Taxation

         The Company is a Pennsylvania  corporation subject to capital stock tax
and corporate net income tax.  Capital stock tax is based on a formula using the
net worth of the Company and  capitalized  earnings,  applying a rate of 1.275%.
Pennsylvania's  corporate net income tax was 9.99% and 11.99% for 1995 and 1994,
respectively.

         The Association is subject to tax under the Pennsylvania  Mutual Thrift
Institutions Tax Act, which for 1995 and 1994 imposes a tax at the rate of 11.5%
on the Association's net earnings,  determined in accordance with GAAP, as shown
on its books.  Net  operating  losses may be carried  forward  and  allowed as a
deduction for three succeeding  years. This Act exempts the Association from all
other corporate taxes imposed by Pennsylvania  for state tax purposes,  and from
all local taxes imposed by political subdivisions thereof,  except taxes on real
estate and real estate transfers.

Item 2.  Properties.

         At December 31, 1995,  First  Federal  conducted  its business from its
main office in Harrisburg,  Pennsylvania  and seven other  full-service  offices
located  in  central  Pennsylvania.  At such  date,  the  Association  owned the
building and land for four of its offices and leased its  remaining  properties.
In addition,  the  Association's AMC subsidiary leases its offices in Blue Bell,
PA.
<PAGE>
         The following table sets forth the net book value (including  leasehold
improvements) and certain other information  regarding the Association's  office
facilities at December 31, 1995.
<TABLE>
<CAPTION>
                                                                                Net Book Value of
                                                                                 Property Owned
                                           Owned               Lease              or Leasehold               % of Total
                                            or              Expiration           Improvements at             Deposits at
Office Locations                           Leased              Date             December 31,1995          December 31,1995
- ----------------                           ------           ----------          -----------------         ----------------
                                                                                 (In thousands)
<S>                                        <C>              <C>                       <C>                         <C>
Main office:
  234 North Second Street                  Owned              --                      $1,003                       18.6%
  Harrisburg, PA 17108

Branch offices:
  526 South 29th Street                    Owned              --                         197                       12.7
  Harrisburg, PA 17103

  3100 Market Street                       Owned              --                         212                       19.9
  Camp Hill, PA 17011

  4907A Jonestown Road                     Leased            5/01/96                      41                       17.7
  Harrisburg, PA 17109

  114 West Chocolate Avenue                Owned              --                         219                        9.1
  Hershey, PA 17033

  Camp Hill Shopping Mall                  Leased            6/30/96                      28                       14.1
  32nd Street & Trindle Road
  Camp Hill, PA  17011

  Beaufort Farms Plaza                     Leased            2/28/97                      68                        5.2
  2017 Linglestown Road
  Harrisburg, PA  17110

  Silver Spring Commons                    Leased            9/30/97                      79                        2.7
  6520 Carlisle Pike
  Mechanicsburg, PA  17055

    AVSTAR Mortgage Corp.
  1777 Sentry Parkway West                 Leased            1/31/98                     177                         --
  Dublin Hall, Suite 200                                                              ------                      -----         
  Blue Bell, PA  19422-0708

              TOTAL                                                                   $2,024                      100.0%
                                                                                      ======                      ===== 
</TABLE>

        The  Association  currently  intends  to open  additional  strategically
located  branch  offices  within  the next few years.  However,  there can be no
assurance  that any other  additional  offices  will be opened  within  the time
period contemplated.
<PAGE>
Item 3. Legal Proceedings.

        Neither  the  Company nor any of its  subsidiaries  are  involved in any
pending legal proceedings  other than immaterial legal proceedings  occurring in
the ordinary course of business.


Item 4. Submission of Matters to a Vote of Security Holders.

        Not applicable.


PART II.

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters.

         The information required herein is incorporated by reference from pages
36 to 37 of the Company's 1995 Annual Report attached hereto as Exhibit 13.


Item 6. Selected Financial Data.

        The  information  required herein is incorporated by reference from page
37 to 38 of the Company's 1995 Annual Report.


Item 7. Management's Discussion and Analysis of Financial Condition and Results
          of Operations.

        The information  required herein is incorporated by reference from pages
29 to 36 of the Company's 1995 Annual Report.


Item 8. Financial Statements and Supplementary Data.

        The information  required herein is incorporated by reference from pages
1 to 28 of the Company's 1995 Annual Report.


Item 9. Changes in and Disagreements with Accountants on Accounting and
        Financial Disclosure.

        Not applicable.
<PAGE>
PART III.

Item 10. Directors and Executive Officers of the Registrant.

See Exhibit 99.1.


Item 11. Executive Compensation.

See Exhibit 99.1.


Item 12. Security Ownership of Certain Beneficial Owners and Management.

See Exhibit 99.1.


Item 13. Certain Relationships and Related Transactions.

See Exhibit 99.1 Pages.
<PAGE>
PART IV.

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

        (a)  Documents Filed as Part of this Report

        (1) The following  financial  statements are  incorporated  by reference
from Item 8 hereof (see Exhibit 13):

         Independent Auditors' Report

         Consolidated Statements of Financial Condition at December 31, 1995 and
         1994

         Consolidated  Statements of Operations for the Years Ended December 31,
         1995, 1994 and 1993

         Consolidated  Statements  of  Stockholders'  Equity for the Years Ended
         December 31, 1995, 1994 and 1993

         Consolidated  Statements of Cash Flows for the Years Ended December 31,
         1995, 1994 and 1993

         Notes to Consolidated Financial Statements

        (2)  All  schedules  for  which  provision  is  made  in the  applicable
accounting  regulations  of the  SEC  are  omitted  because  of the  absence  of
conditions under which they are required or because the required  information is
included in the consolidated financial statements and related notes thereto.
<PAGE>
        (3) The following exhibits are filed as part of this Form 10-K, and this
list includes the Exhibit Index.
<TABLE>
<CAPTION>
No.            Exhibits                                                        Page
- -----          --------                                                        ----
<S>            <C>                                                             <C>
 3(a)          Articles of Incorporation, as amended                            *
  (b)          Bylaws, as amended                                               *
 4             Specimen Stock Certificate                                       *
10(a)          1986 Key Employee Stock Compensation Program                     **
  (b)          Employment agreement with Robert H. Trewhella                    ***
  (c)          Employment agreement with Stephen J. Carroll                     ***
  (d)          Employment agreement with J. Warren Dean                         *
  (e)          Employment agreement with J. Frederic Redslob                    ***
  (f)          1990 Key Employee Stock Compensation Program                     **
  (g)          1990 Directors' Stock Option Plan                                *****
  (h)          Pension Plan                                                     **
  (i)          Employee Stock Ownership Plan                                    ****
  (j)          Directors' Retirement Plan                                       **
  (k)          Deferred Compensation Trust Agreement                            **
  (l)          Deferred Compensation Agreement with Raphael S. Aronson          **
  (m)          Deferred Compensation Agreement with Bruce S. Isaacman           **
  (n)          Deferred Compensation Agreement with Robert H. Trewhella         **
13             1995 Annual Report                                               
21             Subsidiaries of the Registrant - Reference is made to Item 1.
                 "Subsidiaries" for the required information
23             Independent Auditors Consent                                     

99.1           Form 10-K Part III Items 10 through 13                          
</TABLE>

*        Incorporated   herein  by  reference   from  the  Company's   Form  8-B
         Registration  Statement  under the Securities  Exchange Act of 1934, as
         amended, filed with the SEC on August 18, 1989.

**       Incorporated  herein by reference  from the Company's  Annual Report on
         Form 10-K for the year ended December 31, 1992.

***      Incorporated  herein by reference  from the Company's  Annual Report on
         Form 10-K for the year ended December 31, 1990.

****     Incorporated  herein by reference  from the Company's  Annual Report on
         Form 10-K for the year ended December 31, 1991.

*****    Incorporated  herein by reference  from the Company's  Annual Report on
         Form 10-K for the year ended December 31, 1994.


         (b)     Not applicable.

         (c)  See (a)(3) above for all exhibits filed herewith and the Exhibit
Index.

         (d) There are no other  financial  statements  and financial  statement
schedules  which were excluded from the 1995 Annual Report which are required to
be included herein.
<PAGE>
                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                            FIRST HARRISBURG BANCOR, INC.



March 27, 1996                              By: /s/ Patrick J. Aritz
                                                --------------------------------
                                                   Patrick J. Aritz
                                                   Director, President and Chief
                                                   Executive Officer
<PAGE>
         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the dates indicated.


/s/ Patrick J. Aritz                              March 27, 1996
- ---------------------------
Patrick J. Aritz
Director, President and Chief
Executive Officer                                 


/s/ Bruce S. Isaacman                             March 27, 1996
- ---------------------------
Bruce S. Isaacman
Chairman of the Board


/s/ J. Frederic Redslob                           March 27, 1996
- ---------------------------
J. Frederic Redslob
Secretary and Treasurer
(principal financial and
accounting officer)


/s/ Raphael S. Aronson                            March 27, 1996
- ---------------------------
Raphael S. Aronson
Director


/s/ J. Douglass Berry                             March 27, 1996
- ---------------------------
J. Douglass Berry
Director


/s/ John Butler Davis                             March 27, 1996
- ---------------------------
John Butler Davis
Director


/s/ Leonard Kessler                               March 27, 1996
Leonard Kessler
Director


/s/ Robert H. Trewhella                           March 27, 1996
- ---------------------------
Robert H. Trewhella
Director

                          FIRST HARRISBURG BANCOR, INC.
                               1995 ANNUAL REPORT





Contents

Independent Auditors' Report

Consolidated Financial Statements

Notes to Consolidated Financial Statements

Management's Discussion and Analysis of
Financial Condition and Results of Operations

Selected Consolidated Financial and Other Data


<PAGE>
INDEPENDENT AUDITORS' REPORT
- --------------------------------------------------------------------------------


The Board of Directors and Stockholders
First Harrisburg Bancor, Inc.

         We have audited the accompanying  consolidated  statements of financial
condition of First  Harrisburg  Bancor,  Inc. and  subsidiary as of December 31,
1995  and  1994,  and  the  related   consolidated   statements  of  operations,
stockholders'  equity,  and cash  flows for each of the years in the  three-year
period ended December 31, 1995. These consolidated  financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated 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 First
Harrisburg Bancor, Inc. and subsidiary as of December 31, 1995 and 1994, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1995 in conformity with generally  accepted
accounting principles.
         As  discussed  in  notes  1  and  13  to  the  consolidated   financial
statements,  the Company  changed its method of  accounting  for income taxes in
1993 to adopt the provisions of Financial Accounting Standards Board's Statement
of Financial Accounting Standards No. 109, "Accounting for Income Taxes."


                                                           KPMG Peat Marwick LLP


February 2, 1996
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- ---------------------------------------------------------------------------------------------------

(In thousands, except share data)                                               December 31,
                                                                           1995              1994
                                                                        ---------         ---------
<S>                                                                     <C>               <C>      
ASSETS
   Cash and cash equivalents:
     Cash and amounts due from banks ...........................        $   3,523         $   6,608
     Interest-bearing deposits .................................            3,332             1,898
                                                                        ---------         ---------
   Total cash and cash equivalents .............................            6,855             8,506

   Investment securities (fair value:
      1995, $20,285; 1994, $15,806) ............................           19,924            16,385
   Mortgage-backed securities (fair value:
      1995, $40,137; 1994, $36,593) ............................           40,035            38,074
   Loans receivable, net of allowance for
      loan losses of $1,004 and $1,098 .........................          187,064           170,130
   Loans held for sale .........................................           40,650            26,104
   Accrued interest receivable .................................            1,890             1,471
   Real estate:
     Acquired in settlement of loans, net ......................               57             1,154
     Acquired for development, net .............................              195               249
   Property and equipment, net .................................            2,024             1,772
   Federal Home Loan Bank stock, at cost .......................            4,828             4,306
   Deferred tax asset, net .....................................              436               535
   Servicing rights and premiums on sale of loans, net .........              195               250
   Prepaid expenses and other assets ...........................              514             1,049
                                                                        ---------         ---------
     Total assets ..............................................        $ 304,667         $ 269,985
                                                                        =========         =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
   Deposits ....................................................        $ 173,829         $ 151,460
   Short-term borrowings .......................................           27,705            64,980
   Advances from Federal Home Loan Bank ........................           68,861            22,011
   Funds due remittance  service and other .....................              985             1,578
  Advances from borrowers for taxes and insurance ..............            4,758             3,836
  Long-term debt ...............................................              186               278
  Other liabilities ............................................            2,680             2,043
  Income taxes payable .........................................              274               400
                                                                        ---------         ---------
     Total liabilities .........................................          279,278           246,586
                                                                        ---------         ---------

See accompanying notes to consolidated financial statements.
<PAGE>
<CAPTION>
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION -- Continued
- ---------------------------------------------------------------------------------------------------

(In thousands, except share data)                                               December 31,
                                                                           1995              1994
                                                                        ---------         ---------
<S>                                                                     <C>               <C>      
Stockholders' equity:
   Preferred stock:  5,000,000 shares authorized; none issued ..             --                --   
   Common stock:  $.01 par; 10,000,000 shares
     authorized; 2,571,012 and 2,357,464 shares issued
     and outstanding in 1995 and 1994, respectively ............               26                24
   Capital in excess of par ....................................           17,664            15,197
   Retained earnings, partially restricted .....................            7,681             8,531
   Unrealized gain (loss) on securities available for sale,
     net of tax of $128 and $(48) in 1995 and 1994, respectively              204               (75)
   Employee stock ownership plan obligation ....................             (186)             (278)
                                                                        ---------         ---------
     Total stockholders' equity ................................           25,389            23,399
                                                                        ---------         ---------

   Total liabilities and stockholders' equity ..................        $ 304,667         $ 269,985
                                                                        =========         =========



See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF OPERATIONS
- ---------------------------------------------------------------------------------------------------------------

(In thousands, except per share data)                                        12 Months Ended December 31,
                                                                       1995             1994             1993     
                                                                     --------         --------         --------
<S>                                                                  <C>              <C>              <C>     
INTEREST INCOME:
   Loans receivable .........................................        $ 15,337         $ 12,784         $ 12,184
   Loans held for sale ......................................           2,796            2,272            1,558
   Investment securities available for sale .................             140               55             --   
   Investment securities held to maturity and other .........           1,820            1,047            1,889
   Mortgage-backed securities available for sale ............             806              981             --   
   Mortgage-backed securities held to maturity ..............           1,838            1,454            1,622
                                                                     --------         --------         --------
     Total interest income ..................................          22,737           18,593           17,253
                                                                     --------         --------         --------
INTEREST EXPENSE:
   Deposits .................................................           7,748            6,070            7,333
   FHLB advances ............................................           2,777            1,070            1,185
   Short-term borrowings ....................................           2,986            2,134              417
                                                                     --------         --------         --------
     Total interest expense .................................          13,511            9,274            8,935
                                                                     --------         --------         --------
Net interest income .........................................           9,226            9,319            8,318
   Provision for loan losses ................................             115             --               --   
                                                                     --------         --------         --------
   Net interest income after provision for loan losses ......           9,111            9,319            8,318
                                                                     --------         --------         --------
NONINTEREST INCOME:
   Other fees and charges ...................................             545              896              958
   Servicing fee income .....................................             624              536              469
   Gain (loss) on sale of:
     Investment and trading securities ......................               1              (11)            --   
     Unrealized losses on securities held for sale ..........            --               --                (16)
     Mortgages ..............................................           2,136            1,338            2,173
     Property and equipment, net ............................            --                 (7)              17
     Servicing ..............................................            --                114             --   
   Income (loss) from real estate operations ................              53              176              (35)
   Income from IRS claim ....................................            --               --                250
   Other ....................................................              (3)               8               12
                                                                     --------         --------         --------
     Total noninterest income ...............................           3,356            3,050            3,828
                                                                     --------         --------         --------
NONINTEREST EXPENSE:
   Salaries and employee benefits ...........................           3,814            4,178            4,078
   Occupancy, net ...........................................           1,439            1,268            1,191
   Data processing services .................................             200              202              225
   Federal insurance premiums ...............................             436              441              380
   Marketing ................................................             462              387              253
   Professional fees ........................................             420              355              290
   Provision for real estate losses .........................              19             (200)             135
   Other ....................................................           1,383            1,219            1,186
                                                                     --------         --------         --------
     Total noninterest expense ..............................           8,173            7,850            7,738
                                                                     --------         --------         --------
See accompanying notes to consolidated financial statements.
<PAGE>
<CAPTION>
CONSOLIDATED STATEMENTS OF OPERATIONS -- Continued
- ---------------------------------------------------------------------------------------------------------------

(In thousands, except per share data)                                        12 Months Ended December 31,
                                                                       1995             1994             1993     
                                                                     --------         --------         --------
<S>                                                                  <C>              <C>              <C>     
INCOME BEFORE INCOME TAXES AND
CUMULATIVE EFFECT OF CHANGE IN
ACCOUNTING FOR INCOME TAXES .................................           4,294            4,519            4,408
Income taxes ................................................           1,605            1,913            1,517
                                                                     --------         --------         --------
   Income before cumulative effect of change in
     accounting for income taxes ............................           2,689            2,606            2,891
   Cumulative effect of change in accounting for income taxes            --               --                717
                                                                     --------         --------         --------
NET INCOME ..................................................        $  2,689         $  2,606         $  3,608
                                                                     ========         ========         ========
Earnings per common and common equivalent share:
   Income before cumulative effect of change in
     accounting for income taxes ............................        $   1.01         $    .98         $   1.10
   Cumulative effect of change in accounting for income taxes            --               --                .27
                                                                     --------         --------         --------
   Net income ...............................................        $   1.01         $    .98         $   1.37
                                                                     ========         ========         ========
Cash dividends paid per share ...............................        $   .205         $   .182         $   .159
                                                                     ========         ========         ========

See accompanying notes to consolidated financial statements.
</TABLE>



<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands, except per share data)
                                                                                                  Unrealized     
                                                                                                  gain (loss)    
                                                                                                 on securities  
                                                                Capital                            available      
                                                     Common    in excess   Retained    Treasury  for sale, net    ESOP     
                                                     stock      of par     earnings     Stock       of tax     obligation    Total  
                                                    --------   --------    --------    --------    --------    --------    --------
<S>                                                 <C>        <C>         <C>         <C>         <C>         <C>         <C>     
Balance December 31, 1992 .......................   $     10   $  9,851    $  8,253    $   --      $   --      $   (658)   $ 17,456
Stock options exercised .........................       --          145        --          --          --          --           145
Dividend reinvestment shares issued .............       --           18        --          --          --          --            18
Employee stock ownership ........................       --   
   plan obligation ..............................       --         --          --          --          --           200         200
Net income ......................................       --         --         3,608        --          --          --         3,608
Dividends paid ($.159 per share) ................       --         --          (404)       --          --          --          (404)
20% stock dividend ..............................          2      5,060      (5,062)       --          --          --          --   
                                                    --------   --------    --------    --------    --------    --------    --------
Balance December 31, 1993 .......................         12     15,074       6,395        --          --          (458)     21,023
Implementation of change in
   accounting for marketable debt and
   equity securities, net of tax of $158 ........       --         --          --          --           251        --           251
Stock options exercised .........................       --           52        --          --          --          --            52
Dividend reinvestment shares issued .............       --           83        --          --          --          --            83
Employee stock ownership
   plan obligation ..............................       --         --          --          --          --           180         180
Net income ......................................       --         --         2,606        --          --          --         2,606
Dividends paid ($.182 per share) ................       --         --          (470)       --          --          --          (470)
Two for one stock split .........................         12        (12)       --          --          --          --          --   
Change in net unrealized gain (loss)
   on available-for-sale securities .............       --         --          --          --          (326)       --          (326)
                                                    --------   --------    --------    --------    --------    --------    --------
Balance December 31, 1994 .......................         24     15,197       8,531        --           (75)       (278)     23,399
Treasury stock purchased ........................       --         --          --          (826)       --          --          (826)
Stock options exercised .........................       --           57        --           163        --          --           220
Dividend reinvestment shares issued .............       --           44        --            22        --          --            66
Employee stock ownership plan
   obligation ...................................       --         --          --          --          --            92          92
Net income ......................................       --         --         2,689        --          --          --         2,689
Dividends Paid ($.205 per share) ................       --         --          (530)       --          --          --          (530)
10% stock dividend ..............................          2      2,366      (3,009)        641        --          --          --   
Change in net unrealized gain (loss)
   on available-for-sale securities .............       --         --          --          --           279        --           279
                                                    --------   --------    --------    --------    --------    --------    --------
Balance December 31, 1995 .......................   $     26   $ 17,664    $  7,681    $   --      $    204    $   (186)   $ 25,389
                                                    ========   ========    ========    ========    ========    ========    ========

See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS
- ------------------------------------------------------------------------------------------------------------------------------------
       (In thousands)                                                                             12 Months Ended December 31,
                                                                                             1995            1994            1993
                                                                                          ---------       ---------       ---------
<S>                                                                                       <C>             <C>             <C>      
Cash flows from operating activities:
Net income .........................................................................      $   2,689       $   2,606       $   3,608
                                                                                          ---------       ---------       ---------
Adjustments:
   Depreciation ....................................................................            386             349             310
   Provision for loan losses .......................................................            115            --              --   
   Provision for real estate losses ................................................             19            (200)            135
   Purchase of investment securities in trading account ............................           --            (1,497)           --   
   Proceeds from sale of investment securities held in trading account .............           --             1,486            --   
   (Gain) loss on sale of:
     Investment securities held in trading acount ..................................           --                11            --   
     Investment securities available for sale ......................................             (1)           --              --   
     Mortgages .....................................................................         (2,136)         (1,338)         (2,173)
     Servicing .....................................................................           --              (114)           --   
     Real estate acquired:
       In settlement of loans ......................................................             (9)           (105)            (17)
       For development .............................................................            (70)            (67)            (88)
     Property and equipment ........................................................           --                 1             (32)
   Unrealized losses on securities held for sale ...................................           --              --                16
   Loss on abandonment of property and equipment ...................................              2               6              16
   (Increase) decrease in provision for deferred income taxes ......................            (77)            525            (507)
   Loans held for sale, sold .......................................................        470,067         437,476         364,311
   Proceeds from sale of servicing .................................................           --               114            --   
   Investment in loans held for sale ...............................................       (126,881)       (113,474)       (158,318)
   Loans held for sale, purchased ..................................................       (356,146)       (298,823)       (240,571)
   Amortization of loan costs (fees) ...............................................             19            (191)           (277)
   Amortization of servicing rights and premiums on sale of loans ..................             55              51              56
   Increase in servicing rights and premiums on sale of loans ......................           --              (126)            (15)
   (Increase) decrease in accrued interest receivable ..............................           (419)           (352)            427
   Decrease (increase) in prepaid expenses and other assets ........................            535            (390)            397
   Increase (decrease) in other liabilities ........................................            637            (783)            226
   Decrease in income taxes payable ................................................           (126)            (82)            (11)
                                                                                          ---------       ---------       ---------
   Total adjustments ...............................................................        (14,030)         22,477         (36,115)
                                                                                          ---------       ---------       ---------
Net cash (used in) provided by operating activities ................................        (11,341)         25,083         (32,507)
                                                                                          ---------       ---------       ---------
Cash flows from investing activities:
   Loans receivable sold ...........................................................          5,031            --             1,857
   Principal payments on loans .....................................................         35,507          40,831          52,804
   Investment in loans .............................................................        (32,191)        (69,162)        (53,207)
   Loans purchased .................................................................        (23,239)         (8,105)           --   
   (Costs) fees deferred on loans and mortgages ....................................           (958)            456             241
   Change in undisbursed loans in process ..........................................           (726)         (1,057)          1,601
   Purchase of:
     Investment securities held for sale ...........................................           --              --            (5,956)
     Investment and mortgage-backed securities available for sale ..................         (6,154)           --              --   
     Investment and mortgage-backed securities held to maturity ....................        (16,113)        (11,095)        (33,964)
     Property and equipment ........................................................           (642)           (276)           (342)
     FHLB stock, net ...............................................................           (522)           (437)         (2,080)

                                                             (continued)
<PAGE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
- ------------------------------------------------------------------------------------------------------------------------------------
       (In thousands)                                                                             12 Months Ended December 31,
                                                                                             1995            1994            1993
                                                                                          ---------       ---------       ---------
<S>                                                                                       <C>             <C>             <C>      
   Proceeds from:
     Maturities and principal reductions of investment and mortgage-
                backed securities available for sale ...............................      $   3,521       $   2,892       $    --   
     Maturities and principal reductions of investment and mortgage-
                backed securities held to maturity .................................         12,955           9,984          29,370
     Sales of investment securities held to maturity ...............................           --              --               500
     Sales of investment securities available for sale .............................            747           5,939            --   
     Sales of real estate acquired:
       In settlement of loans ......................................................          1,150           1,114             250
       For development .............................................................            124             504             272
     Sales of property and equipment ...............................................              2               1              51
   Investment in real estate acquired for development and ..........................             60
               in settlement of loans ..............................................             (5)              60              9
                                                                                          ---------       ---------       --------- 
Net cash used in investing activities ..............................................        (21,513)        (28,351)         (8,594)
                                                                                          ---------       ---------       --------- 
Cash flows from financing activities:
   Net increase (decrease) in deposits .............................................         22,369         (12,944)        (18,289)
   Net increase (decrease) in:
     Federal Home Loan Bank advances ...............................................         46,850          (2,589)          5,600
     Short-term borrowings .........................................................        (37,275)         18,685          40,578
     Funds due remittance service and other ........................................           (593)         (1,602)          2,329
     Advance payments by borrowers for taxes and insurance .........................            922             687             606
   Proceeds from issuance of stock .................................................            286             135             162
   Payments to acquire treasury stock ..............................................           (826)           --              --   
   Cash dividends ..................................................................           (530)           (470)           (404)
                                                                                          ---------       ---------       --------- 
Net cash provided by financing activities ..........................................         31,203           1,902          30,582
                                                                                          ---------       ---------       --------- 

Net decrease in cash and cash equivalents ..........................................         (1,651)         (1,366)        (10,519)
Cash and cash equivalents, beginning of period .....................................          8,506           9,872          20,391
                                                                                          ---------       ---------       --------- 
Cash and cash equivalents, end of period ...........................................      $   6,855       $   8,506       $   9,872
                                                                                          =========       =========       =========

Supplemental disclosures of cash flow information:
   Cash paid during the periods for:
     Interest on deposits, FHLB advances and other
       short-term borrowings .......................................................      $   7,477       $   4,102       $   2,761
     Income taxes ..................................................................          1,826           1,483           1,768
                                                                                           
Supplemental schedule of noncash investing and financing activities:                      
   Real estate in settlement of loans has been acquired without the use of cash or cash  equivalents.  Such additions to real estate
   acquired in settlement of loans amounted to $58,000, $406,000, and $520,900 in 1995, 1994, and 1993, respectively.

   See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Basis of Financial Statement Presentation:
     First Harrisburg Bancor, Inc. (the "Company") is a unitary savings and loan
holding company, incorporated under the laws of the Commonwealth of Pennsylvania
in 1989. The Company's wholly-owned  subsidiary,  First Federal Savings and Loan
Association of Harrisburg (the"Association"), is primarily engaged in attracting
deposits and applying these funds, together with borrowings,  to the origination
and  purchase  of  first  mortgage  loans  and  investment  and  mortgage-backed
securities.  The  Association's  mortgage- banking  subsidiary,  AVSTAR Mortgage
Corporation ("AMC"),  originates mortgage loans under terms and conditions which
permit  the  sale of such  loans  in the  secondary  market.  The  Association's
wholly-owned  subsidiaries,  First  Harrisburg  Service  Corporation  and Second
Harrisburg  Service  Corporation  are  engaged in real  estate  development  and
provide financial services and insurance products. All significant  intercompany
transactions and balances are eliminated in consolidation.
     The consolidated financial statements have been prepared in conformity with
generally  accepted  accounting  principles and prevailing  practices within the
industry.  In preparing the  consolidated  financial  statements,  management is
required to make estimates and assumptions  that affect the reported  amounts of
assets and  liabilities  as of the date of the balance  sheets and  revenues and
expenses for the periods  presented.  Actual results could differ  significantly
from those estimates.
     Material estimates that are particularly  susceptible to significant change
in the near term relate to the determination of the allowances for loan and real
estate losses.  In connection with the  determination of the allowances for loan
and  real  estate  losses,   management  obtains   independent   appraisals  for
significant properties.
     Management believes that the allowances for loan and real estate losses are
adequate.  While  management uses available  information to recognize  losses on
loans and real estate, future additions to the allowances may be necessary based
on changes in economic conditions. In addition,  various regulatory agencies, as
an  integral  part  of  their  examination  process,   periodically  review  the
Association's  allowances  for loan and real estate  losses.  Such  agencies may
require the Association to recognize  additions to the allowances based on their
judgments about information  available to them at the time of their examination.

Cash Equivalents:
     For purposes of the  statements of cash flows,  the Company  considers cash
amounts  due  from  banks  and  interest  bearing  deposits  in banks to be cash
equivalents.

Investment and Mortgage-backed Securities:
     The Company  accounts for  investment  and  mortgage-backed  securities  in
accordance  with the provisions of the Financial  Accounting  Standards  Board's
(FASB)  Statement of Financial  Accounting  Standards No. 115,  "Accounting  for
Certain  Investments in Debt and Equity  Securities" (SFAS 115). Under SFAS 115,
the  Company  classifies  its debt  and  marketable  securities  in one of three
categories: trading, available-for-sale, or held-to-maturity. Trading securities
are  bought and held  principally  for the  purpose of selling  them in the near
term.  Held-to-maturity  securities  are  those  debt  securities  for which the
Company has the  ability and intent to hold the  security  until  maturity.  All
other securities not included in trading or  held-to-maturity  are classified as
available-for-sale.
<PAGE>
     Trading  and  available-for-sale  securities  are  recorded  at fair value.
Held-to-maturity  securities  are recorded at amortized  cost,  adjusted for the
amortization or accretion of premiums or discounts. Unrealized holding gains and
losses on trading securities are included in earnings.  Unrealized holding gains
and losses on available-for-sale  securities, net of the related tax effect, are
excluded from earnings and are reported as a separate component of stockholders'
equity until realized.
     A  decline  in  the  market  value  of  any   available-for-sale   or  held
- -to-maturity  security below cost that is deemed other than temporary is charged
to  earnings,  resulting  in the  establishment  of a new  cost  basis  for  the
security.
     Premiums  and  discounts  are  amortized  or accreted  over the life of the
related security as an adjustment to yield using the effective  interest method.
Dividend and interest  income are  recognized  when earned.  Realized  gains and
losses  are   included  in  earnings   and  are  derived   using  the   specific
identification method for determining the cost of securities sold.
     Federal law  requires a member  institution  of the Federal  Home Loan Bank
("FHLB")  System  to  hold  common  stock  of its  district  FHLB  according  to
predetermined  formulas.  This  stock is  carried  at cost and may be pledged to
secure FHLB advances.

Loans Held for Sale:
     Loans held for sale are reported at the lower of aggregate  cost or market,
determined as of the balance sheet date. The amount by which cost exceeds market
value in the aggregate is accounted for as a valuation allowance. Changes in the
valuation  allowance  are  included  in the  determination  of net income of the
period in which the  change  occurs.  Gains and  losses on the sale of loans are
determined using the specific identification method. Loans Receivable:
     Loans  receivable  are stated at the unpaid  principal  balances,  less the
allowance for loan losses, and net deferred loan origination fees and costs.
     Provisions  for  losses on loans  are  charged  to  operations  based  upon
management's  evaluation of potential  losses.  The provision for loan losses is
management's  estimate of the amount required to establish a reserve adequate to
reflect  risks in the loan  portfolio  of the  Company.  Loan losses are charged
directly against the reserve for loan losses.  Collection efforts on charged-off
consumer loans are pursued through professional  collection agencies.  Resulting
proceeds  of such  efforts  are  recorded  in the  allowance  for loan losses as
recoveries.
     Recognition  of  interest  income on loans is computed  using the  interest
method. An allowance for uncollected  interest is established for loans that are
past due based on management's periodic evaluation. The allowance is established
by a charge to interest income equal to all interest previously  accrued.  Loans
are returned to accrual status when the collectibility of past due principal and
interest is reasonably assured.
     The Company  adopted the  provisions  of Statement of Financial  Accounting
Standard No. 114, "Accounting by Creditors for Impairment of a Loan," as amended
by SFAS No.  118,  "Accounting  by  Creditors  for  Impairment  of a Loan Income
Recognition and Disclosure" on January 1, 1995. Generally, all non-accrual loans
are  deemed  to  be  impaired.  In  addition,  management,  considering  current
information  and  events   regarding  the  borrowers   ability  to  repay  their
obligations,  considers  a loan to be  impaired  when it is  probable  that  the
Company will be unable to collect all amounts due  according to the  contractual
terms  of  the  loan  agreement.  In  evaluating  whether  a loan  is  impaired,
management considers not only the amount that the Company expects to collect but
also the timing of collection. Generally, if a delay in payment is insignificant
(e.g. less than 60 days), a loan is not deemed to be impaired.
<PAGE>
     When a loan is  considered  to be  impaired,  the amount of  impairment  is
measured based on the present value of expected future cash flows  discounted at
the loan's effective  interest rate or, at the loan's market price or fair value
of the  collateral  if the loan is collateral  dependent.  The majority of loans
deemed  to be  impaired  by  management  are  collateral  dependent.  Loans  are
evaluated  individually  for impairment.  The Company  excludes smaller balance,
homogeneous loans (e.g.  primarily consumer and residential  mortgages) from the
evaluation for impairment.  Impairment  losses are included in the allowance for
possible loan losses.  Impaired loans are charged-off  when management  believes
that the ultimate collectibility of a loan is not likely.
     Income  recognition  of impaired  loans that are on  non-accrual  status is
recognized on the cash basis,  while  interest on impaired  loans that are still
accruing is recognized using the accrual method.

Loan Origination and Commitment Fees and Related Costs:
     All loan  origination  and commitment fees and certain related direct costs
are  offset  and the net  deferred  amount is  recognized  as an  adjustment  to
interest income,  based on the interest method over the life of the loans.

Real Estate:
     Real  estate  acquired in  settlement  of loans is recorded at the lower of
cost or  estimated  fair  value  minus  estimated  costs  to sell at the date of
foreclosure.  At the time of  foreclosure  the excess,  if any, of cost over the
estimated fair value of the property minus estimated costs to sell is charged to
the  allowance  for loan  losses.  Fair  values are  determined  by  independent
appraisals or by discounting  cash flows for income producing  properties.  Real
estate acquired for development is carried at the lower of cost,  including cost
of improvements and amenities incurred  subsequent to acquisition,  or estimated
net realizable value.  Costs relating to development and improvement of property
are capitalized, whereas costs relating to holding property are expensed.
     Valuations  are  performed  periodically  by management on both real estate
acquired for  development  and real estate  acquired in settlement of loans.  An
allowance  for losses is  established  by a charge to operations if the carrying
value  of real  estate  acquired  for  development  exceeds  its  estimated  net
realizable value, or the carrying value of real estate acquired in settlement of
loans exceeds its estimated fair value.

Income Taxes:
     The Company  accounts for income taxes in accordance with the provisions of
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes" (SFAS 109). SFAS 109 requires the asset and liability method in computing
income tax expense for financial reporting purposes.  The objective of the asset
and liability  method is to establish  deferred tax assets and  liabilities  for
temporary  differences  between  the  financial  reporting  and tax bases of the
Company's  assets and  liabilities at enacted tax rates expected to be in effect
when such  amounts  are  realized  or  settled.  Under  SFAS 109,  the effect on
deferred tax assets and  liabilities  of a change in tax rates is  recognized in
income in the period that includes the enactment date.

Property and Equipment:
     Land is carried at cost. Buildings,  leasehold improvements,  and furniture
and equipment are carried at cost, less accumulated  depreciation.  Depreciation
is based on the  straight-line  method over the  estimated  useful  lives of the
assets of 25-33 years for buildings,  20 years for land improvements,  5-7 years
for  furniture  and  equipment  and over the lesser of the terms of the  related
lease or  estimated  useful  life for  leasehold  improvements.
<PAGE>
Loan Servicing Rights:
     The cost of loan servicing  rights  acquired is amortized in proportion to,
and over the period  of,  estimated  net  servicing  revenues.  The cost of loan
servicing  rights  acquired,   and  the  amortization  thereof  is  periodically
evaluated  in relation  to  estimated  future net  servicing  revenues  based on
management's best estimate of remaining loan lives.
     Fees earned for servicing  loans for others are reported as income when the
related loan payments are collected. Loan servicing costs are charged to expense
as incurred.

Derivatives:
     Premiums paid for interest rate cap  agreements are amortized into interest
expense  over the term of the  agreements.  Interest  expense  is  reduced  on a
current basis when the index rate exceeds the interest rate cap specified  under
the agreement on a purchased cap.  Unamortized  premiums are included in prepaid
expenses in the statement of financial condition.

Earnings Per Share:
     Earnings per share have been computed on the basis of the  weighted-average
number of common and common equivalent shares outstanding adjusted retroactively
for all  periods  presented  to reflect  the the 10% stock  dividend in November
1995,  the two for one stock split in January 1995 and the 20% stock dividend in
November 1993. Stock options are regarded as common stock  equivalents and their
potential  dilution is computed  using the treasury  stock method.  The adjusted
weighted-average  number of common and common equivalent shares outstanding were
2,659,891,  2,655,320 and 2,628,140 in 1995,  1994 and 1993,  respectively.  The
potential  dilution  from the exercise of stock  options and stock  appreciation
rights is not material.

Pending Merger:
     In November 1995, the Company signed a definitive  agreement to be acquired
by Harris Savings Bank. The acquisition,  which is expected to be consummated in
the second quarter of 1996,  will be a 100% cash purchase with each share of the
outstanding  common stock of the Company being exchanged for $14.77 in cash. The
acquisition is subject to regulatory approval.

2. NEW ACCOUNTING STANDARDS:
     In March 1995, the FASB issued Statement of Financial  Accounting Standards
No. 121,  "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of" (SFAS 121). SFAS 121 provides guidance for recognition
and  measurement  of  impairment  of  long-lived  assets,  certain  identifiable
intangibles  and goodwill  related both to assets to be held and used and assets
to be disposed of.
     SFAS  121  requires  that  long-lived   assets  and  certain   identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable.  In performing the review for recoverability,  an entity
should  estimate  the future  cash flows  expected to result from the use of the
asset and its  eventual  disposition.  If the sums of the  expected  future cash
flows  (undiscounted  and without  interest  charges) is less than the  carrying
amount  of the  asset,  an  impairment  loss is  recognized.  Measurement  of an
impairment  loss for  long-lived  assets and  identifiable  intangibles  that an
entity expects to hold and use should be based on the fair value of the asset.
     SFAS  121  requires  that  long-lived   assets  and  certain   identifiable
intangibles  to be disposed  of be  reported at the lower of carrying  amount or
fair value less cost to sell.
     SFAS 121 is effective for financial  statements for fiscal years  beginning
after December 15, 1995.
<PAGE>
     Management  does not  expect  that  the  adoption  of SFAS 121 will  have a
material impact on its financial condition or results of operations.
     In May 1995, FASB issued  Statement of Financial  Accounting  Standards No.
122,  "Accounting for Mortgage  Servicing Rights, an amendment of FASB Statement
No. 65" (SFAS 122).  SFAS 122 amends  Statement 65 to require an  institution to
recognize  as separate  assets the rights to service  mortgage  loans for others
when a mortgage loan is sold or securitized and servicing rights retained.  SFAS
122 also requires an entity to measure to  impairment of servicing  rights based
on the difference  between the carrying amount of the servicing rights and their
current fair value.
     The Company  presently  does not know and cannot  reasonably  estimate  the
impact of adopting  the  provisions  of SFAS 122 on its  financial  condition or
results of operations.
     SFAS 122 is to be applied  prospectively  in fiscal years  beginning  after
December 15, 1995, to transactions in which an institution  sells or securitizes
mortgage loans with servicing  rights released.  In addition,  the provisions of
SFAS 122 should be applied to the  measurement of impairment for all capitalized
servicing rights,  including  servicing rights  capitalized prior to the initial
adoption  of SFAS  122.  The  Company  will  adopt  the  provisions  of SFAS 122
effective January 1, 1996.
     The Company has not  elected  early  adoption  of  Statement  of  Financial
Accounting   Standards  No.  123  (SFAS  123),   "Accounting   for   Stock-Based
Compensation".  SFAS 123 becomes  effective  January 1, 1996 and will not have a
material  effect on the Company's  financial  position or results of operations.
Upon  adoption of SFAS 123,  the Company will  continue to measure  compensation
expense for its  stock-based  employee  compensation  plans using the  intrinsic
value method  prescribed by APB Opinion No. 25,  "Accounting for Stock Issued to
Employees,"  and will provide pro forma  disclosures  of net income and earnings
per  share as if the fair  value-based  method  prescribed  by SFAS 123 had been
applied in measuring compensation expense.
<PAGE>
3.       INVESTMENT SECURITIES:
     The   amortized   cost   and   fair   values   of   investment   securities
available-for-sale  and  held-to-maturity  at  December  31,  1995  and 1994 are
summarized as follows:
<TABLE>
<CAPTION>
(In thousands)                                                  December 31, 1995
                                                             Gross            Gross       
                                            Amortized      Unrealized       Unrealized          Fair     
                                              Cost           Gains            Losses            Value    
                                            --------        --------         --------         --------
<S>                                         <C>             <C>              <C>              <C>     
Available-for-sale:
   U.S. government securities ......        $  1,039        $      1         $   --           $  1,040
   U.S. government agency securities           2,127               8             --              2,135
   Equity securities:
    FNMA & SallieMae common
      stock ........................              12              87             --                 99
                                            --------        --------         --------         --------
                                            $  3,178        $     96         $   --           $  3,274
                                            --------        --------         --------         --------
Held-to-maturity:
   Domestic corporate securities ...           5,168             148              (21)           5,295
   U.S. government agency securities          11,482             234             --             11,716
                                            --------        --------         --------         --------
                                              16,650             382              (21)          17,011
                                            --------        --------         --------         --------
                                            $ 19,828        $    478         $    (21)        $ 20,285
                                            ========        ========         ========         ========
</TABLE>

The amortized cost and fair value of securities available-for-sale and
held-to-maturity at December 31, 1995, by contractual maturity, are shown below.
Expected  maturities will differ from contractual  maturities  because borrowers
may have  the  right  to call or  prepay  obligations  with or  without  call or
prepayment penalties.
<TABLE>
<CAPTION>
                                            Available-for-sale             Held-to-maturity
                                         Amortized        Fair         Amortized        Fair        
(In thousands)                             Cost           Value          Cost           Value  
                                          -------        -------        -------        -------
<S>                                       <C>            <C>            <C>            <C>    
Due in one year or less .............     $ 3,178        $ 3,274        $ 2,836        $ 2,827
Due after 1 year through 5 years ....        --             --            5,327          5,350
Due after 5 years through 10 years ..        --             --            8,487          8,834
                                          -------        -------        -------        -------
                                          $ 3,178        $ 3,274        $16,650        $17,011
                                          =======        =======        =======        =======
</TABLE>

     Proceeds from sales of available-for-sale investment securities during 1995
were $747,000. Gains of $1,000 were realized on those sales.
   During 1995, there was no activity in the trading account.
<PAGE>
<TABLE>
<CAPTION>
                                                                December 31, 1994
(In thousands)
                                                             Gross             Gross               
                                            Amortized      Unrealized       Unrealized          Fair   
                                              Cost           Gains            Losses            Value  
                                            --------        --------         --------         --------
<S>                                         <C>             <C>              <C>              <C>     
Available-for-sale:
   U.S. government securities ............  $  1,000        $   --           $     (2)        $    998
   U.S. government agency securities .....        14            --               --                 14
   Equity securities:
     FNMA & SallieMae common stock .......        12              37             --                 49
                                            --------        --------         --------         --------
                                               1,026              37               (2)           1,061
                                            --------        --------         --------         --------
Held-to-maturity:
   Domestic corporate securities .........     5,229            --               (284)           4,945
   U.S. government securities ............       616               2             --                618
   U.S. government agency securities .....     9,479            --               (297)           9,182
                                            --------        --------         --------         --------
                                              15,324               2             (581)          14,745
                                            --------        --------         --------         --------
                                            $ 16,350        $     39         $   (583)        $ 15,806
                                            ========        ========         ========         ========
</TABLE>

     Proceeds from sales of available-for-sale investment securities during 1994
were  $5,939,000.  No  gains  or  losses  were  realized  on the  sale of  these
securities.
     At December 31, 1994, there were no securities held in the trading account.
Proceeds from sales of trading account  securities  during 1994 were $1,486,000.
Gross losses of $11,000 were realized on those sales.
     Proceeds from sale of an investment  security during 1993 was $500,000.  No
gain or loss was realized on the sale of this  security.  This security was sold
due to deterioration in the issuer's creditworthiness.

4.            MORTGAGE-BACKED AND RELATED SECURITIES:
     The  amortized   cost  and  fair  values  of   mortgage-backed   securities
available-for-sale  and  held-to-maturity  at  December  31,  1995  and 1994 are
summarized as follows:
<PAGE>
<TABLE>
<CAPTION>
                                                                  December 31, 1995
                                                                Gross            Gross               
(In thousands)                                Amortized      Unrealized       Unrealized          Fair    
                                                Cost            Gains           Losses            Value   
                                              --------        --------         --------         --------
<S>                                           <C>             <C>              <C>              <C>     
Available-for-sale:
   GNMA certificates .................        $  1,143        $     39         $   --           $  1,182
   FHLMC certificates ................           5,506             197             --              5,703
                                              --------        --------         --------         --------
                                                 6,649             236             --              6,885
                                              --------        --------         --------         --------
Held-to-maturity:
   GNMA certificates .................           5,044              69             --              5,113
   FHLMC certificates ................          12,158              79              (81)          12,156
   FNMA certificates .................           2,845              57             --              2,902
   Collateralized mortgage obligations           6,318              22               (4)           6,336
   Other certificates ................           6,785               8              (48)           6,745
                                              --------        --------         --------         --------
                                                33,150             235             (133)          33,252
                                              --------        --------         --------         --------
                                              $ 39,799        $    471         $   (133)        $ 40,137
                                              ========        ========         ========         ========
<CAPTION>
                                                                  December 31, 1994
                                                                Gross            Gross               
(In thousands)                                Amortized      Unrealized       Unrealized          Fair    
                                                Cost            Gains           Losses            Value   
                                              --------        --------         --------         --------
<S>                                           <C>             <C>              <C>              <C>     
Available-for-sale:
   GNMA certificates .................        $  1,256        $   --           $    (53)        $  1,203
   FHLMC certificates ................           6,674            --               (105)           6,569
                                              --------        --------         --------         --------
                                                 7,930            --               (158)           7,772
                                              --------        --------         --------         --------
Held-to-maturity:
   GNMA certificates .................           2,688            --               (115)           2,573
   FHLMC certificates ................          14,076              10             (807)          13,279
   FNMA certificates .................           2,901            --                (69)           2,832
   Collateralized mortgage obligations           6,318            --               (188)           6,130
   Other certificates ................           4,319            --               (312)           4,007
                                              --------        --------         --------         --------
                                                30,302              10           (1,491)          28,821
                                              --------        --------         --------         --------
                                              $ 38,232        $     10         $ (1,649)        $ 36,593
                                              ========        ========         ========         ========
</TABLE>

     There were no sales of  mortgage-backed  securities  during  1995,  1994 or
1993.
<PAGE>
5.            LOANS RECEIVABLE:

     Loans receivable at December 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                                     (In thousands)
                                                                 1995              1994
                                                              ---------         ---------
<S>                                                           <C>               <C>      
First Mortgage Loans:
     Principal balances:
     Secured by one-to-four family residences ........        $  97,424         $  84,913
     Secured by multi-family residences ..............              778               986
     Secured by nonresidential properties ............            4,122             3,318
     Construction loans:
              Secured by one-to-four family residences            1,132             2,126
              Secured by multi-family residences .....              291               989
              Secured by non-residential properties ..               94              --   
     Land loans ......................................            3,643             3,653
                                                              ---------         ---------
                                                                107,484            95,985
     Plus:
         Premiums on loans purchased .................              252              --   
     Less:
         Undisbursed portion of construction loans:
              Secured by one-to-four family residences             (225)             (504)
              Secured by multi-family residences .....              (30)             (241)
              Secured by non-residential properties ..              (40)              (29)
         Unearned discounts ..........................             (136)             (396)
         Net deferred loan origination fees ..........           (1,003)           (1,178)
                                                              ---------         ---------
              Total first mortgage loans .............          106,302            93,637
                                                              ---------         ---------
Consumer and other loans:
     Principal balances:
         Home equity and second mortgages ............           52,207            50,473
         Home equity lines of credit .................           17,579            17,967
         Other .......................................           10,169             7,821
                                                              ---------         ---------
                                                                 79,955            76,261
     Plus:
         Unearned premiums ...........................            1,508             1,077
         Net deferred loan origination costs .........              303               253
                                                              ---------         ---------
              Total consumer and other loans .........           81,766            77,591
                                                              ---------         ---------
Less allowance for loan losses .......................           (1,004)           (1,098)
                                                              ---------         ---------
                                                              $ 187,064         $ 170,130
                                                              =========         =========
</TABLE>
<PAGE>

     Activity in the  allowance for loan losses is summarized as follows for the
years ended December 31:
<TABLE>
<CAPTION>
                                                        (In thousands)
                                              1995          1994          1993     
                                            -------       -------       -------
<S>                                         <C>           <C>           <C>    
Balance at beginning of year .........      $ 1,098       $ 1,224       $ 1,493
Provisions charged to income .........          115          --            --   
Recoveries ...........................            3            20            52
Charge-offs ..........................         (212)         (146)         (321)
                                            -------       -------       -------
Balance at end of year ...............      $ 1,004       $ 1,098       $ 1,224
                                            =======       =======       =======
</TABLE>

     Included  within the loan portfolio are loans on which the  Association has
ceased accrual of interest.  Such loans  amounted to $2.1 million,  $1.1 million
and $2.0 million at December 31, 1995, 1994 and 1993, respectively.  If interest
income had been recorded on all nonaccrual  loans  outstanding  during the year,
interest  income would have  increased  by  approximately  $82,000,  $57,000 and
$55,600 during 1995,  1994 and 1993,  respectively.

     As discussed in note 1, the Company  adopted the provisions of SFAS 114, as
amended by SFAS 118, on January 1, 1995. Loans totaling  $576,000 were deemed to
be impaired at December  31,  1995.  Of such loans,  approximately  $384,000 had
reserves  totaling  $115,000.  The remaining  impaired  loans of $192,000 had no
reserves.  The average  amount of impaired  loans during 1995 was  approximately
$144,000.   Interest   income   recorded  on  impaired  loans  during  1995  was
approximately $4,000.

6.            LOAN SERVICING:
     Mortgage  loans  serviced for others are not  included in the  accompanying
consolidated statements of financial condition. The unpaid principal balances of
these serviced loans at December 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                    (In thousands)
                                        1995             1994             1993    
                                      --------         --------         --------
<S>                                   <C>              <C>              <C>     
FNMA ........................         $166,955         $148,170         $126,922
FHLMC .......................           18,898           22,328           25,864
Other investors .............           58,099           49,422           40,826
                                      --------         --------         --------
                                      $243,952         $219,920         $193,612
                                      ========         ========         ========
</TABLE>

     Custodial escrow balances  maintained in connection with the foregoing loan
servicing  were  approximately  $4.2  million,  $3.0 million and $3.6 million at
December 31, 1995, 1994 and 1993, respectively.
<PAGE>
     During 1995,  1994 and 1993 the  Association  capitalized  costs to acquire
loan servicing rights of $0, $126,300 and $15,500, respectively. The Association
recognized  amortization on the cost of acquired loan servicing,  loan servicing
rights purchased and premiums on loans sold of $55,000,  $51,000 and $55,700 for
the  years  ended  December  31,  1995,  1994 and 1993,  respectively,  which is
reflected in servicing fee income in the consolidated  statements of operations.
The recorded value of servicing  rights does not exceed the present value of the
future net servicing income.

7.            ACCRUED INTEREST RECEIVABLE:
     Accrued interest receivable at December 31 is summarized as follows:
<TABLE>
<CAPTION>
                                                              (In thousands)
                                                          1995             1994  
                                                         ------           ------
<S>                                                      <C>              <C>   
Investment securities ........................           $  483           $  339
Mortgage-backed securities ...................              251              261
Loans receivable .............................            1,156              871
                                                         ------           ------
                                                         $1,890           $1,471
                                                         ======           ======
</TABLE>

8.            REAL ESTATE:
     Real estate  acquired  for  development  at December  31 is  summarized  as
follows:
<TABLE>
<CAPTION>
                                                               (In thousands)
                                                            1995          1994 
                                                            -----         -----
<S>                                                         <C>           <C>  
Investment in real estate partnerships .............        $ 130         $ 157
Investment in real estate development ..............          110           152
                                                            -----         -----
                                                              240           309
Less allowance for real estate losses ..............          (45)          (60)
                                                            -----         -----
                                                            $ 195         $ 249
                                                            =====         =====
</TABLE>
<PAGE>
     Income (loss) from real estate  operations  for the years ended December 31
is as follows:
<TABLE>
<CAPTION>
                                                            (In thousands)
                                                        1995     1994     1993  
                                                        -----    -----    -----
<S>                                                     <C>      <C>      <C>  
Equity in income of partnerships ....................   $  58    $  55    $  66
Income from real estate development .................      12      105       21
Gain from the sale of real estate acquired
  in settlement of loans ............................       9      105       17
Loss from the operation of real estate acquired
  in settlement of loans ............................     (26)     (89)    (139)
                                                        -----    -----    -----
                                                        $  53    $ 176    $ (35)
                                                        =====    =====    ===== 
</TABLE>

     Income of $93,000  that had  previously  been  deferred on the sale of real
estate held for development was recognized in 1994. Capitalized interest on real
estate development for the years ended December 31, 1995, 1994 and 1993 amounted
to $0, $0 and $2,000, respectively.
<PAGE>
     Summaries of assets, liabilities,  and partners' equity of the partnerships
at December 31, 1995 and 1994,  and  operations for the years ended December 31,
1995, 1994 and 1993 are as follows:
<TABLE>
<CAPTION>
                                                               (In thousands)
                                                            1995    1994    1993      
                                                            ----    ----    ----
<S>                                                         <C>     <C>     <C> 
Assets:
     Cash ..............................................    $--     $--      
     Land, buildings, and construction in progress .....     587     761     
     Other assets ......................................       2     --  
                                                            ----    ----    
                                                            $589    $761    
                                                            ====    ====    
Liabilities and partners' equity:
  Liabilities:
     Loans payable .....................................    $237    $233    
     Other liabilities .................................     --       61    
                                                            ----    ----    
                                                             237     294    
                                                             ===     ===    
  Partners' equity:
     First Harrisburg Bancor, Inc. .....................     130     157    
     Other partners ....................................     222     310    
                                                            ----    ----    
                                                             352     467    
                                                            ----    ----    
                                                            $589    $761    
                                                            ====    ====    
Operations of partnerships:
     Real estate sales .................................    $440    $793    $793
     Other income ......................................     --        1       2
                                                            ----    ----    ----
                                                             440     794     795
Cost of sales ..........................................     319     615     601
Selling and other expenses .............................       3       5       4
                                                            ----    ----    ----
     Net earnings ......................................    $118    $174    $190
                                                            ====    ====    ====
</TABLE>
<PAGE>
     Activity in the  allowance for losses for real estate  foreclosed  and held
for investment for the years ended December 31 is as follows:
<TABLE>
<CAPTION>
                   Real estate acquired in settlement of loans

(In thousands)                                  1995         1994         1993 
                                                -----        -----        -----
<S>                                             <C>          <C>          <C>  
Balance at beginning of year ............       $  13        $ 176        $ 322
Provision charged to income .............          19           23           65
Recoveries ..............................        --           --             20
Charge-offs .............................         (32)        (186)        (231)
                                                -----        -----        -----
Balance at end of year ..................       $--          $  13        $ 176
                                                =====        =====        =====
<CAPTION>

                      Real estate acquired for development

(In thousands)                                   1995         1994         1993  
                                                 -----        -----        -----
<S>                                              <C>          <C>          <C>  
Balance at beginning of year .............       $  60        $ 283        $ 213
Provision charged to income ..............        --           (223)          70
Charge-offs ..............................         (15)        --           --   
                                                 -----        -----        -----
Balance at end of year ...................       $  45        $  60        $ 283
                                                 =====        =====        =====
</TABLE>
9. PROPERTY AND EQUIPMENT:

     Property and equipment at December 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                             (In thousands)
                                                          1995            1994   
                                                        -------         -------
<S>                                                     <C>             <C>    
Land and improvements ..........................        $   410         $   410
Buildings ......................................          1,819           1,611
Leasehold improvements .........................            520             509
Furniture, fixtures, and equipment .............          2,240           1,855
                                                        -------         -------
                                                          4,989           4,385
Less accumulated depreciation ..................         (2,965)         (2,613)
                                                        -------         -------
                                                        $ 2,024         $ 1,772
                                                        =======         =======
</TABLE>
<PAGE>
     Depreciation  expense for  property  and  equipment  amounted to  $385,800,
$349,300  and $310,100  for the years ended  December  31, 1995,  1994 and 1993,
respectively.
     The Association  currently  leases four of its branch  locations and office
space for a subsidiary.  Rental  expense for the years ended  December 31, 1995,
1994 and 1993 was $296,500,  $285,100 and $245,800,  respectively.  Future lease
payments as of December 31, 1995 are as follows:

                            (In thousands)
              1996                                $226 
              1997                                 167 
              1998                                  37 
              1999                                  28 
              2000                                  29 
              Later years, through 2003             71 
                                                  ---- 
                                                  $558 
                                                  ==== 

10.           DEPOSITS:

     Deposits at December 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                                            (In thousands)
                                       Weighted-
                                      average rate               1995                            1994
                                      at December      -----------------------          ----------------------
                                       31, 1995         Amount         Percent           Amount        Percent 
                                         ----          --------        -------          --------       -------
<S>                                      <C>           <C>             <C>              <C>            <C>    
NOW accounts ...........                 0.00%         $  5,723          3.29%          $  4,380         2.89%
Money market ...........                 2.68%           24,138         13.89%            30,793        20.33%
Passbook savings and                                                                             
  club accounts ........                 2.53%           18,007         10.36%            20,583        13.59%
                                                       --------        -------          --------       -------
                                                         47,868         27.54%            55,756        36.81%
                                                       --------        -------          --------       -------
Certificates of deposit:                                                                         
  2.00% to  4.00% ......                 3.74%            1,136          0.65%            14,787         9.76%
  4.01% to  6.00% ......                 5.34%           70,773         40.72%            58,378        38.55%
  6.01% to  8.00% ......                 6.53%           53,264         30.64%            20,192        13.33%
  8.01% to 10.00% ......                 8.82%              788          0.45%             2,337         1.54%
 10.01% to 10.25% ......                  n/a              --            0.00%                10         0.01%
                                                       --------        -------          --------       -------
                                                        125,961         72.46%            95,704        63.19%
                                                       --------        -------          --------       -------
                                         4.87%         $173,829        100.00%          $151,460       100.00%
                                                       ========        ======           ========       ====== 
</TABLE>
<PAGE>
     At December 31,1995, scheduled maturities of certificates of deposit are as
follows:
<TABLE>
<CAPTION>
                                                             (In thousands)
                         1996            1997            1998            1999            2000          Thereafter        Total    
                       --------        --------        --------        --------        --------        ----------      --------
<S>                    <C>             <C>             <C>             <C>             <C>             <C>             <C>     
2.00% to  4.00%        $  1,136        $   --          $   --          $   --          $   --          $   --          $  1,136
4.01% to  6.00%          50,267          10,387           6,911           2,539             621              48          70,773
6.01% to  8.00%          12,307          19,807          13,326           1,116           5,997             711          53,264
8.01% to 10.00%             222              15             329             144              78            --               788
                       --------        --------        --------        --------        --------        --------        --------
                       $ 63,932        $ 30,209        $ 20,566        $  3,799        $  6,696        $    759        $125,961
                       ========        ========        ========        ========        ========        ========        ========
</TABLE>

     Interest  expense on deposits for the years ended December 31 is summarized
as follows:
<TABLE>
<CAPTION>
                                                         (In thousands)
                                                 1995         1994         1993   
                                                ------       ------       ------
<S>                                             <C>          <C>          <C>   
Money market ............................       $  826       $1,085       $1,198
Passbook savings and clubs ..............          501          558          622
Certificates of deposit .................        6,421        4,427        5,513
                                                ------       ------       ------
                                                $7,748       $6,070       $7,333
                                                ======       ======       ======
</TABLE>

     At December 31, 1995 and 1994, accrued interest payable on deposits totaled
$16,800 and $8,600,  respectively,  and the aggregate amount of time deposits of
$100,000 or more totaled $15.8 million and $11.0 million, respectively.
     Congress is  currently  considering  legislation  which  would  require all
SAIF-insured  institutions  to pay a  one-time  recapitalization  assessment  of
approximately  75 to 85 basis  points on deposit  balances  held as of March 31,
1995. The intent of this assessment would be to bring the SAIF capitalization to
the congressionally  mandated 1.25% of aggregate SAIF-insured  deposits.  Should
this  legislation  become  enacted as expected in 1996,  management  expects the
assessment to total,  pre-tax,  approximately $1.2 million to $1.4 million. Upon
SAIF reaching the mandated 1.25%  capitalization  level, the Company expects its
SAIF premiums to be reduced to 4 basis points,  resulting in significant deposit
cost savings in future periods.
<PAGE>
11.           BORROWED FUNDS:
     Borrowed funds at December 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                                (In thousands)
                                                               1995        1994     
                                                             -------     -------
<S>                                                          <C>         <C>    
Short-term borrowings:
     Securities sold under agreements to repurchase ....     $  --       $19,608
     Other short-term borrowings .......................      27,705      45,372
Advances from the Federal Home Loan Bank ...............      68,861      22,011
                                                             -------     -------
                                                             $96,566     $86,991
                                                             =======     =======
</TABLE>

     Interest  expense on  borrowed  funds for the years  ended  December  31 is
summarized as follows:
<TABLE>
<CAPTION>
                                                         (In thousands)
                                                 1995         1994         1993    
                                                ------       ------       ------
<S>                                             <C>          <C>          <C>   
Advances from the FHLB ..................       $2,777       $1,070       $1,185
Reverse repurchase agreements ...........          741          472         --   
Other short-term borrowings .............        2,245        1,662          417
                                                ------       ------       ------
                                                $5,763       $3,204       $1,602
                                                ======       ======       ======
</TABLE>
                                                                      
     The  Association  enters  into  sales of  securities  under  agreements  to
repurchase (reverse repurchase  agreements).  Reverse repurchase  agreements are
treated as  financings,  and the  obligation to repurchase  securities  sold are
reflected as a liability in the  statement  of financial  condition.  The dollar
amount of securities  underlying the agreements  remains in the asset  accounts.
The securities  underlying the agreements are book entry securities.  During the
period,  the securities  were  delivered to the  counterparties'  accounts.  The
counterparties have agreed to resell to the Association the identical securities
at  the  maturities  of  the  agreements.  There  were  no  outstanding  reverse
repurchase agreements at December 31, 1995.
<PAGE>
     Information  concerning  securities sold under  agreements to repurchase is
summarized as follows:
<TABLE>
<CAPTION>
                                                             (In thousands)
                                                           1995           1994                                                   
                                                         -------        -------
<S>                                                      <C>            <C>    
Average balance during the year ..................       $11,690        $ 9,187
Average interest rate during the year ............          6.34%          5.14%
Maximum month-end balance during
  the year .......................................       $25,754        $20,743
</TABLE>

     Mortgage-backed  and debt securities  underlying the agreements at December
31, 1995 and 1994:

Carrying value including accrued interest         $ --           $21,239
Estimated fair value                              $ --           $20,314

Pursuant to a master agreement with the FHLB, the Association granted the FHLB a
security  interest in all FHLB stock,  mortgage  collateral and other collateral
owned by the  Association.  Advances  at December  31,  1995 have  calendar-year
maturity dates in 1996 of $22.7 million at rates ranging from 4.23% to 6.93%, in
1997 of $19.0  million at rates  ranging  from 5.95% to 7.20%,  in 1998 of $25.0
million at rates  ranging  from 5.81% to 7.30% and in 1999 of $2.2  million at a
rate of 6.79%.  The Association also has a $30.8 million line of credit with the
FHLB none of which had been drawn.  In  addition,  the  Association  has a $75.0
million line of credit with the FHLB in connection  with the "FundLine"  program
of which $27.7  million had been drawn at a rate of 6.55%.  Through the FundLine
program,  the Association  borrows funds from the FHLB for the purchase of loans
to be sold to  investors  in the  secondary  market.  The  collateral  for those
borrowings is the underlying mortgages.
<PAGE>
12.  EMPLOYEE BENEFIT PLANS:

Pension:
All eligible  employees  are covered by the  Financial  Institutions  Retirement
Fund.  Payments,  if required,  are made each year to fund normal  pension costs
accrued plus a portion of the unfunded  prior  service costs which are amortized
over a  40-year  period.  The  multi-employer  fund is a  defined  benefit  plan
providing for retirement,  death,  and disability  benefits.  Employees who have
completed one-year of service, are 21 years of age, and are expected to complete
1,000  hours of service in twelve  consecutive  months are  eligible  for active
status. The fund neither makes separate actuarial  valuations nor segregates the
assets for each employer.  Expenses related to the plan for 1995 , 1994 and 1993
were $259,900, $138,400 and $32,900, respectively.
     In 1992, the Company  adopted a retirement  plan ("Plan") for directors who
serve more than five  years.  The Plan  provides  retirement  benefits  equal to
director  fees  earned  for a period  equal to the  number of years  served as a
director,  but not to exceed ten years.  The Plan also  provides a death benefit
equal to 50% of the retirement benefit.
     A reconciliation of the funded status is summarized as follows:
<TABLE>
<CAPTION>
(In thousands)                                             1995           1994
                                                           -----          -----
<S>                                                        <C>            <C>   
Accumulated and projected benefit
  plan obligation (all vested) ...................         $(331)         $(293)
Fair value of plan assets ........................          --             --
                                                           -----          -----
Plan assets below projected
     obligation ..................................          (331)          (293)
Unrecognized prior service costs .................           156            178
Unrecognized net gain ............................           (20)           (28)
Additional minimum liability .....................          (136)          (150)
                                                           -----          -----
Accrued pension costs ............................         $(331)         $(293)
                                                           =====          =====
</TABLE>

     A  discount  rate of 7.0% and 7.5% was used in  determining  the  actuarial
present value of the projected benefit obligation at December 31, 1995 and 1994,
respectively.
     The net pension  costs for the years ended  December 31 are  summarized  as
follows:
<TABLE>
<CAPTION>
(In thousands)                                       1995        1994       1993
                                                     ----        ----       ----
<S>                                                  <C>         <C>         <C>
Service cost ...............................         $10         $ 8         $ 7
Interest costs .............................          21          20          17
Net amortization and deferral ..............          22          22          22
                                                     ---         ---         ---
Net periodic pension costs .................         $53         $50         $46
                                                     ===         ===         ===
</TABLE>

     The  net  amortization  and  deferral   consists  of  the  amortization  of
unrecognized prior service costs.
<PAGE>
Stock Compensation Program:
     During 1987, the stockholders of the Company approved a stock  compensation
program  ("1986  Program")  for the  benefit of  directors,  officers  and other
selected key employees. The 1986 Program provides that a total of 250,043 shares
be reserved  for the granting of  performance  shares or the exercise of options
and any related stock appreciation rights.
     The options granted, which may either be "incentive" or "compensatory," are
exercisable  for a term no  longer  than ten  years at a price not less than the
fair market price on the date the option is granted.
     Changes in options outstanding under the 1986 program are as follows:
<TABLE>
<CAPTION>
                                   Shares Under              Option Price   
                                     Option                    Per Share     
                                     -------                --------------- 
<S>                                  <C>                    <C>
Outstanding at 12/31/92               44,548                $ 7.51-10.70    
Exercised during year                (14,609)               $ 6.26-10.70    
Stock Dividend of 20%                  8,048                $(1.25)-(1.78)  
                                     -------                --------------- 
Outstanding at 12/31/93               37,987                $ 6.26-8.92     
Granted during the year               10,000                $  22.25        
Exercised during year                 (6,924)               $  6.26-8.92    
Two for one stock split               41,063                $(3.13)-(11.13) 
                                     -------                --------------- 
Outstanding at 12/31/94               82,126                $ 3.13-11.12    
Granted during year                   84,500                $10.00-11.63    
Exercised during year                (41,322)               $ 3.13-10.00    
Stock dividend of 10%                 12,530                $(.28)-(1.06)   
                                     -------                --------------- 
Outstanding at 12/31/95              137,834                $ 2.85-10.57    
                                     =======                ===============    
</TABLE>
                                                            
     During 1990, the  stockholders of the Company  approved a stock option plan
("1990  Program") for the benefit of officers and other key employees.  The 1990
Program  provides that a total of 250,463 shares be reserved for the granting of
shares or the exercise of options and any related stock appreciation  rights. No
options had been granted at December 31, 1995.
     During 1990, the stockholders of the Company approved a compensatory  stock
option plan  ("Directors'  Plan") for the benefit of directors.  The  Directors'
Plan  provides  that a total of 250,463  shares be reserved  for the granting of
shares or the exercise of options.
<PAGE>
     Changes in options outstanding under the Directors' Plan are as follows:
<TABLE>
<CAPTION>
                                  Shares Under               Option Price  
                                    Option                    Per Share     
                                  ------------              ---------------
<S>                                 <C>                     <C>
Outstanding at 12/31/92             14,853                  $ 9.66-10.02  
Granted during year                     50                  $ 17.00       
Exercised during year               (4,840)                 $ 9.71-10.02  
Stock Dividend of 20%                2,012                  $(1.62)-(2.83)
                                    ------                  --------------
Outstanding at 12/31/93             12,075                  $ 8.04-14.17  
Two for one stock split             12,075                  $(4.02)-(7.09)
                                    ------                  --------------
Outstanding at 12/31/94             24,150                  $ 4.02-7.08   
Granted during the year             30,000                  $ 11.63       
Stock dividend of 10%                5,414                  $(.37)-(1.06) 
                                    ------                  ------------- 
Outstanding at 12/31/95             59,564                  $3.65-10.57   
                                    ======                  ============= 
</TABLE>
                                                            
Profit Sharing Plan:
     All eligible  employees with more than 1,000 hours of service in a year are
covered  by the  profit  sharing  plan.  Contributions  to the  plan  are at the
discretion  of the Board of Directors,  but cannot exceed the maximum  allowable
under the Internal  Revenue Code. A $10,000  contribution  was made for 1995. No
contributions were made for 1994 and 1993.

Employee Stock Ownership Plan:
     The Company's  Employee Stock Ownership Plan ("ESOP") may acquire shares up
to  10%  of  the  Company's  common  stock  for  the  benefit  of  the  employee
participants.  All eligible employees with at least one year of credited service
are covered by the ESOP.  The  Association's  contributions  to the ESOP are not
fixed,  so benefits  payable  under the ESOP cannot be  estimated.  Dividends on
allocated and unallocated shares are distributed to the employee participants. A
term note from a bank  provided  the funding to acquire the shares.  At December
31, 1995,  227,932 shares had been acquired;  39,439 of these shares are pledged
as  collateral  for the  ESOP's  debt and are held in a  suspense  account.  The
remaining 188,493 shares have been released from the suspense account,  based on
principal repayment of the debt, and allocated among participants.
     The  Company  has  presented  the  outstanding  loan  amount of $185,700 as
long-term debt and as a reduction of  stockholders'  equity in the  accompanying
consolidated statement of financial condition at December 31, 1995. During 1994,
the  Association  refinanced  the ESOP debt with another bank at a lower rate of
interest.  Interest on the unpaid  principal  balance is due monthly  based on a
rate of three quarters percent over the prime rate. The principal of $185,700 is
to be repaid in 12 quarterly  installments  ending  December 31, 1998 and allows
for  prepayments  of principal  over the same period.  Payments of principal and
interest  have been  included as part of salaries  and  benefits  expense in the
financial statements.
     For the year  ended  December  31,  1995 the  Association  paid  $92,000 in
quarterly principal repayments and $23,600 in interest.
     For the year  ended  December  31,  1994 the  Association  paid  $92,000 in
quarterly  principal  repayments,  $88,600 in prepayment  of principal,  $19,400
directly to the ESOP to fund  distributions  to former  employees and $32,500 in
interest.
<PAGE>
     For the year ended  December  31,  1993 the  Association  paid  $114,500 in
quarterly principal  repayments,  $85,500 in prepayment of principal and $50,800
in interest.

13.           INCOME TAXES:
     As discussed in note 1, the Company adopted SFAS 109 as of January 1, 1993.
The cumulative  effect of this change in accounting for income taxes amounted to
an increase to income of $717,200 for the year ended December 31, 1993.
     The provision for income taxes consists of:
<TABLE>
<CAPTION>
                                                        (In thousands)
                                             Current       Deferred       Total    
                                             -------       --------      -------
<S>                                          <C>           <C>           <C>    
Year ended December 31, 1995:
     Federal ..........................      $ 1,395       $   (55)      $ 1,340
     State ............................          288           (23)          265
                                             -------       -------       -------
                                             $ 1,683       $   (78)      $ 1,605
                                             =======       =======       =======
Year ended December 31, 1994:
     Federal ..........................      $ 1,032       $   504       $ 1,536
     State ............................          356            21           377
                                             -------       -------       -------
                                             $ 1,388       $   525       $ 1,913
                                             =======       =======       =======
Year ended December 31, 1993:
     Federal ..........................      $   797       $   170       $   967
     State ............................          508            42           550
                                             -------       -------       -------
                                             $ 1,305       $   212       $ 1,517
                                             =======       =======       =======
</TABLE>

     A  reconciliation  between  the Federal  statutory  income tax rate and the
effective  income tax rate for the years ended December 31, 1995,  1994 and 1993
is as follows:
<TABLE>
<CAPTION>
                                                        1995      1994      1993  
                                                        ----      ----      ---- 
<S>                                                     <C>       <C>      <C>  
Federal statutory income tax rate ................      34.0%     34.0%     34.0%
Federal tax claim refund .........................        --        --     (10.3)
Merger expense ...................................        .7        --        --
Tax exempt interest and dividends ................       (.1)     (0.3)     (0.4)
Change in valuation allowance for deferred
   tax assets allocated to income tax expense ....        --      (2.1)      2.1
State income tax, net of Federal tax benefit .....       3.8       7.3       7.6
Other ............................................      (1.0)      3.4       l.4
                                                        ----      ----      ---- 
Effective tax rate ...............................      37.4%     42.3%     34.4%
                                                        ====      ====      ==== 
</TABLE>
<PAGE>
         The significant  components of deferred income tax expense attributable
to income from  continuing  operations  for the years  ended  December 31 are as
follows:
<TABLE>
<CAPTION>
                                                             (In thousands)
                                                         1995     1994     1993  
                                                         -----    -----    -----
<S>                                                      <C>      <C>      <C>  
Deferred tax expense exclusive of valuation
         allowance ...................................   $ (78)   $ 617    $ 120
Increase (decrease) in beginning of-the-year
         balance of the valuation allowance for
         deferred tax assets .........................    --        (92)      92
                                                         -----    -----    -----
                                                         $ (78)   $ 525    $ 212
                                                         =====    =====    =====
</TABLE>

     The tax  effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax liabilities at December 31,
1995 and 1994 are as follows:
<TABLE>
<CAPTION>
                                                                  (In thousands)
                                                                  1995      1994
                                                                  ----      ----
<S>                                                               <C>       <C> 
Deferred tax assets:
   Reserve for uncollectible interest ......................      $ 54      $ 38
   Reserve for book loan and real estate losses ............       379       413
   Deferred compensation and retirement plans ..............       233       196
   Deferred loan fees ......................................        10        51
   Deferred  income from real estate .......................        64         4
   Mark to market adjustment ...............................        74       --  
   Fixed assets ............................................        15         6
   Unrealized loss on securities available-for sale ........       --         48
   Other ...................................................        16         5
                                                                  ----      ----
   Total deferred tax assets ...............................       845       761
                                                                  ----      ----
Deferred tax liabilities:
   Tax bad debt reserve ....................................       171       178
   Mark to market adjustment ...............................       --          5
   Prepaid costs ...........................................       110        43
   Unrealized gain on securities available for sale ........       128       --  
                                                                  ----      ----
      Total deferred tax liabilities .......................       409       226
                                                                  ----      ----
      Net deferred tax asset ...............................      $436      $535
                                                                  ====      ====
</TABLE>
<PAGE>
     Included  in the table above is the  recognition  of  unrealized  gains and
losses on certain investments in debt and equity securities  accounted for under
SFAS 115 for which no deferred tax expense or benefit was recognized.
     A valuation allowance is provided when it is more likely than not that some
portion  of the  deferred  tax  asset  will not be  realized.  The  Company  has
determined  that it is not required to establish a valuation  allowance  for the
gross  deferred tax asset of $845,000  since it is more likely than not that the
deferred tax asset will be realized through carryback to taxable income in prior
years,  reversal of existing  temporary  differences,  future taxable income and
implementation of potential tax planning  strategies.  The Company will continue
to review the tax criteria  related to the recognition of deferred tax assets on
a quarterly basis.
     The Company is allowed a special bad debt deduction,  limited  generally to
8% of  otherwise  taxable  income and  subject to certain  limitations  based on
aggregate  loans and deposit  account  balances  at the end of the year.  If the
amounts that  qualify as  deductions  for federal  income tax purposes are later
used for  purposes  other  than for bad debt  losses,  they will be  subject  to
federal  income tax at the then current  corporate  rate.  Retained  earnings at
December  31, 1995  included  approximately  $4.0  million for which no deferred
Federal income tax liability has been provided. This represents the tax bad debt
reserve accumulated under the percentage of taxable income method.

14.  STOCKHOLDERS' EQUITY:
         On November 12, 1995 the FHB Board of Directors signed an Agreement and
Plan of Reorganization and related Agreemnent and Plan of Merger  ("Agreements")
whereby FHB and subsidiaries  would be purchased by Harris Savings Bank. Pending
regulatory  approval,  stockholders  of FHB will  receive  $14.77 per share with
settlement anticipated sometime during the second quarter of 1996.
         The  Association  converted in 1986 from a federally  chartered  mutual
association to a federally  chartered  stock  association.  Concurrent  with the
completion of the  conversion,  a  "Liquidation  Account" was  established in an
amount equal to the  $2,065,000 in retained  earnings of the  Association  as of
June 30, 1986.  The  Liquidation  Account was  established  to provide a limited
priority  claim  to the  assets  of the  Association  to  qualifying  depositors
("Eligible  Account  Holders")  at December  31,  1985 who  continue to maintain
qualifying  deposits in the Association after conversion.  In the unlikely event
of a complete  liquidation  of the  Association,  and only in such  event,  each
Eligible Account Holder would receive from the Liquidation Account a liquidation
distribution  based  on his  proportionate  share of the  then  total  remaining
qualifying  deposits.  The amount of the  Liquidation  Account  decreases as the
deposit  balances of the Eligible  Account  Holders  decrease on annual  closing
dates.
         On August 9, 1989, the Financial  Institutions  Reform,  Recovery,  and
Enforcement  Act ("FIRREA") of 1989 was enacted into law in order to restructure
the regulation of the thrift  industry and to establish a new deposit  insurance
system. The legislation  affects the thrift industry in several ways,  including
higher deposit  insurance  premiums  beginning in 1991,  more stringent  capital
requirements,  and new  investment  limitations  and  restrictions  and a likely
reduction in dividends received on FHLB stock as all or a significant portion of
the earnings of the FHLB System are used to  partially  fund the  resolution  of
troubled  institutions.  On November 8, 1989,  the Office of Thrift  Supervision
published a final rule implementing the new capital  standards.  The regulations
require institutions to have a minimum regulatory tangible capital equal to 1.5%
of total assets, a minimum 3.0% core capital ratio and an 8% risk-based  capital
ratio.
         The Association, at December 31, 1995, exceeds the regulatory tangible,
core capital and risk- based requirements as defined by FIRREA.
<PAGE>
         In addition, savings institutions are also subject to the provisions of
the Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991 (FDICIA),
which was signed into law on December 19,  1991.  Regulations  implementing  the
prompt  corrective  action provisions of FDICIA became effective on December 19,
1992. In addition to the prompt corrective action requirements,  FDICIA includes
significant  changes  to  the  legal  and  regulatory  environment  for  insured
depository institutions,  including reductions in insurance coverage for certain
kinds of deposits,  increased  supervision by the federal  regulatory  agencies,
increased reporting  requirements for insured institutions,  and new regulations
concerning internal controls, accounting, and operations.
         The  prompt  corrective  action  regulations  define  specific  capital
categories based on an institution's capital ratios. The capital categories,  in
declining  order,  are  "well   capitalized,"   "adequately   capitalized,"  and
"undercapitalized. Institutions categorized as "undercapitalized" are subject to
certain restrictions,  including the requirement to file a capital plan with the
OTS, prohibitions on the payment of dividends and management fees,  restrictions
on executive  compensation,  and increased supervisory  monitoring,  among other
things.  Other  restrictions may be imposed on the institution either by the OTS
or by the FDIC, including requirements to raise additional capital, sell assets,
or sell the entire institution.  Once an institution becomes  "undercapitalized"
it is generally placed in receivership or conservatorship within 90 days.
         To  be  considered  "well  capitalized,"  a  savings  institution  must
generally have a core capital ratio of at least 5%, a Tier I risk-based  capital
ratio of at least 6%, and a total  risk-based  capital ratio of at least 10%. An
institution  is deemed to be  "undercapitalized"  if it does not qualify as well
capitalized or adequately capitalized.  At December 31, 1995, the Association is
in the "well capitalized" category.
         Certain  restrictions exist regarding the ability of the Association to
transfer funds to the Company in the form of cash  dividends.  In addition,  the
Company and the Association are required to maintain  minimum amounts of capital
to total risk-weighted assets as defined by the Office of Thrift Supervision. As
of December 31, 1995,  under the most restrictive  coonditions,  the Association
cannot pay  dividends to the Company in an amount that would exceed $7.3 million
without prior regulatory approval.

15.      FINANCIAL INSTRUMENTS WITH
         OFF-BALANCE SHEET RISK AND
         CONCENTRATIONS OF CREDIT:
         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,
standby  letters of credit,  recourse on loans sold,  purchased  servicing,  and
interest rate exchange  agreements known as caps. These instruments  involve, to
varying  degrees,  elements  of  credit  and  interest  rate  risk  that are not
recognized in the consolidated statements of financial condition.
     Exposure to credit loss in the event of  nonperformance  by the other party
to the financial instrument for commitments to extend credit, standby letters of
credit,  and  loans  sold  or  serviced  with  recourse  is  represented  by the
contractual  amount of those  instruments.  The Association uses the same credit
policies  in  making  commitments  and  recourse   agreements  as  it  does  for
on-balance-sheet instruments.  Exposure to credit loss on cap agreements is only
to the streams of payments by the  counterparty  and not the notional  principal
amount used to express the transaction.
<PAGE>
         Financial  instruments with  off-balance-sheet  risk at December 31 are
summarized as follows:
<TABLE>
<CAPTION>
         (In thousands)                                     1995          1994
                                                            ----          ----
<S>                                                       <C>            <C>    
Commitments to extend credit:
     Loan origination and purchase
         commitments .............................        $ 8,938        $12,536
     Unused home equity
         lines of credit .........................         15,397         15,914
     Unused unsecured
         lines of credit .........................            179            168
 Standby letters of credit .......................          1,159          2,169
 Loans sold with recourse ........................          3,560          4,249
 Purchased servicing with recourse ...............          1,065          1,441
 Interest rate cap ...............................          5,000          5,000
</TABLE>

     At December 31, 1995,  the  Association  and a subsidiary had mortgage loan
origination and purchase commitments of approximately $7.6 million in fixed rate
loans at  interest  rates  ranging  from  1.8% to 13.7% and  approximately  $1.3
million in variable-rate  loans currently at interest rates ranging from 6.5% to
10.8%, unused home equity lines of credit loans of approximately $5.1 million in
fixed-rate   loans  at  interest  rates  ranging  from  7.75  %  to  14.50%  and
approximately  $10.3  million in variable  rate loans at interest  rates ranging
from  9.50% to 12.50%  and  unused  unsecured  lines of credit of  approximately
$179,000 at interest rates ranging from 15.00% to 18.00%.
     Commitments  generally have fixed expiration  dates or termination  clauses
and may  require  payment  of a fee.  Since a  portion  of the  commitments  are
expected to expire  without  being  used,  the total  commitment  amounts do not
necessarily  represent future cash requirements.  The Association evaluates each
customer's  creditworthiness  on a case-by-case  basis. The amount of collateral
obtained,  if deemed necessary by the Association  upon extension of credit,  is
based on management's  credit evaluation of the customer and generally  consists
of real estate.
     Standby  letters  of  credit  are  conditional  commitments  issued  by the
Association  to guarantee the  performance  of a customer to a third party.  The
credit risk  involved in issuing  letters of credit is  essentially  the same as
that involved in extending loans to customers. The Association holds collateral,
when deemed necessary, supporting those commitments.
     Loans sold with recourse consists of approximately $2.8 million of mortgage
loans serviced for FHLMC,  approximately $682,000 of mortgage loans serviced for
FNMA, and  approximately  $86,000 of home improvement loans serviced for a local
governmental  authority.  The recourse on loans serviced for FHLMC resulted from
the subsequent  sale of FHLMC  mortgage-backed  securities that were acquired in
1985 in exchange for fixed rate mortgage  loans  originated by the  Association.
The Association currently holds $5.5 million of FHLMC mortgage-backed securities
that were acquired in the same transaction in 1985. All of the loans sold to the
local governmental authority are insured by the Federal Housing Administration.
     The underlying  mortgages for the purchased  servicing rights with recourse
are  secured by real  estate  primarily  in  Massachusetts.  The  mortgages  are
variable rate loans. There is a $36,900 reserve on this portfolio.
<PAGE>
     The  Company  has  only  limited  involvement  with  derivative   financial
instruments and does not use them for trading purposes.  They are used to manage
well-defined  interest rate risks.  During 1994,  the  Association  purchased an
interest  rate cap  agreement  to reduce the  potential  impact of  increases in
interest  rates on floating  rate  short-term  debt.  At December 31, 1995,  the
Association  was a party to an interest rate cap agreement with a remaining term
of one and one-half  years.  The agreement  entitles the  Association to receive
from a  counterparty  on a  quarterly  basis the  amounts,  if any, by which the
Association's interest payments on $5.0 million of floating rate short-term debt
exceeds 6.0%.
     The Association does not obtain collateral or other security to support the
credit risk of the interest rate cap agreement but monitors the credit  standing
of the counterparty.
     The Association originates primarily residential and commercial real estate
loans as well as consumer  loans to customers  principally in  southcentral  and
southeastern Pennsylvania.
     At December 31, 1995, approximately 89.9% of the loans receivable portfolio
is backed by collateral on one-to-four family residences.
     Since the  majority  of the  Association's  loan  portfolio  is  located in
southcentral  and  southeastern  Pennsylvania,  a  substantial  portion  of  the
Association's  debtors  ability  to  honor  their  contracts  and  increases  or
decreases in the market value of the real estate  collateralizing such loans may
be significantly affected by the level of economic activity in these areas.

16.           FAIR VALUE OF FINANCIAL INSTRUMENTS:
     Statement of Financial Accounting Standards No. 107, "Disclosure about Fair
Value of Financial Instruments" (SFAS 107) requires all entities to disclose the
fair  value  of its  financial  instruments.  For the  Association,  as for most
financial  institutions,   the  majority  of  its  assets  and  liabilities  are
considered   financial   instruments  as  defined  in  SFAS  107.  Many  of  the
Association's  financial instruments,  however, lack an available trading market
as  characterized  by a willing buyer and willing seller engaging in an exchange
transaction.  Since it is the  Association's  general  practice not to engage in
trading or sales activities,  significant  assumptions and estimations were used
in calculating present values in discounted cash flow models.
         Fair value estimates,  methods, and assumptions are set forth below for
the Association's instruments.

     The carrying amounts for cash and cash  equivalents  approximate fair value
because  of the short  maturity  of those  instruments  and they do not  present
unanticipated credit concerns.
<TABLE>
<CAPTION>
                                                          (In thousands)
                                        December 31, 1995                  December 31, 1994
                                   Carrying       Estimated           Carrying       Estimated  
                                    Amount        Fair Value           Amount        Fair Value 
                                    ------        ----------           ------        ---------- 
<S>                                <C>            <C>                 <C>            <C>        
Cash and cash equivalents          $ 6,855        $ 6,855             $ 8,506        $ 8,506    
</TABLE>
<PAGE>
     Investments and mortgage-backed securities are actively traded by others in
the secondary market and fair values have been based on quotations received from
security dealers:
<TABLE>
<CAPTION>
(In thousands)                                   December 31, 1995             December 31, 1994
                                             Amortized      Estimated      Amortized      Estimated 
                                               Cost         Fair Value       Cost         Fair Value
                                              -------        -------        -------        -------
<S>                                           <C>            <C>            <C>            <C>    
U.S. government and agency securities:
     Available-for-sale ..............        $ 3,166        $ 3,175        $ 1,014        $ 1,012
     Held-to-maturity ................         11,482         11,716         10,095          9,800
Mortgage-backed securities:
     Available-for-sale ..............          6,649          6,885          7,930          7,772
     Held-to-maturity ................         33,150         33,252         30,302         28,821
Domestic corporate securities held-
     to-maturity .....................          5,168          5,295          5,229          4,945
Equity securities
     available-for-sale ..............             12             99             12             49
                                              -------        -------        -------        -------
                                              $59,627        $60,422        $54,582        $52,399
                                              =======        =======        =======        =======
</TABLE>

     Fair  values  of all  loans  are  estimated  for  portfolios  with  similar
characteristics  by  discounting  the future cash flows using  current  rates at
which  similar  loans would be made to borrowers  with similar  credit  ratings.
Residential mortgages make up a substantial percentage of the Association's loan
portfolio.  These  residential  loans,  as well as  loans  held  for  sale,  are
generally  underwritten  to  standards  in  conformity  with  Federal  Home Loan
Mortgage  Corporation  or  Federal  National  Mortgage  Association   standards.
Construction loans are of a relatively short maturity and have an estimated fair
value equal to the carrying value.
<PAGE>
<TABLE>
<CAPTION>
(In thousands)                                              December 31, 1995                  December 31, 1994
                                                      Carrying          Estimated        Carrying          Estimated    
                                                       Amount           Fair Value        Amount           Fair Value   
                                                      ---------         ---------        ---------         ---------
<S>                                                   <C>               <C>              <C>               <C>      
First mortgage loans:
     Secured by one-to-four family residences:
         Fixed rate ..........................        $  53,694         $  54,204        $  64,464         $  59,113
         Variable rate .......................           42,870            44,030           19,863            19,590
         Construction ........................              907               907            1,622             1,622
         Nonaccrual ..........................              860               731              586               498
     Secured by multi-family
       and nonresidential properties:
         Fixed rate ..........................            1,895             1,935            3,012             3,074
         Variable rate .......................            3,005             3,082            1,292             1,311
         Construction ........................              355               355              748               748
         Land ................................            3,603             3,679            3,624             3,679
     Deferred items (net) ....................             (887)             --             (1,574)             --   
                                                      ---------         ---------        ---------         ---------
        Total first mortgages ................          106,302           108,923           93,637            89,635
                                                      ---------         ---------        ---------         ---------
Consumer and other loans:
     Fixed rate ..............................           65,917            67,472           59,780            60,655
     Variable rate ...........................           13,168            13,694           15,944            16,400
     Nonaccrual ..............................              870               739              537               456
     Deferred items (net) ....................            1,811              --              1,330              --   
                                                      ---------         ---------        ---------         ---------
        Total consumer .......................           81,766            81,905           77,591            77,511
                                                      ---------         ---------        ---------         ---------
Loan loss reserves ...........................           (1,004)             --             (1,098)             --   
                                                      ---------         ---------        ---------         ---------
Total loans receivable .......................          187,064           190,828          170,130           167,146
Loans held for sale ..........................           40,650            40,874           26,104            26,456
                                                      ---------         ---------        ---------         ---------
                                                      $ 227,715         $ 231,702        $ 196,234         $ 193,602
                                                      =========         =========        =========         =========
</TABLE>

     Under SFAS 107, the fair value of deposits with no stated maturity, such as
demand deposit accounts, NOW accounts, money market accounts,  savings accounts,
and  advances  from  borrowers  for taxes and  insurance  is equal to the amount
payable on demand. The fair value of certificates of deposit is calculated using
discounted  cash  flows.   Contractual  cash  flows  are  discounted  using  the
Association's  internal  certificate  of deposit  curve,  which was  utilized to
represent the replacement cost of funds.
<PAGE>
<TABLE>
<CAPTION>
                                                                              (In thousands)
                                                            December 31, 1995               December 31, 1994
                                                       Carrying       Estimated        Carrying       Estimated 
                                                        Amount        Fair Value        Amount        Fair Value
                                                       --------        --------        --------        --------
<S>                                                    <C>             <C>             <C>             <C>     
Demand and NOW accounts .......................        $  5,723        $  5,723        $  4,380        $  4,380
Money market accounts .........................          24,138          24,138          30,793          30,793
Passbook savings and club accounts ............          18,007          18,007          20,583          20,583
Certificates of deposit .......................         125,961         126,992          95,704          94,899
                                                       --------        --------        --------        --------
                                                       $173,829        $174,860        $151,460        $150,655
                                                       ========        ========        ========        ========

Advances from borrowers for taxes and insurance        $  4,758        $  4,758        $  3,836        $  3,836
                                                       ========        ========        ========        ========
</TABLE>

     The fair value of advances from the FHLB is estimated using discounted cash
flows.  The  estimated  discount  rate  was  based on the  FHLB  advance  curve.
Short-term  borrowings  and  long-term  debt are market rate loans that  reprice
sufficiently such that their fair value equals their carrying value.
<TABLE>
<CAPTION>
                                                 (In thousands)
                                 December 31, 1995             December 31, 1994
                            Carrying       Estimated      Carrying       Estimated  
                             Amount        Fair Value      Amount        Fair Value 
                             -------        -------        -------        -------
<S>                          <C>            <C>            <C>            <C>    
Short-term borrowings        $27,705        $27,705        $64,980        $64,980
Term advances .......         68,861         69,363         22,011         21,733
Long-term debt ......            186            186            278            278
                             -------        -------        -------        -------
                             $96,752        $97,254        $87,269        $86,991
                             =======        =======        =======        =======
</TABLE>

     The fair value of commitments to extend credit is estimated  using the fees
currently  charged to enter into  similar  agreements,  taking into  account the
remaining  terms  of  the  agreements  and  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. The
fair value of performance  standby  letters of credit,  loans sold and servicing
purchased  with  recourse  is  based  on  fees  currently  charged  for  similar
agreements or on the estimated  cost to terminate  them or otherwise  settle the
obligations  with the  counterparties.  The fair value of interest  rate caps is
obtained from dealer quotes.
<PAGE>
<TABLE>
<CAPTION>
                                                                                        (In thousands)
                                                                  December 31, 1995                       December 31, 1994
                                                         Contract     Carrying    Estimated      Contract     Carrying    Estimated
                                                          Amount       Amount (1) Fair Value      Amount       Amount (1) Fair Value
                                                         --------     --------     --------      --------     --------     --------
<S>                                                      <C>          <C>          <C>           <C>          <C>          <C>     
Commitments to extend credit:
     Loan origination and purchase
       commitments .................................     $  8,938     $     49     $     49      $ 12,536     $     51     $     51
     Unused home equity lines of credit ............       15,397         --           --          15,914         --           --   
     Unused unsecured lines of credit ..............          179         --           --             168         --           --   
Standby letters of credit ..........................        1,159            5            5         2,169           10           10
Loans sold with recourse ...........................        3,560         --            (12)        4,249         --            (15)
Purchased servicing with recourse ..................        1,065           37            9         1,441           37           (1)
Interest rate cap ..................................        5,000           92            6         5,000          152          161
                                                         --------     --------     --------      --------     --------     --------
                                                         $ 35,298     $    183     $     57      $ 41,477     $    250     $    206
                                                         ========     ========     ========      ========     ========     ========
</TABLE>

(1)  The amounts shown under "carrying  amount"  represent  accruals or deferred
     income arising from these unrecognized financial instruments.

Limitations:
     Fair  value  estimates  are made at a  specific  point  in  time,  based on
relevant market  information and  information  about the financial  instruments.
These  estimates  do not reflect any premium or discount  that could result from
offering  for  sale  at one  time  the  Association's  entire  holdings  or of a
particular  financial  instrument.  Because no market  exists for a  significant
portion of the  Association's  financial  instruments,  fair value estimates are
based on judgments  regarding future expected loss experience,  current economic
conditions,  risk  characteristics of various financial  instruments,  and other
factors.  These estimates are subjective in nature and involve uncertainties and
matters  of  significant  judgment  and  therefore  cannot  be  determined  with
precision.  Changes in  assumptions  could  significantly  affect the estimates.
Management  is  concerned  that  reasonable   comparability   between  financial
institutions  may not be likely  due to the wide  range of  permitted  valuation
techniques and the estimates and assumptions that must be made.
<PAGE>
17.           SELECTED QUARTERLY FINANCIAL DATA
              (UNAUDITED)
     Quarterly  financial data for the years ended December 31, 1995 and 1994 is
summarized by quarter as follows:
<TABLE>
<CAPTION>
($ in thousands except earnings per share &       March           June           September       December 
  market range)                                  31, 1995        30, 1995        30, 1995        31, 1995 
                                                 -------         -------         -------         -------
<S>                                              <C>             <C>             <C>             <C>    
Financial institution interest income ...        $ 5,136         $ 5,680         $ 5,982         $ 5,959
Mortgage banking interest income ........            114             159             273             227
Financial institution interest expense ..         (2,879)         (3,382)         (3,642)         (3,604)
Mortgage banking interest expense .......            (98)           (188)           (247)           (264)
Eliminations ............................           --              --              --              --   
                                                 -------         -------         -------         -------
     Net interest income ................          2,273           2,269           2,366           2,318
Provision for loan losses ...............           --              --              --              (115)
                                                 -------         -------         -------         -------
     Net interest income after
        provision for loan losses .......          2,273           2,269           2,366           2,203
Financial institution noninterest income             664             710           1,007           1,203
Mortgage banking noninterest income .....            527             627             863             819
Financial institution noninterest expense         (1,465)         (1,427)         (1,427)         (1,536)
Mortgage banking noninterest expense ....           (529)           (589)           (672)           (538)
Eliminations ............................           (591)           (613)           (910)           (940)
                                                 -------         -------         -------         -------

     Income before income taxes .........            879             977           1,227           1,211
Income taxes ............................           (316)           (379)           (458)           (452)
                                                 -------         -------         -------         -------

     Net income .........................        $   563         $   598         $   769         $   759
                                                 =======         =======         =======         =======

Earnings per share ......................        $  0.21         $  0.23         $  0.29         $  0.28
                                                 =======         =======         =======         =======
<PAGE>
<CAPTION>
                                                  March           June           September       December  
                                                 31, 1994        30, 1994        30, 1994        31, 1994
                                                 -------         -------         -------         -------   
                                                 <C>             <C>             <C>             <C>      
Financial institution interest income ...        $ 4,118         $ 4,426         $ 4,846         $ 5,123
Mortgage banking interest income ........            241             195             155             170
Financial institution interest expense ..         (2,008)         (2,133)         (2,385)         (2,771)
Mortgage banking interest expense .......           (202)           (176)           (127)           (153)
Eliminations ............................           --              --              --              --   
                                                 -------         -------         -------         -------
     Net interest income ................          2,149           2,312           2,489           2,369
Provision for loan losses ...............           --              --              --              --   
                                                 -------         -------         -------         -------
     Net interest income after
        provision for loan losses .......          2,149           2,312           2,489           2,369
Financial institution noninterest income             787             973           1,358             528
Mortgage banking noninterest income .....            837             719             603             620
Financial institution noninterest expense         (1,425)         (1,422)         (1,247)         (1,337)
Mortgage banking noninterest expense ....           (698)           (625)           (543)           (563)
Eliminations ............................           (716)           (787)         (1,267)           (595)
                                                 -------         -------         -------         -------

     Income before income taxes .........            934           1,170           1,393           1,022
Income taxes ............................           (400)           (512)           (567)           (434)
                                                 -------         -------         -------         -------
     Net income .........................        $   534         $   658         $   826         $   588
                                                 =======         =======         =======         =======

Earnings per share ......................        $  0.20         $  0.25         $  0.31         $  0.22
                                                 =======         =======         =======         =======
</TABLE>
<PAGE>
18.      FINANCIAL INFORMATION OF FIRST HARRISBURG BANCOR, INC. (PARENT ONLY)
         at December 31 is summarized as follows:
<TABLE>
<CAPTION>
                                                                      (In thousands)
                                                                  1995             1994         
                                                                --------         --------
<S>                                                             <C>              <C>     
Statements of Financial Condition
  Assets:
     Cash ..............................................        $     48         $    103
     Investment securities .............................           2,144              617
     Investment in subsidiary ..........................          23,456           22,944
     Other assets ......................................              (1)            --   
                                                                --------         --------
                                                                $ 25,647         $ 23,664
                                                                ========         ========
  Liabilities and stockholders' equity:
  Liabilities:
     Accounts payable - subsidiary .....................        $      5         $      3
     Long-term debt ....................................             186              278
     Other liabilities .................................              47               22
     Income taxes payable ..............................              20              (38)
                                                                --------         --------
         Total liabilities .............................             258              265
                                                                --------         --------
  Stockholders' equity:
      Capital stock ....................................              26               24
      Additional paid-in capital .......................          17,664           15,197
      Retained earnings ................................           7,882            8,456
     Unrealized gain on securities available for sale ..               3             --   
      ESOP obligation ..................................            (186)            (278)
                                                                --------         --------
         Total stockholders' equity ....................          25,389           23,399
                                                                --------         --------
              Total liabilities and stockholders' equity        $ 25,647         $ 23,664
                                                                ========         ========
</TABLE>

<TABLE>
<CAPTION>
                                                                    1995            1994            1993        
                                                                   -------         -------         -------
<S>                                                                <C>             <C>             <C>    
Statements of Operations
  Interest income .........................................        $   150         $    31         $    39
  Noninterest income ......................................              1            --              --   
  Noninterest expense .....................................            222             211             122
  Income tax benefit ......................................            (24)            (61)            (27)
                                                                   -------         -------         -------
  Loss before equity in income of subsidiary ..............            (47)           (119)            (56)
                                                                   -------         -------         -------
  Equity in income of subsidiary:
     Undistributed ........................................          2,736           2,725           3,664
                                                                   -------         -------         -------

  Net income ..............................................        $ 2,689         $ 2,606         $ 3,608
                                                                   =======         =======         =======
<PAGE>
<CAPTION>
                                                                    1995            1994            1993        
                                                                   -------         -------         -------
<S>                                                                <C>             <C>             <C>    
Statements of Cash Flows
Cash flows from operating activities:
  Net income ..............................................        $ 2,689         $ 2,606         $ 3,608
                                                                   -------         -------         -------
  Adjustments:
     Equity in income of subsidiary .......................         (2,736)         (2,725)         (3,664)
     Gain on investment securities available for sale .....             (1)           --              --   
     Other, net ...........................................             85              37              31
                                                                   -------         -------         -------
        Total adjustments .................................         (2,652)         (2,688)         (3,633)
                                                                   -------         -------         -------
     Net cash provided by (used) in operating activities ..             37             (82)            (25)
                                                                   -------         -------         -------
Cash flows from investing activities:
     Purchase of investment securities available for sale .         (5,139)           --              --   
     Purchase of investment securities held to maturity ...           --            (1,231)           (971)
     Maturities of investment securities available for sale          2,240            --              --   
     Maturities of investment securities held to maturity .            630           1,585            --   
     Sales of investment securities available for sale ....            747            --              --   
     Dividends received from subsidiary ...................          2,500            --              --   
                                                                   -------         -------         -------
     Net cash provided by (used in) investing
        activities ........................................            978             354            (971)
                                                                   -------         -------         -------
Cash flows from financing activities:
  Proceeds from issuance of stock .........................            286             135             163
  Treasury stock purchased ................................           (826)           --              --   
  Cash dividends paid .....................................           (530)           (470)           (404)
                                                                   -------         -------         -------
     Net cash used in financing activities ................         (1,070)           (335)           (241)
                                                                   -------         -------         -------
Increase (decrease) in cash & cash equivalents ............            (55)            (63)         (1,237)
Cash, beginning of period .................................            103             166           1,404
                                                                   -------         -------         -------
Cash, end of period .......................................        $    48         $   103         $   167
                                                                   =======         =======         =======
</TABLE>

         No interest or income taxes were paid for the years ended  December 31,
1995, 1994 and 1993.
<PAGE>
19.      BUSINESS SEGMENTS:

         Financial data for the Company's  business  segments at December 31, is
summarized as follows:
<TABLE>
<CAPTION>
                                                            (In thousands)
                                                       1995              1994     
                                                    ---------         ---------
<S>                                                 <C>               <C>      
Identifiable assets:
     Financial institution .................        $ 328,863         $ 290,311
     Mortgage banking activity .............           20,430            12,320
     Eliminations ..........................          (44,626)          (32,646)
                                                    ---------         ---------
                                                    $ 304,667         $ 269,985
                                                    =========         =========
</TABLE>

<TABLE>
<CAPTION>
                                                                         (In thousands)
                                                             1995             1994             1993    
                                                           --------         --------         --------
<S>                                                        <C>              <C>              <C>     
Revenues (1):                                                                                          
     Financial Institution ........................        $ 26,341         $ 22,159         $ 22,467
     Mortgage banking activity ....................           3,608            3,540            3,895
     Eliminations .................................          (3,856)          (4,056)          (5,281)
                                                           --------         --------         --------
                                                             26,093           21,643           21,081
                                                           --------         --------         --------
Expenses (2):
     Financial institution ........................          19,361           14,728           14,689
     Mortgage banking activity ....................           3,240            3,087            2,893
     Eliminations .................................            (802)            (691)            (909)
                                                           --------         --------         --------
                                                             21,799           17,124           16,673
                                                           --------         --------         --------
Income before income taxes and cumulative effect of
   change in accounting principle:
     Financial institution ........................           6,980            7,431            7,778
     Mortgage banking activity ....................             368              453            1,002
     Eliminations .................................          (3,054)          (3,365)          (4,372)
                                                           --------         --------         --------
                                                           $  4,294         $  4,519         $  4,408
                                                           ========         ========         ========
</TABLE>

(1) Includes interest income and noninterest income.
(2) Includes interest expense, noninterest expense and the provision for
    loan losses.

     The cumulative effect of the change in accounting  principle which resulted
from the  adoption  of SFAS 109 in 1993  increased  net income of the  financial
institution   and  the  mortgage   banking  company  by  $689,700  and  $27,500,
respectively in 1993.
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

General
     The assets of First  Harrisburg  Bancor,  Inc.  (the  "Company")  primarily
consist of the stock of its wholly-owned  subsidiary,  First Federal Savings and
Loan  Association  of Harrisburg  ("First  Federal" or the  "Association").  All
references  to the  Company  herein  include  First  Federal,  unless  otherwise
indicated.  The Company's results of operations are thus substantially dependent
upon the  Association's  results of  operations,  which reflect the  fundamental
changes  that  have  occurred  in  the  regulatory,   economic  and  competitive
environment in which savings  institutions  operate.  First Federal is primarily
engaged in attracting deposits from the general public and applying these funds,
together with  borrowings,  to the  origination  and purchase of first  mortgage
loans on  single-family  residences and consumer  loans,  which bear  adjustable
interest rates and/or have short maturities.
     First Federal's revenue is primarily derived from interest and fees on real
estate and other loans.  The  Association's  principal  expenses are interest on
deposits and borrowings and general and administrative  expenses.  The principal
sources  of funds  available  for First  Federal's  lending  activities  are its
deposits,  amortization and prepayments of outstanding  loans, sales of mortgage
loans,  short-term  borrowings  and  advances  from the  Federal  Home Loan Bank
("FHLB") of Pittsburgh.
     The Company also  engages in real estate  development  activities,  through
joint ventures and wholly-owned  projects,  and in mortgage  banking  activities
through its  wholly-owned  subsidiaries,  First Harrisburg  Service  Corporation
("FHSC"),  Second Harrisburg Service Corporation  ("SHSC"),  and AVSTAR Mortgage
Corporation  ("AMC").  The  Company's  investment  in real estate  acquired  for
development  aggregated $195,000 at December 31, 1995. The Company also provides
financial services (including brokerage services) and insurance products.
     The Company,  as a registered savings and loan holding company,  is subject
to examination  and regulation by the Office of Thrift  Supervision  ("OTS"),  a
department of the U.S.  Treasury,  and is subject to various reporting and other
requirements of the Securities and Exchange Commission  ("SEC").  First Federal,
as a federally chartered savings and loan association, is subject to examination
and  comprehensive  regulation by the OTS, and by the Federal Deposit  Insurance
Corporation  ("FDIC").  Customer  deposits  with the  Company are insured to the
maximum extent  provided by law through the Savings  Association  Insurance Fund
("SAIF"),  which is administered  by the FDIC.  First Federal is a member of the
FHLB of  Pittsburgh,  which is one of 12 regional  banks  comprising the Federal
Home  Loan Bank  System  ("FHLB  System").  First  Federal  also is  subject  to
regulations administered by the Board of Governors of the Federal Reserve System
("Federal Reserve Board") regarding  reserves required to be maintained  against
deposits and certain other matters.
     The Company's results of operations  continue to be primarily  dependent on
its net interest  income (which is the difference  between  interest  income and
interest  expense),  provisions for loan and real estate losses and gains on the
sale of  mortgages.  Net interest  income  decreased  $93,000 in 1995 over 1994,
provisions for loan and real estate losses  increased  $334,000 and gains on the
sale of mortgages increased $798,000.  For the year ended December 31, 1995, the
Company  earned $2.7  million or $1.01 per share,  an increase of $.03 per share
over 1994. For the year ended December 31, 1994, the Company earned $2.6 million
or $.98 per share.
<PAGE>
     For the year ended December 31, 1995, net interest income decreased largely
due to increases in average rates and balances of interest  bearing  liabilities
which  was  partially  offset by the  increased  average  balances  of the loans
receivable  portfolio.  Noninterest income increased  primarily due to increased
gains on the sale of  mortgages by AMC.  Noninterest  expense  increased  due to
higher  occupancy  expense and provision for real estate losses which was offset
by a decrease in salaries and employee benefits.
     The  Company's  asset and  liability  management  policies  are designed to
minimize the adverse  effects of increases  in interest  rates on the  Company's
results of operations.  The Company  emphasizes  the  origination of installment
loans,  purchase and  origination of fixed and variable rate mortgages that meet
strict  underwriting   standards,   and  investment  in  corporate  notes,  U.S.
Government and Agency securities and mortgage-backed securities with emphasis on
short-term  maturities  of five years or less.  However,  this  emphasis has not
fully compensated for the increased  sensitivity of the cost of its deposits and
other sources of funds to changes in market interest rates.

Asset and Liability Management
     The  principal  determinant  of the exposure of the  Company's  earnings to
interest rate risk is the timing difference between the repricing or maturity of
the  Company's  interest-earning  assets and the  repricing  or  maturity of its
interest-bearing  liabilities.  If the  maturities of the  Company's  assets and
liabilities  were  matched,  and if the  interest  rates borne by its assets and
liabilities  were equally flexible and moved  concurrently,  neither of which is
likely to  occur,  the  impact on net  interest  income  of rapid  increases  or
decreases  in  interest  rates  would be  minimized.  The  Company's  asset  and
liability management policies seek to decrease the interest rate sensitivity and
shorten the maturities of its interest-earning  assets and extend the maturities
of its interest-bearing liabilities. Although management believes that the steps
it has taken have reduced the Company's  overall  vulnerability  to increases in
interest  rates,  the Company  continues  to remain  vulnerable  to material and
prolonged increases in interest rates because its  interest-bearing  liabilities
exceed its interest-earning assets within one- to three-year maturities.
     A  significant  part of First  Federal's  program  of asset  and  liability
management  has been the  increased  emphasis on the  origination  of short-term
loans,  which primarily  includes  consumer  loans.  The origination of consumer
loans, the purchase of residential  mortgages  originated by correspondents  and
the  Association's   mortgage  banking   subsidiary,   and  the  origination  of
adjustable-rate  and/or short-term  commercial  mortgages and construction loans
have accounted for the majority of total loan  originations and purchases during
each of the last three years. At December 31, 1995,  approximately  68.9% of the
loan portfolio,  including  mortgage-backed  securities and loans held for sale,
had adjustable rates or short-term  maturities compared to 61.8% at December 31,
1994 and 71.4% at December 31, 1993.
     There were $5.0 million and $1.9 million of fixed-rate, fixed-term mortgage
sales from the Company's  existing  portfolio in 1995 and 1993. These loans were
sold for yield  enhancement  in response to rising  interest  rates.  All of the
fixed and variable  rate  mortgage  loan  originations  of AMC are being sold to
third  parties,  excluding  those  purchased  by the  Association  for  its  own
portfolio.
     To lengthen the terms of the Company's liabilities and thereby decrease the
interest rate sensitivity of its deposits, management has maintained competitive
long-term rates to retain long-term  certificates of deposit where possible.  In
addition, the Company utilizes tiered and option deposit pricing, whereby higher
rates or rate  adjustment  options are offered on accounts with longer terms and
with  higher  minimum  balance  requirements.  The  Company has also made use of
various Federal Home Loan Bank advance programs to lengthen its liabilities.
<PAGE>
Results of Operations
     The results of operations of the Company  depend  substantially  on its net
interest income, which is the largest component of the Company's net income. Net
interest income is affected by the difference or spread between yields earned on
its loan (including  mortgage-backed  securities) and investment  portfolios and
the rates of interest paid for its deposits and borrowings. Interest income is a
function of the average balances of loans and investments outstanding during the
period and the average  yields  earned on such loans and  investments.  Interest
expense  is a  function  of the  average  amounts  of  deposits  and  borrowings
outstanding  during the period and the average  rates paid on such  deposits and
borrowings. The following table sets forth, as of and for the periods indicated,
the  average  balances,   the  average  yields  and  rates,  and  certain  other
information.
<TABLE>
<CAPTION>
                                                                                           As of
                                                                                          Dec. 31,
                                                                        1995                1995                   1994
                                                          ------------------------------   -------   -------------------------------
                                                           Average               Average   Average    Average               Average
                                                          Balance(2)  Interest(4) Rate      Rate     Balance(2)  Interest(4)  Rate  
                                                          ----------  --------   -------   -------   ----------  --------   --------
                                                                                     (Dollars in Thousands)
<S>                                                        <C>         <C>        <C>       <C>       <C>         <C>        <C>  
Interest-Earning Assets:
   Loans(3) ............................................   $178,999    $ 15,337   8.57%     8.57%     $149,643    $ 12,784   8.54%
   Loans held for sale .................................     32,498       2,796   8.60%     8.66%       31,209       2,272   7.28%
   Mortgage-backed securities ..........................     40,392       2,644   6.55%     6.76%       41,155       2,435   5.92%
   Investment securities and other .....................     26,428       1,960   7.42%     7.02%       19,307       1,102   5.71%
                                                           --------    --------   ----      ----      --------    --------   ---- 
Total Interest-Earning Assets ..........................    278,317      22,737   8.17%     8.17%      241,314      18,593   7.70%
                                                           --------    --------   ----      ----      --------    --------   ---- 
Interest-Bearing Liabilities:
   Now and Money market accounts .......................     31,662         826   2.61%     2.17%       40,507       1,085   2.68%
   Passbook accounts ...................................     18,827         501   2.66%     2.53%       21,263         558   2.62%
   Certificates of deposit .............................    113,254       6,421   5.67%     5.85%       94,102       4,427   4.70%
   FHLB advances .......................................     46,178       2,777   6.01%     6.10%       22,220       1,070   4.82%
   Short-term borrowings ...............................     45,891       2,986   6.51%     6.55%       43,494       2,134   4.91%
                                                           --------    --------   ----      ----      --------    --------   ---- 
Total Interest-Bearing Liabilities(5) ..................    255,812      13,511   5.28%     5.36%      221,586       9,274   4.19%
                                                           --------    --------   ----      ----      --------    --------   ---- 
Net Interest Income and Average Interest
   Rate Spread .........................................               $  9,226   2.89%     2.81%                 $  9,319   3.51%
                                                                       ========   ====      ====                  ========   ==== 
Net Earning Assets and Net Yield on
   Earning Assets(1) ...................................   $ 22,505               3.31%               $ 19,728               3.86%
                                                           ========               ====                ========               ==== 
Average Interest Earning Assets as a
   Percent of Average Interest-Bearing
   Liabilities .........................................      108.8%                                     108.9%                     
                                                              =====                                      =====                      
<PAGE>
<CAPTION>
                                                                                1993
                                                               -------------------------------------
                                                                Average                      Average
                                                               Balance(2)       Interest(4)    Rate
                                                               ----------       -----------  -------   
<S>                                                            <C>              <C>            <C>
Interest-Earning Assets:  
   Loans(3) ............................................       $130,333         $12,184        9.35%   
   Loans held for sale .................................         24,702           1,558        6.31%   
   Mortgage-backed securities ..........................         26,245           1,622        6.18%   
   Investment securities and other .....................         40,950           1,889        4.61%   
                                                               --------         -------        ----    
Total Interest-Earning Assets ..........................        222,230          17,253        7.76%   
                                                               --------         -------        ----    
Interest-Bearing Liabilities:                                                                          
   Now and Money market accounts .......................         43,460           1,198        2.76%   
   Passbook accounts ...................................         21,172             622        2.94%   
   Certificates of deposit .............................        108,601           5,513        5.08%   
   FHLB advances .......................................         21,319           1,185        5.56%   
   Short-term borrowings ...............................         12,253             417        3.40%   
                                                               --------         -------        ----    
Total Interest-Bearing Liabilities(5) ..................        206,805           8,935        4.32%   
                                                               --------         -------        ----    
Net Interest Income and Average Interest                                                               
   Rate Spread .........................................                        $ 8,318        3.44%   
                                                                                =======        ====    
Net Earning Assets and Net Yield on                                                                    
   Earning Assets(1) ...................................       $ 15,425                        3.74%   
                                                               ========                        ====    
Average Interest Earning Assets as a                                                           
   Percent of Average Interest-Bearing                                                      
   Liabilities .........................................          107.5%                    
                                                                  =====                     
</TABLE>
(1)  Net yield on earning assets is net interest income divided by total
     interest-earning assets.
(2)  All average balances are daily average balances.
(3)  Includes nonaccrual loans in the average balances.
(4)  Loan fees which are an adjustment to yield are included in interest income.
(5)  Excludes long-term debt.

         The following table sets forth certain information regarding changes in
interest income and interest  expense of the Company for the periods  indicated.
For each category of interest-earning  assets and interest-bearing  liabilities,
information is provided on changes  attributable to (1) changes in rates (change
in rate  multiplied  by old  volume),  (2)  changes in volume  (change in volume
multiplied  by old  rate),  and  (3)  changes  in  rate-volume  (change  in rate
multiplied by the change in volume).
<PAGE>
<TABLE>
<CAPTION>
                                                                            Year Ended December 31,
                                               -------------------------------------------------------------------------------------
                                                            1995 vs. 1994                                1994 vs. 1993
                                               ----------------------------------------    -----------------------------------------
                                                                      Rate/                                      Rate/
                                                Rate      Volume     Volume       Net       Rate      Volume     Volume       Net
                                               -------    -------    -------    -------    -------    -------    -------    -------
                                                                                     (Dollars in Thousands)
<S>                                            <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>    
Interest income:
  Loans ....................................   $    45    $ 2,507    $     1    $ 2,553    $(1,056)   $ 1,806    $  (150)   $   600
  Loans held for sale ......................       412         94         18        524        240        411         63        714
  Mortgage-backed securities ...............       259        (45)        (5)       209        (68)       921        (40)       813
  Investment securities and other ..........       330        407        121        858        450       (998)      (239)      (787)
                                               -------    -------    -------    -------    -------    -------    -------    -------
       Total interest income ...............     1,046      2,963        135      4,144       (434)     2,140       (366)     1,340
                                               -------    -------    -------    -------    -------    -------    -------    -------

Interest expense:
  NOW and Money market accounts ............       (28)      (238)         7       (259)       (35)       (82)         4       (113)
  Passbook accounts ........................         9        (64)        (2)       (57)       (68)         3          1        (64)
  Certificates of deposit ..................       913        900        181      1,994       (413)      (737)        64     (1,086)
  FHLB advances ............................       264      1,155        288      1,707       (158)        50         (7)      (115)
  Short-term borrowings ....................       696        118         38        852        185      1,062        470      1,717
                                               -------    -------    -------    -------    -------    -------    -------    -------
       Total interest expense(1) ...........     1,854      1,871        512      4,237       (489)       296        532        339
                                               -------    -------    -------    -------    -------    -------    -------    -------
Net change in net interest income (expense)    $  (808)   $ 1,092    $  (377)   $   (93)   $    55    $ 1,844    $  (898)   $ 1,001
                                               =======    =======    =======    =======    =======    =======    =======    =======
</TABLE>

(1)  Excludes interest on long-term debt.

     Primarily as a result of  increases  in the cost of borrowing  during 1995,
the Company's average cost of interest bearing-liabilities increased to 5.28% in
1995 from 4.19% in 1994. The average  interest rate spread decreased to 2.89% in
1995 from 3.51% in 1994. Net earning  assets  increased to $22.5 million in 1995
from $19.7  million in 1994,  due to an  increased  emphasis on growing the loan
portfolio and the Association's  participation in the FHLB FundLine program. The
result of these changes was a decrease in net interest income of $93,000.
     Net income  increased  $83,000 in 1995 and  decreased  $1.0 million in 1994
compared to the respective prior years.  The results for 1993 included  $717,000
for the cumulative  effect of a change in accounting for income taxes  resulting
from the adoption of SFAS 109 and receipt of a $452,000 federal income tax claim
refund plus interest of $250,000 from the IRS.

Interest Income
     Interest on loans  receivable  increased by $2.6 million or 20% in 1995 and
increased  $600,000 or 4.9% in 1994 over the respective prior years. The average
loan portfolio yield was 8.57% in 1995,  8.54% in 1994, and 9.35% in 1993. While
the average rate in 1995 was  consistent  with 1994,  the decrease from 1993 was
due to the  decreases  in  interest  rates on  loans,  the  repayment  of higher
yielding fixed rate loans and normal index rate  adjustments for adjustable rate
mortgages  and  adjustable  lines of  credit.  The  average  balance of the loan
portfolio  increased  $29.4 million or 19.6% in 1995 and increased $19.3 million
or 14.8% in 1994 due to increased emphasis to grow the loan portfolio.
<PAGE>
     Interest  on loans held for sale  increased  $524,000  or 23.1% in 1995 and
$714,000 or 45.8% in 1994 over the  respective  prior years.  The 1995  increase
resulted  from the  increase in  portfolio  yield to 8.60% in 1995 from 7.28% in
1994. The 1994 increase  resulted from an increase in the average balance of the
loans  held  for  sale  portfolio  of $6.5  million  or 26.3% in 1994 due to the
Association's  participation in the FHLB MortgageVest and FundLine programs.  In
addition, the increase in 1994 was also due to higher interest rates.
     Interest on mortgage-backed  securities  increased $209,000 or 8.6% in 1995
and $813,000 or 50.1% in 1994 over the respective  prior years.  The increase in
1995 was  attributable  to an increase in the average  portfolio  yield to 6.55%
from 5.92% in 1994.  The  increase  in 1994 was  attributable  to an increase of
$14.9  million  or  56.8%  in  the  average  mortgage-backed  portfolio  due  to
redeployment of interest bearing deposits to mortgage-backed securities.
     Interest on investment  securities  increased $858,000 or 77.9% in 1995 and
decreased $787,000 or 41.7% in 1994 over the respective prior years. The average
yield of the investment  portfolio was 7.42% in 1995, 5.71% in 1994 and 4.61% in
1993.  However,  the  average  balance  of the  investment  portfolio  increased
significantly  by $7.1 million or 36.9% during 1995 and decreased  $21.6 million
or 52.9% during 1994.  The 1995 increase in the portfolio was to take  advantage
of  attractive  rates  and to  grow  the  portfolio.  The  1994  decline  in the
investment  portfolio resulted from management's  intention to grow the loan and
mortgage-backed portfolios.

Interest Expense
     Interest  on  deposits  increased  by $1.7  million  or  27.6%  in 1995 and
decreased  $1.3 million or 17.2% in 1994 over the  respective  prior years.  The
increase in 1995 was due primarily to the average cost of deposits increasing to
4.73% in 1995 from 3.89% in 1994, as well as an increase of $7.9 million or 5.0%
in average deposits.  The decrease in 1994 was primarily due to the average cost
of deposits declining to 3.89% in 1994 from 4.23% in 1993, as well as a decrease
of $17.4 million or 10.0% in average  deposits  from 1993.  The 1994 decrease in
deposits was  attributable to using  short-term  borrowings to replace  deposits
because  short-term  borrowings were less expensive than the incremental cost of
growing retail deposits.
     Interest on FHLB  advances  increased  $1.7 million or 160.0% and decreased
$115,000  or 9.7% in 1995 and 1994  over the  respective  prior  years.  Average
advances increased $24.0 million or 107.8% in 1995 and $901,000 or 4.2% in 1994.
The increase in 1995 was  primarily due to various FHLB advance  programs  which
were used to lengthen the Company's liability maturities.  The average rate paid
on advances increased to 6.01% in 1995 from 4.82% in 1994 and 5.56% in 1993.
     Interest  on  short-term  borrowings  increased  $852,000 or 39.9% and $1.7
million  or 411.8% in 1995 and 1994 over the  respective  prior  years.  Average
short-term borrowings increased $2.4 million in 1995 and $31.2 million in 1994.
 The average rate paid on short-term  borrowings increased to 6.51% in 1995 from
4.91% in 1994 and 3.40% in 1993. These increases resulted from the Association's
participation in the FHLB  MortgageVest and Fundline  programs,  use of the FHLB
line of credit, and reverse repurchase agreements.

Net Interest Income
     As a result of the changes  discussed  under  Interest  Income and Interest
Expense,  net interest  income  decreased  $93,000 or 1.0% in 1995 and increased
$1.0 million or 12.0% in 1994 over the respective prior years.
<PAGE>
Provision for Loan Losses
     The  Association  maintains  an  allowance  for loan  losses to provide for
possible future losses in the loan portfolio.  The 1995 provision was related to
two loans  that were  repurchased  by AMC.  There were no net  additions  to the
allowance  for loan losses in 1994 and 1993.  This was primarily due to improved
credit  quality,  the general  improvement  in economic  conditions  in both the
Association's  market and nationally and for 1993,  decreased loan balances when
compared to prior years.
         The following table summarizes  activity in the Company's allowance for
loan losses during the periods indicated:
<TABLE>
<CAPTION>
                                                                                       At December 31,
                                                           -----------------------------------------------------------------------
                                                             1995            1994            1993            1992            1991
                                                           -------         -------         -------         -------         -------
                                                                                   (Dollars in Thousands)
<S>                                                        <C>             <C>             <C>             <C>             <C>    
Balance at beginning of period .....................       $ 1,098         $ 1,224         $ 1,493         $ 1,501         $ 1,772
                                                           -------         -------         -------         -------         -------

Charge-offs:
    Residential real estate loans ..................          --              --                (2)             (4)            (83)
    Commercial real estate loans ...................          (136)           --              --              --              (532)
    Consumer loans .................................           (76)           (146)           (319)           (125)            (31)
                                                           -------         -------         -------         -------         -------
         Total charge-offs .........................          (212)           (146)           (321)           (129)           (646)
                                                           -------         -------         -------         -------         -------

Recoveries:
    Residential real estate loans ..................          --              --              --              --                 6
    Commercial real estate loans ...................          --              --              --              --              --
    Consumer loans .................................             3              20              52              16               3
                                                           -------         -------         -------         -------         -------
         Total recoveries ..........................             3              20              52              16               9
                                                           -------         -------         -------         -------         -------

Provisions for losses:
    Residential real estate loans ..................          --               (29)            (26)            (61)             22
    Commercial real estate loans ...................           115            (344)            (34)             84              14
    Consumer loans .................................          --              --               (15)             61             556
    Unallocated ....................................          --               373              75              21            (226)
                                                           -------         -------         -------         -------         -------
         Total provisions ..........................           115            --              --               105             366
                                                           -------         -------         -------         -------         -------
Balance at end of period ...........................       $ 1,004         $ 1,098         $ 1,224         $ 1,493         $ 1,501
                                                           =======         =======         =======         =======         =======

Net charge-offs as a percentage of average
loans outstanding ..................................           .12%            .09%            .21%            .07%            .37%
                                                           =======         =======         =======         =======         =======
</TABLE>
<PAGE>
         The  following  table shows the amount of the  Company's  allowance for
loan losses  attributable  to each category of loan indicated and the percent of
loans in each category to total loans, at each of the dates indicated.
<TABLE>
<CAPTION>
                                          1995              1994             1993              1992                1991
                                     --------------    --------------   --------------    --------------    ----------------
                                     Amount     %      Amount     %     Amount     %      Amount     %      Amount       %
                                     ------   -----    ------   -----   ------   -----    ------   -----    ------     -----      
                                                                         (Dollars in Thousands)
<S>                                  <C>       <C>     <C>       <C>    <C>       <C>     <C>       <C>     <C>         <C>  
Residential real estate loans ...... $   37    51.8%   $   37    49.6%  $   66    44.2%   $   94    45.7%   $  159      46.0%
Commercial real estate loans .......    129     4.7%      150     5.0%     494     5.4%      527     6.7%      443       5.7%
Consumer loans .....................    337    43.5%      409    45.4%     535    50.4%      818    47.6%      866      48.3%
Unallocated ........................    501     n/a       502     n/a      129     n/a        54     n/a        33       n/a
                                     ------   -----    ------   -----   ------   -----    ------   -----    ------     -----      
         Total ..................... $1,004   100.0%   $1,098   100.0%  $1,224   100.0%   $1,493   100.0%   $1,501     100.0%
                                     ======   =====    ======   =====   ======   =====    ======   =====    ======     =====
</TABLE>

     When loans become  delinquent  as to  principal  and interest by 90 days or
more,  they are  placed on  nonaccrual  status;  at that  point,  a reserve  for
uncollected  interest is established for 100% of the interest previously accrued
and is charged against interest income.
<PAGE>
     The  following   table  presents   information   concerning  the  Company's
nonperforming assets at the date indicated:
<TABLE>
<CAPTION>
                                                                                                    At December 31,
                                                                             ------------------------------------------------------
                                                                              1995        1994        1993        1992        1991
                                                                             ------      ------      ------      ------      ------
                                                                                              (Dollars in Thousands)
<S>                                                                          <C>         <C>         <C>         <C>         <C>   
Residential Real Estate Loans:
      Nonaccrual .......................................................     $  668      $  586      $1,081      $1,884      $1,610
      Loans serviced with recourse 90 days or more delinquent ..........        530         173          59         121         358
                                                                             ------      ------      ------      ------      ------
         Total .........................................................      1,198         759       1,140       2,005       1,968
                                                                             ------      ------      ------      ------      ------

Commercial Real Estate Loans:
      Nonaccrual .......................................................        576        --          --          --           203
      Restructured .....................................................       --          --           567         570        --
                                                                             ------      ------      ------      ------      ------
         Total .........................................................        576        --           567         570         203
                                                                             ------      ------      ------      ------      ------

Consumer Loans:
      Nonaccrual .......................................................        870         537         940       2,128       2,567
      Accruing loans 90 days or more delinquent ........................       --          --          --          --            13
                                                                             ------      ------      ------      ------      ------
         Total .........................................................        870         537         940       2,128       2,580
                                                                             ------      ------      ------      ------      ------

Total nonperforming loans:
      Nonaccrual .......................................................      2,114       1,123       2,021       4,012       4,380
      Restructured .....................................................       --          --           567         570        --
      Accruing loans 90 days or more delinquent ........................       --          --          --          --            13
      Loans serviced with recourse 90 days or more delinquent ..........        530         173          59         121         358
                                                                             ------      ------      ------      ------      ------
         Total .........................................................      2,664       1,296       2,647       4,703       4,751
                                                                             ------      ------      ------      ------      ------

Real estate owned, net .................................................         57       1,154       1,841       1,860       2,049
                                                                             ------      ------      ------      ------      ------
Total nonperforming assets .............................................     $2,721      $2,450      $4,488      $6,563      $6,800
                                                                             ======      ======      ======      ======      ======

Total nonperforming loans as a percent of total loans ..................        1.4%         .8%        2.0%        3.4%        2.8%
                                                                                ===          ==         ===         ===         === 

Total nonperforming assets as a percent of total assets ................         .9%         .9%        1.7%        2.8%        2.9%
                                                                                 ==          ==         ===         ===         === 
</TABLE>

     At December 31, 1995, the Company's  loan portfolio  contained $2.7 million
in nonperforming loans, which included $576,000 of impaired loans. Nonperforming
residential  loans  amounting to $1.2  million,  consisted  of 19  single-family
residential loans ranging in balance up to $389,000.
     Nonperforming  commercial  loans  amounting  to $576,000  consisted  of two
resort properties and a home/business  property with loan balances ranging up to
$236,000. All three loans were deemed to be impaired at December 31, 1995.
<PAGE>
     Nonperforming  consumer  loans  totalled  $870,000 at December 31, 1995 and
consisted of 64 loans ranging in balance up to $106,000.
     If interest income had been recorded on all nonaccrual loans outstanding at
December  31,  1995,  interest  income  would have  increased  by  approximately
$82,000, $57,000, and $56,000 during 1995, 1994 and 1993, respectively.
     Real  estate  owned  properties  with a net  carrying  value of  $57,000 at
December 31, 1995 consisted of three local single-family residences.  Management
believes adequate reserves have been established on these properties.
     The  aggregate  loan  concentrations  in  states  and areas  bordering  the
Company's normal lending area of southcentral  and southeastern  Pennsylvania as
well as the southern and  southwestern  United States  comprise less than 20% of
total loans receivable.
     The Company  intends to continue to monitor the adequacy of the  allowances
for loan and real estate  losses and make  provisions  as actual  experience  or
economic  conditions  warrant.  Management believes that the allowances for loan
and real estate losses are adequate. While management uses available information
to recognize losses on loans and real estate, future additions to the allowances
may be necessary based on changes in economic conditions.  In addition,  various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review the Company's  allowances  for loan and real estate losses.
Such agencies may require the Company to recognize  additions to the  allowances
based on their  judgements  about  information  available to them at the time of
their examination.

Noninterest Income
     In 1988, FHSC  reactivated its  grandfathered  insurance  license and began
offering a full line of insurance products. This full line of insurance products
rounds  out  other  financial  products  offered  through  INVEST,  which  is  a
nationally  marketed  investment  advisory and securities  brokerage  program to
which FHSC subscribes.
     At December 31, 1995,  SHSC was involved in two real estate joint  ventures
and one real estate project with local builders and developers.
     Other fees and charges  decreased  $351,000 or 39.2% in 1995 and  decreased
$62,000  or 6.5% in 1994 over the  respective  prior  years.  The  changes  were
primarily due to  fluctuations  in fees earned by INVEST and the title insurance
agency.
     Loan servicing fee income  increased  $88,000 or 16.4% and $67,000 or 14.3%
in 1995  and  1994,  respectively,  due to an  increase  in the  loan  servicing
portfolio at AMC. The loan servicing  portfolio increased to $244 million at the
end of 1995 from $194 million at the end of 1993.
     Gain on the  sale of  mortgages  increased  $798,000  or  59.6% in 1995 and
decreased  $835,000  or  38.4% in 1994  over the  respective  prior  years.  The
increase  in 1995 was due to more  favorable  market  conditions  in response to
lower  interest  rates,  the  sale of $5.0  million  of loans  receivable  which
resulted  in a gain of  $238,000  and a $237,000  charge for a decline in market
value  of  loans   transferred   from  the   held-for-sale   portfolio   to  the
held-to-maturity  portfolio in the prior  period.  During  1995,  AMC had higher
marketing  gains due to decreasing  interest  rates while it sold  approximately
$123  million of loans  compared  with $129 million and $160 million in 1994 and
1993,  respectively.  At December 31, 1995,  AMC had $12.9 million in loans held
for sale  compared to $7.3  million and $19.3  million at December  31, 1994 and
1993,  respectively.  The  decrease  in 1994  was due to  lower  volume  of loan
refinancings  and  originations  in  response  to  higher  interest  rates and a
$237,000  charge for the decline in market value of loans  transferred  from the
held-for-sale portfolio to the held- to-maturity portfolio.
     Gain on the sale of servicing in 1994  resulted  from the sale of a portion
of the AMC servicing portfolio.
<PAGE>
     Income  from  real  estate  operations  decreased  $123,000  and  increased
$211,000 in 1995 and 1994,  respectively.  The  decrease in 1995 was a result of
fewer  properties  held.  The  increase  in 1994  resulted  primarily  from  the
recognition  of a previously  deferred  gain on the sale of real estate held for
development  and gains from the sale of real estate  acquired in  settlement  of
loans.

Noninterest Expenses
     Salaries  and  employee  benefits  decreased  $364,000  or 8.7% in 1995 and
increased $100,000 or 2.5% in 1994 over the respective prior years. The decrease
in 1995 was due to a reduction  in ESOP  contributions,  reduction  in personnel
associated with loan  origination  activity and the termination of an employment
agreement  in the  prior  period.  The  increase  in 1994 was  primarily  due to
increased  retirement  and ESOP benefits as a result of AMC  employees  becoming
participants in the Company's  retirement and ESOP programs,  payment to two AMC
officers for the  termination of an employment  agreement based on the net value
of the mortgage servicing portfolio, the addition of staff appraisers by AMC and
higher employee group benefits all of which were partially  offset by a decrease
in accrued bonuses to officers of $450,000.
     Net occupancy  expense  increased  $171,000 or 13.5% in 1995 and $77,000 or
6.5% in 1994 over the  respective  prior years.  The  increases in 1995 and 1994
were due to  increases  in  office  rent,  depreciation,  system  upgrades,  and
maintenance.
     Federal  insurance  premiums  are a  function  of the  size of the  deposit
portfolio and the premiums  charged.  The deposit  premiums  decreased $5,000 or
1.1% in 1995 and  increased  $61,000 or 16.1% in 1994.  The increase in 1994 was
due to one-time FDIC credits amounting to $138,000 in 1993.
     Congress is  currently  considering  legislation  which  would  require all
SAIF-insured  institutions  to pay a  one-time  recapitalization  assessment  of
approximately  75 to 85 basis  points on deposit  balances  held as of March 31,
1995. The intent of this assessment would be to bring the SAIF capitalization to
the congressionally  mandated 1.25% of aggregate SAIF-insured  deposits.  Should
this  legislation  become  enacted as expected in 1996,  management  expects the
assessment to total,  pre-tax,  approximately $1.2 million to $1.4 million. Upon
SAIF reaching the mandated 1.25%  capitalization  level, the Company expects its
SAIF premiums to be reduced to 4 basis points,  resulting in significant deposit
cost savings in future periods. Congress is also considering related legislation
that would require,  among other significant changes,  elimination of the thrift
charter by January 1, 1998 and elimination of the thrift bad debt reserve method
for  deducting  loan losses for years ended after  December 31, 1995.  Currently
management cannot  reasonably  predict whether such legislation will be enacted;
however, should the legislation be enacted as proposed, management believes that
the effect on the thrift industry would be significant.
     Marketing  expense increased $75,000 or 19.4% in 1995 and $134,000 or 53.0%
in 1994 due to  advertising  campaigns for consumer  loans and for a new savings
product.
     Professional  fees increased  $65,000 or 18.3% and $65,000 or 22.4% in 1995
and 1994 over the respective  prior years.  The increasse in both years were due
to costs connected with the review of acquisition proposals.
     The  $200,000  credit  for  provision  for real  estate  losses in 1994 was
primarily due to a reduction in real estate reserves on SHSC's land  development
projects.  The reductions were made possible by SHSC's sale of its interest in a
joint venture and  reductions in land  development  projects.  Total real estate
owned  decreased  to $57,000 at December  31, 1995 from $1.2 million at December
31, 1994.  At December 31, 1995 the net carrying  value of real estate  projects
and joint ventures was $195,000.
     Other noninterest  expense increased  $164,000 or 13.5% and $33,000 or 2.8%
in 1995 and 1994 over the respective  prior years.  The increase in 1995 was due
largely to supplies for marketing promotions. The increase in 1994 was due to an
increased commitment to employee training.
<PAGE>
Income Taxes
     In 1995,  1994 and 1993, the Company had combined  federal and state income
taxes  of  approximately   $1.6  million,   $1.9  million,   and  $1.5  million,
respectively.  The  effective  federal tax rates were 37.4% for 1995,  42.3% for
1994,  and 34.4% for 1993.  The decrease in the  effective tax rate for 1995 was
primarily  due to state tax savings.  The lower  effective  Federal tax rate for
1993 was due to a receipt in 1993 of an Internal Revenue Service claim refund of
$452,000.
     The Tax  Reform  Act of 1986  reduced  the  availability  and extent of the
special tax treatment afforded savings institutions through a variety of changes
to existing tax laws.  The two major  changes were the  reduction in the maximum
corporate tax rate to 34% for taxable years  beginning on or after July 1, 1987,
and a reduction in the maximum bad debt deduction  under the  percentage  method
from 40% of taxable income to 8% of taxable income  (effective for taxable years
beginning after December 31, 1986). In February 1992, the FASB issued  Statement
of Financial  Accounting  Standards No. 109, "Accounting for Income Taxes" (SFAS
109), which changed the Company's method of accounting for income taxes from the
deferred method to the asset and liability method.  The Company adopted SFAS 109
effective January 1, 1993 on a prospective  basis, with the cumulative effect of
this  accounting  change  amounting  to an increase to the  financial  statement
deferred tax asset of $717,000, with a corresponding credit to income.

Net Income
     The $83,000 increase in net income in 1995 was  atttributable  primarily to
increased  gains on the sale of mortgages,  decreased  salaries and benefits and
decreased income taxes,  which were partially offset by decreased other fees and
charges,  reduction of real estate reserves on land development  projects in the
prior period and an increase in the provision for loan losses.  The $1.0 million
decrease in net income in 1994 was attributable  primarily to decreased gains on
the sale of mortgages,  the  implementation  of SFAS 109 in the prior period and
the receipt of a federal  income tax claim refund and related  interest from the
IRS in the prior  period,  which were  partially  offset by an  increase  in net
interest  income and a  reduction  of real estate  reserves on land  development
projects.

Liquidity and Capital Resources
     The increase in total loans during 1995 was primarily due to increased loan
originations for single family residences, the sources of funding for which were
primarily FHLB advances.
     The  Company,  like many  other  financial  institutions,  has  experienced
increased   competition  for  depositors'  funds.  This  has  resulted  in  many
depositors  placing  funds in  non-traditional  financial  institutions  such as
brokerage  houses and mutual funds. The Company has diversified its products and
has  the  ability  to  offer  alternative  investment  products  through  INVEST
Financial  Corporation;  therefore  many of the  Company's  customers  have been
retained,  albeit with different  products and services.  Customers in search of
higher yields are made aware of  alternative  products and  management  believes
they will return as deposit  customers when deposit rates become more acceptable
to them.  In  addition,  as  previously  discussed,  the Company has  maintained
competitive long-term rates to retain long-term certificates of deposits and has
utilized  various  Federal  Home Loan Bank  advance  programs  to  lengthen  its
liabilities.   Management   continues  to  monitor   such  trends   through  its
asset/liability  committee  and believes  that the Company will continue to have
adequate  liquidity  and its  results of  operations  will not be  significantly
impacted by unexpected declines in deposit balances.
<PAGE>
     The  Association  is  required by  regulation  to  maintain  average  daily
balances of liquid assets and  short-term  liquid assets (as defined) in amounts
equal to 5% and 1%,  respectively,  of net withdrawable  deposits and borrowings
payable  in one  year or  less,  to  assure  its  ability  to meet  demands  for
withdrawals and repayment of short-term borrowings.  The Association's principal
sources of liquidity are deposits, principal and interest payments on loans, and
FHLB advances.  The  Association's  average daily liquidity for 1995 ranged from
10.3% to 12.1% on a monthly basis.
     First  Federal's  available  sources of funds  consist of deposits  bearing
market rates of interest, loan repayments,  advances from the FHLB of Pittsburgh
and other short-term borrowings.
     First  Federal  uses its  capital  resources  principally  to meet  ongoing
commitments to fund maturing  certificates  of deposit and deposit  withdrawals,
repay borrowings,  fund existing and continuing loan  commitments,  develop real
estate,  maintain liquidity and meet operating  expenses.  At December 31, 1995,
the  Company  had  mortgage  loan  commitments  of  approximately  $8.9  million
primarily through AMC and approximately  $15.6 million in unused home equity and
unsecured lines of credit.
     At  December  31,  1995 First  Federal had time  deposits  maturing  within
one-year  aggregating  $63.9  million.  Management  believes  that a substantial
portion of First  Federal's  maturing time deposits will be redeposited in First
Federal.
     Under regulations  adopted by the OTS, each savings institution is required
to  maintain  tangible  and  core  capital  equal to at  least  1.5%  and  3.0%,
respectively,  of its total adjusted assets and,  risk-based capital equal to at
least 8.0% of its  risk-adjusted  assets.  At December 31, 1995, the Association
exceeded each requirement,  with tangible, core and risk-based capital ratios of
7.61%, 7.61% and 12.17%, respectively.
     The  investments  in and  extensions  of  credit  to FHSC and  SHSC  (which
amounted to $253,000 at December  31, 1995) are  deducted  from capital  because
real estate  development  activities are  impermissible  for national banks. The
Association's  $14.2 million extension of credit to and investment in AMC, which
engages solely in activities  permissible  for national banks, is not subject to
the same deduction  requirements as the real estate  developments  and therefore
the  Association  believes  that it will  continue  to  exceed  all three of its
capital requirements on an ongoing basis.
<PAGE>
     The following table sets forth the various  components of the Association's
regulatory capital at December 31, 1995:
<TABLE>
<CAPTION>
                                                       Regulatory
                                           ------------------------------------
                                           Tangible       Core       Risk-Based
                                           Capital       Capital       Capital
                                           --------      --------      --------
                                                      (In Thousands)
<S>                                        <C>           <C>           <C>     
GAAP capital .........................     $ 25,389      $ 25,389      $ 25,389
Nonallowable Assets:
   Assets of parent ..................       (2,191)       (2,191)       (2,191)
   Equity in nonincludable
      subsidiaries ...................         (253)         (253)         (253)
   Purchased servicing
      rights--excess .................          (19)          (19)          (19)
  Nonallowable Liabilities:
   Liabilities of parent .............          258           258           258
Additional capital items:
   Unrealized gain on securities
      available for sale .............         (201)         (201)         (201)
   General valuation
      allowances .....................         --            --           1,004
                                           --------      --------      --------
Regulatory capital--
      computed .......................       22,983        22,983        23,987
Minimum capital
   requirement .......................        4,531         9,061        15,767
                                           --------      --------      --------
Regulatory capital--
   excess ............................     $ 18,452      $ 13,922      $  8,220
                                           ========      ========      ========
</TABLE>

Impact of Inflation and Changing Prices
     The  financial  statements  and  related  data  presented  herein have been
prepared in accordance  with generally  accepted  accounting  principles,  which
require the measurement of financial  position and operating results in terms of
historical dollars without  considering changes in the relative purchasing power
of  money  over  time  due  to  inflation.  Unlike  most  industrial  companies,
substantially  all of the assets and liabilities of a financial  institution are
monetary in nature. As a result,  interest rates have a more significant  impact
on a financial  institution's  performance than the effects of general levels of
inflation.  Over short periods of time,  interest rates may not necessarily move
in the same  direction  or in the same  magnitude  as the  prices  of goods  and
services as measured by the consumer price index.

Pending Merger
     In November 1995, the Company signed a definitive  agreement to be acquired
by Harris Savings Bank. The acquisition,  which is expected to be consummated in
April of 1996,  will be a 100% cash purchase with each share of the  outstanding
common stock of the Company being  exchanged for $14.77 in cash. The acquisition
is subject to regulatory approval.
<PAGE>
New Accounting Standards
     In March 1995, the FASB issued Statement of Financial  Accounting Standards
No. 121,  "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of" (SFAS 121). SFAS 121 provides guidance for recognition
and  measurement  of  impairment  of  long-lived  assets,  certain  identifiable
intangibles  and goodwill  related both to assets to be held and used and assets
to be disposed of.
     SFAS  121  requires  that  long-lived   assets  and  certain   identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable.  In performing the review for recoverability,  an entity
should  estimate  the future  cash flows  expected to result from the use of the
asset and its eventual disposition. If the sum of the expected future cash flows
(undiscounted  and without interest charges) is less than the carrying amount of
the asset, an impairment  loss is recognized.  Measurement of an impairment loss
for long-lived  assets and  identifiable  intangibles  that an entity expects to
hold and use should be based on the fair value of the asset.
     SFAS  121  requires  that  long-lived   assets  and  certain   identifiable
intangibles  to be disposed  of be  reported at the lower of carrying  amount or
fair value less cost to sell.
     SFAS 121 is effective for financial  statements for fiscal years  beginning
after December 15, 1995.
     Management  does not  expect  that  the  adoption  of SFAS 121 will  have a
material impact on its financial condition or results of operations.
     In May 1995, FASB issued  Statement of Financial  Accounting  Standards No.
122,  "Accounting for Mortgage  Servicing Rights, an amendment of FASB Statement
No. 65" (SFAS 122).  SFAS 122 amends  Statement 65 to require an  institution to
recognize  as separate  assets the rights to service  mortgage  loans for others
when a mortgage loan is sold or securitized and servicing rights retained.  SFAS
122 also requires an entity to measure to  impairment of servicing  rights based
on the difference  between the carrying amount of the servicing rights and their
current fair value.
     The Company  presently  does not know and cannot  reasonably  estimate  the
impact of adopting  the  provisions  of SFAS 122 on its  financial  condition or
results of operations.
     SFAS 122 is to be applied  prospectively  in fiscal years  beginning  after
December 15, 1995, to transactions in which an institution  sells or securitizes
mortgage loans with servicing  rights released.  In addition,  the provisions of
SFAS 122 should be applied to the  measurement of impairment for all capitalized
servicing rights,  including  servicing rights  capitalized prior to the initial
adoption  of SFAS  122.  The  Company  will  adopt  the  provisions  of SFAS 122
effective January 1, 1996.
     The Company has not  elected  early  adoption  of  Statement  of  Financial
Accounting   Standards  No.  123  (SFAS  123),   "Accounting   for   Stock-Based
Compensation,"  SFAS 123 becomes  effective  January 1, 1996 and will not have a
material  effect on the Company's  financial  position or results of operations.
Upon  adoption of SFAS 123,  the Company will  continue to measure  compensation
expense for its  stock-based  employee  compensation  plans using the  intrinsic
value method prescribed by APB Opinion No. 125,  "Accounting for Stock Issued to
Employees,"  and will provide pro forma  disclosures  of net income and earnings
per  share as if the fair  value-based  method  prescribed  by SFAS 123 had been
applied in measuring compensation expense.

Market and Dividend Information
     The common  stock of the  Company  is quoted and traded on NASDAQ  National
Market  System  under the FFHP  symbol.  As of  December  31,  1995  there  were
approximately 1,100 stockholders of record.
<PAGE>
     The Company has paid a quarterly  cash dividend  since the third quarter of
1987. The following table summarizes the common stock price ranges,  as provided
by NASDAQ,  and dividends  paid for each  quarter.  The prices per share and the
dividends per share have been  retroactively  adjusted to give effect to the two
for one stock split  effective  January 1995 and the 10% stock  dividend paid in
November 1995.

                                               Cash Dividend
1995                    High       Low           Per Share
- ----                    ----       ---           ---------
First quarter          $11.48    $  9.00          $.050
Second quarter          11.70      10.80           .050
Third quarter           11.70      11.03           .050
Fourth quarter          14.63      11.25           .055

1994
- ----
First quarter          $10.80     $ 9.90          $.045
Second quarter          10.80       9.34           .046
Third quarter           14.40       9.23           .045
Fourth quarter          14.18       9.00           .046


SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
<TABLE>
<CAPTION>
Selected Balance Sheet Data:                                                    December 31,
                                                  ------------------------------------------------------------------------
                                                    1995            1994            1993            1992            1991
                                                  --------        --------        --------        --------        --------
                                                                               (In Thousands)
<S>                                               <C>             <C>             <C>             <C>             <C>     
Total Assets .............................        $304,667        $269,985        $266,417        $232,011        $234,830
Loans receivable, net(1) .................         267,749         234,308         228,468         175,381         194,935
Investment securities and interest-bearing
   deposits(2) ...........................          28,084          22,589          24,731          44,348          28,915
Deposits .................................         173,829         151,460         164,404         182,693         211,151
FHLB advances ............................          68,861          22,011          24,600          19,000           1,000
Short-term borrowings ....................          27,705          64,980          46,295           5,717            --
Stockholders' equity .....................          25,389          23,399          21,023          17,456          15,652
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Selected Operating Data:                                                                 Year Ended December 31,
                                                                     ---------------------------------------------------------------
                                                                       1995         1994         1993          1992          1991
                                                                     --------     --------      --------      --------      --------
                                                                                  (In Thousands, except per share data)
<S>                                                                  <C>          <C>           <C>           <C>           <C>     
Total interest income ..........................................     $ 22,737     $ 18,593      $ 17,253      $ 19,048      $ 22,046
Total interest expense .........................................       13,511        9,274         8,935        11,488        15,040
                                                                     --------     --------      --------      --------      --------
Net interest income ............................................        9,226        9,319         8,318         7,560         7,006
Provision for loan losses ......................................          115         --            --             105           366
                                                                     --------     --------      --------      --------      --------
Net interest income after provision for loan losses ............        9,111        9,319         8,318         7,455         6,640
Gain (loss) on sale of investment and trading securities .......            1          (11)         --             (17)            8
Unrealized losses on securities held for sale ..................         --           --             (16)         --            --
Gain on sale of mortgage-backed securities .....................         --           --            --            --               6
Gain on sale of mortgages ......................................        2,136        1,338         2,173         1,450           773
Gain (loss) on sale of property and equipment ..................         --             (7)           17          --            --
Gain on sale of servicing ......................................         --            114          --              22          --
Income (loss) from real estate operations ......................           53          176           (35)          156           615
Other income excluding gains (losses)
   on above sales ..............................................        1,166        1,440         1,689         1,196         1,110
Noninterest expenses ...........................................        8,173        7,850         7,738         6,963         6,373
                                                                     --------     --------      --------      --------      --------
Income before income taxes and cumulative effect
   of change in accounting for income taxes ....................        4,294        4,519         4,408         3,299         2,779
Income taxes ...................................................        1,605        1,913         1,517         1,290         1,149
                                                                     --------     --------      --------      --------      --------
Income before cumulative effect of change in
   accounting for income taxes .................................        2,689        2,606         2,891         2,009         1,630
Cumulative effect of change in accounting for income
   taxes .......................................................         --           --             717          --            --
                                                                     --------     --------      --------      --------      --------
Net income .....................................................     $  2,689     $  2,606      $  3,608      $  2,009      $  1,630
                                                                     ========     ========      ========      ========      ========
Earnings per share(3) ..........................................     $   1.01     $    .98      $   1.37      $    .78      $    .65
                                                                     ========     ========      ========      ========      ========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Other Selected Data:                                                             Year Ended December 31,
                                                               ------------------------------------------------------------
                                                               1995          1994          1993          1992         1991
                                                               -----         -----         -----         -----        -----
<S>                                                            <C>           <C>           <C>           <C>          <C>  
Average yield earned on all interest-earning assets             8.17%         7.70%         7.76%         8.46%        9.86%
Average rate paid on interest-bearing liabilities ..            5.28          4.19          4.32          5.42         6.98
Average interest rate spread:
   During period ...................................            2.89          3.51          3.44          3.04         2.88
   At end of period ................................            2.81          3.83          3.54          3.47         2.79
Ratio of noninterest expense to average total assets            2.76          3.02          3.25          2.95         2.68
Return on average assets ...........................             .91          1.00          1.52           .85          .68
Return on average equity ...........................           11.06         11.73         18.59         12.12        10.50
Average equity to average assets ...................            8.22          8.54          8.16          7.03         6.52
Dividend payout ratio ..............................           20.30         18.52         11.59         17.96        19.58
Number of full service offices at end of period ....            8             8             8             8            7
</TABLE>
- -----------------
(1)  Includes mortgage-backed securities and loans held for sale.
(2)  Includes  securities  held for sale,  stock in the  Federal  Home Loan Bank
     ("FHLB") of Pittsburgh and interest-bearing accounts. At December 31, 1995,
     the interest-bearing accounts amounted to $3.3 million.
(3)  Earnings  per share were  adjusted  retroactively  to reflect the 10% stock
     dividend  paid in  November  1995,  the two for one stock  split  effective
     January 1995,  the 20% stock  dividend paid in November of 1993 and the 10%
     stock dividends paid in November 1992 and November 1991.

KPMG Peat Marwick LLP

Certified Public Accountants

225 Market Street             Telephone 717 238 7131        Telefax 717 233 1101
Suite 300
P.O. Box 1190
Harrisburg, PA 17108-1190



                         Independent Auditors' Consent
                         -----------------------------


The Board of Directors
First Harrisburg Bancor, Inc.

We consent to  incorporation  by reference in the  registration  statements (No.
33-30525 and 33-40293) on Form S-8 and registration  statement (No. 33-69448) on
Form S-3 of First Harrisburg Bancor,  Inc. of our report dated February 2, 1996,
relating  to  the  consolidated  statements  of  financial  condition  of  First
Harrisburg Bancor, Inc. and subsidiary as of December 31, 1995 and 1994, and the
related  consolidated  statements of operations,  stockholders'  equity and cash
flows for each of the years in the  three-year  period ended  December 31, 1995,
which report is incorporated by reference in the December 31, 1995 annual report
on Form 10-K of First Harrisburg Bancor, Inc.

Our report refers to a change in the Company's  method of accounting  for income
taxes in 1993.

                                                           KPMG Peat Marwick LLP

Harrisburg, Pennsylvania
April 15, 1996

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           3,523
<INT-BEARING-DEPOSITS>                           3,332
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     10,159
<INVESTMENTS-CARRYING>                          49,800
<INVESTMENTS-MARKET>                            50,263
<LOANS>                                        227,714
<ALLOWANCE>                                      1,004
<TOTAL-ASSETS>                                 304,667
<DEPOSITS>                                     173,829
<SHORT-TERM>                                    27,705
<LIABILITIES-OTHER>                              8,698
<LONG-TERM>                                     69,047
                                0
                                          0
<COMMON>                                            26
<OTHER-SE>                                      25,363
<TOTAL-LIABILITIES-AND-EQUITY>                 304,667
<INTEREST-LOAN>                                 18,133
<INTEREST-INVEST>                                4,604
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                22,737
<INTEREST-DEPOSIT>                               7,748
<INTEREST-EXPENSE>                              13,511
<INTEREST-INCOME-NET>                            9,226
<LOAN-LOSSES>                                      115
<SECURITIES-GAINS>                                   1
<EXPENSE-OTHER>                                  8,173
<INCOME-PRETAX>                                  4,294
<INCOME-PRE-EXTRAORDINARY>                       2,689
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,689
<EPS-PRIMARY>                                     1.01
<EPS-DILUTED>                                     1.01
<YIELD-ACTUAL>                                    3.31
<LOANS-NON>                                      2,664
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,098
<CHARGE-OFFS>                                      212
<RECOVERIES>                                         3
<ALLOWANCE-CLOSE>                                1,004
<ALLOWANCE-DOMESTIC>                               503
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            501
        

</TABLE>

                                  EXHIBIT 99.1

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         On March 1, 1996,  there were  2,571,012  shares of common  stock,  par
value $.01 per share  ("Common  Stock"),  of the  Company  outstanding,  and the
Company had no other class of equity  securities  outstanding.  Of the 2,571,012
shares of Common Stock  outstanding,  40,486  shares are deemed to be owned by a
subsidiary  of the Company  through a grantor trust and are thus not entitled to
be voted under  applicable  Pennsylvania  law.  Each other share of Common Stock
outstanding  (i.e.,  2,530,526  shares) is entitled to one vote at a Stockholder
Meeting on each matter properly presented at a Stockholder Meeting.

         The following  table sets forth  information  regarding the  beneficial
ownership of the  Company's  Common Stock as of March 1, 1996 by each person who
is known by FHB to own beneficially more than 5% of the Company's Common Stock:
<TABLE>
<CAPTION>
                                                            Amount and Nature of    
      Name and Address                                      Beneficial Ownership                  Percent of
      of Beneficial Owner                                   as of March 1, 1996(1)               Common Stock
      -------------------                                   ----------------------               ------------
<S>                                                                         <C>                          <C>  
Dauphin Deposit Bank and Trust Company, Trustee                             227,932                      8.87%
For First Harrisburg Bancor, Inc.                                                   
Employee Stock Ownership Plan ("ESOP")(2)                                           
213 Market Street                                                                   
Harrisburg, PA  17101                                                               
                                                                                    
The Rubicon Trust(3)                                                        206.342                      8..03%
3601 Vartan Way                                                                     
Harrisburg, PA  17110                                                               
                                                                                    
George A. Parmer(4)                                                         138,153                      5.37%
5300 Derry Street                                                                   
Harrisburg, PA  17111                                                               
</TABLE>

- ---------------------
(1) Based upon filings made pursuant to the Securities  Exchange Act of 1934, as
amended  ("Exchange  Act"),  and other  information  known to the Company.  Such
information has been adjusted for the 10% stock dividends paid by the Company in
November 1989,  November  1991,  November 1992, and November 1995, the 20% stock
dividend  paid by the  Company  in  November  1993  and the 2 for 1 stock  split
effective January 1995.

(2) Of the 227,932 shares,  39,439 shares are held as collateral for a loan used
to purchase the shares.  The  remaining  188,493  shares have been  allocated to
participants in the ESOP.

(3) The Rubicon  Trust is a  beneficial  living trust of which John O. Vartan is
the  trustee  (the  "Vartan  Trust").  The  Vartan  Trust  has sole  voting  and
dispositive power with respect to the 206,342 shares of Common Stock,  which the
Vartan Trust purchased from Keystone Independent Trust on December 16, 1992. The
address for the trustee is 3601 Vartan Way, Harrisburg, Pennsylvania 17110.
<PAGE>
(4) Includes 93,115 shares owned by Mr. Parmer; 15,650 shares owned by Fine Line
Homes,  Inc.  ("Fine Line"),  5520 Derry Street,  Harrisburg,  PA 17111;  24,596
shares owned by Eastern Atlantic Insurance Company ("Eastern"), and 4,791 shares
owned by Residential  Warranty  Corporation  ("RWC"). The address of each of the
above  companies  (other than Fine Line) is 5300 Derry  Street,  Harrisburg,  PA
17111. Mr. Parmer is President,  Chief Executive  Officer and a director of each
of the above  companies and is also either the sole or majority  stockholder  of
Eastern, Fine Line and RWC.

         As of March 1,  1996,  all  directors  and  executive  officers  of the
Company  as  a  group  (11  persons)   beneficially  owned  282,376  shares,  or
approximately  10.98%  of  the  issued  and  outstanding  Common  Stock.  If the
directors and executive  officers  exercised  their options to purchase  145,504
shares of Common Stock,  which options may be exercised  within 60 days of March
1, 1996, the directors and executive  officers as a group would beneficially own
427,880  shares,  or  approximately  16.64% of the then  issued and  outstanding
Common Stock.

         Pursuant  to an  Agreement  and Plan of  Reorganization  and a  related
Agreement and Plan of Merger,  both dated as of November 12, 1995  (collectively
the "Merger  Agreement"),  by and among Harris Savings Bank  ("Harris"),  Harris
Acquisition  Corporation,  a wholly  owned  subsidiary  of Harris  ("HAC"),  the
Company  and First  Federal  Savings and Loan  Association  of  Harrisburg  (the
"Association"),  HAC will be merged into the Company, and each outstanding share
of Common  Stock of the Company  (other than any  treasury  shares or any shares
held by Harris or its parent or subsidiaries in other than a fiduciary capacity)
will be  converted  into the right to  receive  $14.77  in cash (the  "Merger").
Immediately  following  the  Merger,  the  Company  will be  liquidated  and the
Association will be merged into Harris. The Merger is expected to be consummated
in April 1996.

          INFORMATION WITH RESPECT TO DIRECTORS AND EXECUTIVE OFFICERS

Directors

         The Bylaws of the Company presently provide that the Board of Directors
shall consist of six members,  and the Articles of  Incorporation  and Bylaws of
the Company  presently provide that the Board of Directors shall be divided into
three  classes as nearly equal in number as possible.  The members of each class
are to be  elected  for a term of  three  years or until  their  successors  are
elected and qualified.  One class of directors is to be elected annually.  There
are no  arrangements  or  understandings  between  the  Company  and any  person
pursuant  to which such person has been  elected a director,  and no director is
related to any other  director  or  executive  officer of the  Company by blood,
marriage or adoption.
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                  Common Stock
                                                                                                              Beneficially Owned as 
                                                                                                              of March 1, 1996(2)(3)
                                                         Principal Occupation                 Director        ----------------------
Name                              Age                 During the Past Five Years              Since(1)        Amount      Percentage
- ----                              ---                 --------------------------              --------        ------      ----------

                                                Directors Whose Terms Expire in 1996

<S>                               <C>      <C>                                                 <C>           <C>             <C>  
J. Douglass Berry                 69       Director   of  the  Company  and  the               1977           42,354(4)      1.64%
                                           Association;   Vice   President   and
                                           Director of First Harrisburg  Service
                                           Corporation   ("First   Harrisburg");
                                           Director of Second Harrisburg Service
                                           Corporation  ("Second   Harrisburg"); 
                                           Retired  since  1989;  former  Senior
                                           Vice   President   and  Treasurer  of
                                           Gannett   Fleming  Inc.,   engineers;
                                           former  President  of Gancom  Inc., a
                                           printing   and   computing   services
                                           company;   Director,   Capital   Area
                                           Health   Foundation   and  Harrisburg
                                           Hospital.                            

Bruce S. Isaacman                 64       Chairman  of the Board of the Company               1977           50,849(5)      1.97%
                                           and  the  Association;   Director  of
                                           AVSTAR Mortage  Corporation  ("AMC");
                                           Senior  Partner with  Isaacman Kern &
                                           Co., Certified Public Accountants.   
<CAPTION>
                                                Directors Whose Terms Expire in 1997
<S>                               <C>      <C>                                                 <C>           <C>             <C>  
Dr. Raphael S. Aronson            62       Director   of   the   Company,    the               1977           37,631(6)      1.46%
                                           Association  and  First   Harrisburg;
                                           Vice President and Director of Second
                                           Harrisburg;    Director    of    AMC;
                                           President and Chief Executive Officer
                                           of Aronson Associates Inc., a company
                                           involved  in  the   distribution   of
                                           petroleum   products,   the  sale  of
                                           servicing    of   heating   and   air
                                           conditioning    products,   and   the
                                           operation of convenience stores.     
                                           
Leonard Kessler                   69       Director   of  the  Company  and  the               1975           38,942(7)      1.51%
                                           Association;   Retired   since  1986;
                                           former Vice  President and Manager of
                                           Operations   of   the    distribution
                                           facilities for Book-of-the-Month Club
                                           Inc.; Director, Pennsylvania National
                                           Mutual Insurance Company.            
<PAGE>
<CAPTION>
                                                Directors whose Terms Expire in 1998
<S>                               <C>      <C>                                                 <C>           <C>             <C>  
John Butler Davis                 53       Director  of  the  Company  and  AMC;               1991           18,627(8)       .72%
                                           President   of  John   Butler   Davis
                                           Associates,  an  architectural  firm;
                                           Treasurer,   Emilar  Corporation,   a
                                           retail  clothing  company;   Trustee,
                                           Harrisburg Academy.                  
                                           
Robert H. Trewhella               63       Retired   as   President   and  Chief               1982          109,875(9)      4.23%
                                           Executive  Officer of the Company and
                                           the Association in 1995;  Director of
                                           the  Company  and  the   Association;
                                           Director of First Harrisburg,  Second
                                           Harrisburg, and AMC.                 
</TABLE>
- -----------------------

(1) Includes term as a director of the Association. All directors of the Company
also currently serve as directors of the Association.

(2)  Based  on  information  furnished  by  the  respective  individuals.  Under
applicable  regulations,  shares are deemed to be beneficially owned by a person
if he or she directly or  indirectly  has or shares the power to vote or dispose
of the shares, whether or not he or she has any economic interest in the shares.
Unless  otherwise  indicated,  the named  beneficial  owner has sole  voting and
dispositive power with respect to the shares.

(3)  Under  applicable  regulations,  a  person  is  deemed  to have  beneficial
ownership  of any shares of Common  Stock which may be  acquired  within 60 days
pursuant to the exercise of outstanding  stock  options.  Shares of Common Stock
which are subject to stock options are deemed to be outstanding  for the purpose
of computing the percentage of outstanding  Common Stock owned by such person or
group but not deemed  outstanding for the purpose of computing the percentage of
Common  Stock owned by any other  person or group.  The amounts set forth in the
table include shares which may be received upon the exercise of stock options as
follows:  Mr. Berry,  5,500; Mr. Isaacman,  14,346 shares;  Dr. Aronson,  14,080
shares;  Mr. Kessler,  11,889 shares; Mr. Davis, 6,378 shares and Mr. Trewhella,
24,042 shares. See "Management Remuneration - Stock Option Plans."

(4) Includes 30,804 shares owned by Mr. Berry's spouse.

(5) Includes 412 shares owned by Mr. Isaacman's  spouse.  Excludes 10,181 shares
of Common Stock held by an  independent  trustee  under a Deferred  Compensation
Trust  Agreement,  as to  which  Mr.  Isaacman  has no  voting,  dispositive  or
investment   power  and  disclaims   beneficial   ownership.   See   "Management
Remuneration - Deferred Compensation Agreements."

(6) Includes 9,658 shares owned by Dr. Aronson's  spouse.  Excludes 6,549 shares
of Common Stock held by an  independent  trustee  under a Deferred  Compensation
Trust  Agreement,  as to  which  Dr.  Aronson  has  no  voting,  dispositive  or
investment   power  and  disclaims   beneficial   ownership.   See   "Management
Remuneration - Deferred Compensation Agreements."

(7) Includes 20,328 shares owned by Mr. Kessler's spouse.

(8) Includes 8,782 shares owned jointly by Mr. Davis and his spouse.
<PAGE>
(9) Includes  17,243  shares owned by Mr.  Trewhella's  spouse and 16,987 shares
allocated to Mr. Trewhella's  account in the ESOP.  Excludes 349 shares owned by
Mrs.  Trewhella as guardian for her  brother,  as to which shares Mr.  Trewhella
disclaims beneficial ownership. Also excludes 21,104 shares of Common Stock held
by an independent trustee under a Deferred  Compensation Trust Agreement,  as to
which Mr. Trewhella has no voting, dispositive or investment power and disclaims
beneficial  ownership.  See  "Management  Remuneration  - Deferred  Compensation
Agreements."


Executive Officers Who Are Not Directors

         The  following  information  is supplied  with respect to the executive
officers of the Company and the  Association  who do not serve on the  Company's
Board of Directors.  There are no  arrangements  or  understandings  pursuant to
which any of the officers were selected as an officer,  and no executive officer
is related to any other  director or executive  officer of the Company by blood,
marriage or adoption.
<TABLE>
<CAPTION>
                                                                                                                    Common Stock   
                                                                                                                 Beneficially Owned 
                                                                                                                     of March 1,    
                                                                                                                     1996(2)(3)     
                                                       Principal Occupation                   Officer            -------------------
Name                              Age              During the Past Five Years                 Since(1)            Amount  Percentage
- ----                              ---              --------------------------                 --------           -------  ----------
<S>                               <C>     <C>                                                   <C>              <C>           <C>  
Patrick J. Aritz                  52      Chief Executive Officer of the Company and            1991             27,973(4)     1.08%
                                          President of the Association.

Stephen J. Carroll                43      Senior Vice President of the Company; Senior          1973             11,058(5)      .43%
                                          Vice President of Operations for the
                                          Association.


Michael S. Leonzo                 52      President of First Harrisburg and Second              1971             26,729        1.04%
                                          Harrisburg; Vice President of Marketing for the
                                          Association.

J. Frederic Redslob               53      Secretary and Treasurer of the Company, the           1973             43,266(7)     1.67%
                                          Association, First Harrisburg, Second
                                          Harrisburg, and AMC.                                  



Michael L. Vitali                 44      President of AMC                                      1988             20,576(8)      .80%
</TABLE>
- ---------------------
(1) Indicates year employed by, or appointed officer of, the Association, as the
case may be.

(2) Based on  information  furnished by the  respective  individuals.  Except as
indicated below, the named individuals exercise sole voting and investment power
over the indicated shares.
<PAGE>
(3) The amounts set forth in the table include shares which may be received upon
the exercise of stock options which are  exercisable  within 60 days as follows:
Mr. Aritz,  20,900 shares; Mr. Redslob,  26,369 shares;  and Mr. Vitali,  16,500
shares. See "Management Remuneration - Stock Option Plans."

(4)  Includes  217 shares  owned  jointly by Mr.  Aritz and his spouse and 4,384
shares allocated to Mr. Aritz's account in the ESOP.

(5)  Includes  11,058  shares  allocated to Mr.  Carroll's  account in the ESOP.
Excludes  178  shares  owned by Mr.  Carroll's  spouse,  as to which  shares  he
disclaims beneficial ownership.

(6) Includes 12.254 shares owned jointly by Mr. Leonzo and his spouse, 52 shares
owned  by  Mr.  Leonzo's  wife,  453  shares  held  in Mr.  Leonzo's  individual
retirement  account,  and 6,723 shares  allocated to Mr. Leonzo's account in the
ESOP.

(7) Includes 4,917 shares owned jointly by Mr. Redslob and his spouse and 10,974
shares  allocated to Mr.  Redslob's  account in the ESOP.  Excludes 2,921 shares
held in Mr. Redslob's spouse's individual retirement account.

(8)  Includes  94 shares  owned  jointly by Mr.  Vitali and his spouse and 3,982
shares allocated to Mr. Vitali's ESOP.

BOARD MEETINGS AND COMMITTEES

       The Board of  Directors  of the  Company  met four times  during the year
ended  December  31,  1995.  Directors  of the Company  receive no fees from the
Company for  attending  Board of Directors  meetings or committee  meetings when
such  meetings  are  held  in  conjunction  with  comparable   meetings  of  the
Association  and receive $500 per Board meeting  attended and $200 per committee
meeting  attended if such meetings are not held in conjunction  with  comparable
meetings of the  Association.  Directors who are executive  officers  receive no
fees for Board  meetings  or  committee  meetings.  The Board of  Directors  has
standing  Audit  and  Executive  Committees  as  described  below.  The Board of
Directors of the Company does not have a Compensation  Committee. No director of
the Company  attended  fewer than 75% in the  aggregate  of the  meetings of the
Board of Directors held during 1995 and the total number of meetings held by all
committees of the Board on which he served during the year.

         The  Audit  Committee  reviews  the  scope  and  results  of the  audit
performed by the  Company's  independent  auditors  and reviews  recommendations
concerning  the  Company's  system of internal  control made by the  independent
auditors in the course of their audit.  The Committee  also reviews and approves
the Company's  Internal Audit  Department's  annual audit plan,  including audit
procedures and reports of audits  conducted.  The members of the Audit Committee
for both the Company and the  Association  are Messrs.  Isaacman and Berry.  The
Audit Committee met twice in 1995.

         The Executive  Committee,  which  consists of Messrs.  Aronson,  Berry,
Isaacman and Trewhella, is authorized to exercise all the authority of the Board
of Directors of the Company between Board meetings except as otherwise  provided
in the Company's Bylaws. The Executive Committee is the same for the Company and
the Association and did not meet in 1995.
<PAGE>
         The full Board of  Directors  of the Company  serves as the  Nominating
Committee  and met once  during  1995 in such  capacity.  Although  the Board of
Directors  will  consider  nominees  recommended  by  stockholders,  it has  not
actively  solicited  recommendations  from  stockholders of FHB. Section 4.10 of
FHB's Bylaws  provides  certain  procedures  which  stockholders  must follow in
making director nominations.  If such stockholder  nominations are made, ballots
will be provided at the  appropriate  stockholder  meeting bearing the name of a
stockholder's nominee or nominees.

         The Board of Directors of the Association,  effective January 31, 1993,
receives an annual  retainer.  The chairman  receives  $5,000 and board  members
receive  $3,000.  The  Association  held fifteen  meetings during the year ended
December 31, 1995. Directors,  excluding those who are executive officers of the
Association,  receive  $500 per  monthly  Board  meeting  attended  and $200 per
committee meeting attended. The Association has standing Audit,  Executive,  and
Salary  and  Benefits  Committees  as  described  below,  in  addition  to other
committees.  No  director  of the  Association  attended  fewer  than 75% in the
aggregate  of the  meetings of the Board of  Directors  held during 1995 and the
total number of meetings held by all  committees of the Board on which he or she
served during the year.

         The Association's Audit Committee consists of the same members with the
same responsibilities as the Company's Audit Committee.  The Association's Audit
Committee met four times in 1995.

         The Association's Executive Committee consists of the same members with
the  same   responsibilities   as  the  Company's   Executive   Committee.   The
Association's Executive Committee did not meet in 1995.

         The  Association's  Salary and Benefits  Committee reviews the salaries
and benefit  programs of the  Association  in order to  determine  whether  such
salaries and programs are appropriate and  competitive.  The Salary and Benefits
Committee,  which met once during 1995, consists of Messrs. Kessler, Aronson and
Isaacman.
<PAGE>
                            MANAGEMENT RENUMERATION

 Remuneration of  Executive Oficers

         The following  information  is furnished with respect to each executive
officer of the Company and the Association  whose total salary and bonus for the
year ended December 31, 1995 exceeded  $100,000.  Compensation  of the executive
officers is paid by the Association.
<TABLE>
<CAPTION>
                                                                                                       Long-Term
                                                                                                     Compensation
                                                                                 ---------------------------------------------------
                                                       Annual
                                                    Compensation                   Awards                      Payouts
                                             ----------------------------        ------------       --------------------------------
                                                                                  Securities                            All other
                                                                                  Underlying            LTIP             Compen-
       Name and                               Salary              Bonus          Options/SARs          Payouts         sation (1)
  Principal Position           Year             ($)                ($)                (#)                ($)               ($)
  ------------------           ----             ---                ---                ---                ---               ---
<S>                            <C>            <C>                <C>                <C>              <C>                  <C>   
Robert H. Rewhella,            1995           120,000                 --            11,000               --               34,089
President, Retired             1994           120,000             16,402                --               --               30,392
                               1993           120,000            102,434                --               --               49,292

Patrick J. Aritz               1995           105,000             10,814             9,900               --               21,740
President                      1994            95,000             12,836            10,000           53,150 (2)           27,272
                               1993            83,400             65,254                --               --                   --
</TABLE>
- --------------
(1)  Includes  $27,700,   $27,342,  and  $45,831,  for  1995,  1994,  and  1993,
respectively,  representing  the  value of the  Common  Stock  allocated  to Mr.
Trewhella's  account in the ESOP for such years. The remaining amounts represent
allocations to Mr. Trewhella's  account under the profit sharing plan.  Includes
$21,321 and $27,182 for 1995 and 1994,  respectively,  representing the value of
the Common Stock  allocated to Mr.  Aritz's  account in the ESOP.  The remaining
amounts  represent  allocations to Mr. Aritz's  account under the profit sharing
plan.

(2) This amount was paid to Mr. Aritz in connection  with the termination of his
agreement with AMC in January 1994, rather than in connection with a termination
of his employment as originally  contemplated by the agreement.  See "Employment
Agreements."
<PAGE>
Deferred Compensation Agreements

         The Association has deferred compensation  agreements with three of its
directors, Messrs. Aronson, Isaacman, and Kessler (the "Participants"), pursuant
to which each  Participant  has agreed to defer receipt of all his director fees
until the  agreement  is  otherwise  amended.  The  Association  has a  deferred
compensation  agreement  with Mr.  Trewhella,  pursuant  to which Mr.  Trewhella
defers  receipt of $11,000 per year until his  agreement is  otherwise  amended.
When a Participant ceases to be a director of the Association, all deferred fees
and  accrued  interest  or  other  earnings  will  be  paid  to him  in  monthly
installments,  over a period of five years for Messrs.  Isaacman and Kessler and
10 years for Dr.  Aronson.  When Mr.  Trewhella  ceased to serve as a  full-time
employee of the  Association  effective as of December  31,  1995,  his deferred
salary and accrued  interest or other earnings started to be paid to him in 1996
in monthly installments over a period of 10 years.

         In October  1992,  the deferred  compensation  agreements  with Messrs.
Isaacman and  Trewhella  were amended to provide that the accrued funds in their
respective  accounts,  as well as all future amounts  deferred by them, shall be
contributed by the  Association to a grantor trust.  The trustee for the grantor
trust is an independent financial institution, which has authority to invest the
funds in the Company's Common Stock or, in the trustee's  discretion,  in either
(i) one or more of the funds offered by the Vanguard  Group or (ii)  short-term,
interest-bearing accounts at a federally insured depository institution. Neither
Mr. Isaacman nor Mr.  Trewhella has any voting,  dispositive or investment power
with respect to such shares.  Title to, and beneficial  ownership of, all assets
held in the grantor trust are held by the Association. All amounts to be paid to
Messrs.   Isaacman  and  Trewhella  pursuant  to  their  deferred   compensation
agreements  shall be made only in the form of cash.  The  deferred  compensation
agreement  with Mr.  Aronson  was not  amended  in 1992.  Instead,  the  account
consisting of Mr. Aronson's deferred fees was credited at the end of each annual
period with  interest at the average of all auction  yields on 26-week  Treasury
bills as announced  throughout  the year,  until April 1994.  At that time,  Mr.
Aronson  amended his  agreement  to be similar to those of Messrs.  Isaacman and
Trewhella,  except that all his  deferred  payments in the grantor  trust are to
purchase the  Company's  Common Stock.  At December 31, 1995,  there were 40,786
shares of  Common  Stock  held by the  grantor  trust.  Mr.  Kessler's  deferred
compensation  agreement  was  established  in April 1994.  His deferred fees are
credited to a liability  account of the  Association.  The liability  account is
credited  annually with interest at the average of all auction yields on 26 week
Treasury bills as announced throughout the year.

Employment Agreements

         Effective  September  1, 1990,  the  Company and the  Association  (the
"Employers")  entered into new  employment  agreements  with Messrs.  Trewhella,
Carroll and Redslob, and effective January 1, 1994 with Messrs. Aritz and Vitali
so that  each  agreement  would  have a  three-year  term,  with  the term to be
extended  automatically  each year for an additional one year, unless either the
Employers or the employee  gives written notice to the contrary at least 45 days
prior to the date on which  the  agreement  would  otherwise  be  extended.  Mr.
Trewhella  retired December 31, 1995 and therefore,  no longer has an employment
contract on a going  forward  basis.  Under the revised  agreements,  the salary
levels for 1995 for Messrs. Trewhella,  Aritz, Carroll, Redslob, and Vitali were
$120,000, $105,000, $68,000, $68,000, and $75,000,  respectively,  which amounts
may be  increased  annually at the  discretion  of the Board of  Directors.  The
agreements  are  terminable  by the Employers for just cause at any time upon at
least 30 days'  written  notice or in the case of certain  events  specified  by
regulations of the Office of Thrift Supervision.
<PAGE>
       Each employee may terminate his employment  upon 30 days' written notice.
If such  termination  is for "good  reason," the employee is entitled to receive
severance  payments.  "Good reason" is defined to include the  following:  (1) a
material  default under the agreement by the Employers which is not cured within
10 days after the employee  notifies  the  Employers  of such  default;  (2) the
taking of certain actions adverse to the employee without the employee's written
consent  following a "change in control" (as defined  below) of the Company;  or
(3) a  termination  of the  employee's  employment  without  proper notice being
given.  The employment  agreement  defines "change in control" to include any of
the  following:  (1) any change in control  required to be reported  pursuant to
Item  6(e)  of  Schedule  14A  promulgated  under  the  Exchange  Act;  (2)  the
acquisition of beneficial  ownership by any person (as defined in Sections 13(d)
and 14(d) of the Exchange  Act) of 25% or more of the  combined  voting power of
the  Company's  then  outstanding  securities;  or (3)  during any period of two
consecutive  years,  a change in the majority of the Board of Directors  for any
reason  unless  the  election  of each new  director  was  approved  by at least
two-thirds  of the  directors  then  still in office who were  directors  at the
beginning of the period.  The agreements  provide for severance  payments in the
event the employee terminates his employment for good reason. If the termination
is subsequent to a change in control,  the severance payments from the Employers
will equal 2.99 times the officer's average aggregate annual compensation during
the preceding five calendar years. Such amount will be paid within five business
days following the termination of employment.  However, if the severance payment
would be deemed to  constitute a "parachute  payment"  under Section 280G of the
Internal Revenue Code of 1986, as amended  ("Code"),  the severance payment will
be reduced to the extent  necessary  to ensure that no portion of the  severance
payment is subject to the excise tax imposed by Section 4999 of the Code. If Mr.
Aritz were to  terminate  his  employment  for good  reason in 1996  following a
change in  control,  he would be  entitled to  aggregate  severance  benefits of
approximately $410,000.

         In April 1992, AMC, a wholly-owned  mortgage banking  subsidiary of the
Association,  entered into an agreement  with Mr. Aritz,  then President of AMC,
and with Mr. Vitali,  then Executive Vice President and Chief Operating  Officer
of AMC. The agreement provided that if the employment of either or both of these
individuals  was terminated  other than for cause,  such officer was entitled to
receive  as  additional  compensation  an  amount  equal  to 5% of the  proceeds
resulting from the sale of AMC's  mortgage  servicing  portfolio,  provided that
such  compensation  would not be paid with respect to the sale of the first $102
million of the mortgage  servicing  portfolio.  In addition to other conditions,
any sales of the servicing  portfolio would have to be initiated and approved by
the Board of Directors of the Association.  Messrs.  Aritz and Vitali would also
be entitled to such  benefits in the event of (1) a sale of or merger  involving
the  Association in which the  Association  is not the surviving  company or (2)
termination of their employment by AMC for other than cause. The maximum benefit
that could have been  received  under the  agreement  was  $500,000 per officer,
provided that if one of the officers lost entitlement to his benefits, the other
officer  would have been  entitled  to his  benefit as well.  In addition to the
foregoing,  each of the two officers  would have been entitled to receive,  upon
termination of employment other than for cause,  six months'  severance pay plus
benefits for six months  following such  termination.  On January 1, 1994,  this
agreement was terminated,  at which time a payment of approximately  $53,000 was
made to each of  Messrs.  Aritz  and  Vitali in the first  quarter  of 1994.  On
January 1, 1994, Messrs. Aritz and Vitali entered into agreements similar to the
agreements with Messrs. Carroll, Redslob, and Trewhella.
<PAGE>
         Upon consummation of the pending Merger with Harris,  Messrs. Aritz and
Vitali  will be hired by Harris,  and Mr.  Aritz will  receive a new  employment
agreement with Harris. In consideration of Messrs.  Aritz and Vitali agreeing to
being hired by Harris and  foregoing  their right to  severance  pay under their
current  employment  agreements,  Messrs.  Aritz and  Vitali  will  receive  the
following from Harris within 30 days after the consummation of the Merger: (1) a
cash payment of $150,000 to Mr. Aritz and $50,000 to Mr. Vitali,  and (2) shares
of common stock of Harris  (stock valued at $100,000 to Mr. Aritz and $50,000 to
Mr. Vitali).  Messrs.  Redslob and Carrol will receive the severance payments to
which they are entitled under their employment agreements.

Directors' Retirement Plan

         On  December  22,  1992,  the  Board of  Directors  of the  Association
established  a  non-tax-qualified,  unfunded  retirement  plan for its directors
which is intended to provide a retirement benefit to non-employee  directors who
have completed at least five continuous years of service, including service as a
director  of the  Association  prior  to  December  22,  1992  ("Participants").
Retirement  benefits will be based on the sum of (i) the monthly  directors' fee
for service as a non-employee  director  (excluding fees for committee meetings)
being  paid as of the  date  the  non-employee  director  ceases  to  serve as a
director,  multiplied by 12, and (ii) any annual retainer paid to a non-employee
director for the year in which the  non-employee  director  ceases to serve as a
director  (collectively,  the "Base Amount"). The annual retirement benefit will
equal 50% of the Base Amount as in effect on the date the Participant  ceases to
serve as a non-employee  director,  increased by 10% for each full year by which
the  Participant's  years  of  service  exceed  five but not more  than  ten.  A
Participant  with ten or more years of service  shall be  entitled to receive an
annual benefit equal to 100% of the Base Amount.

         The  annual   retirement   benefits  will  be  paid  in  equal  monthly
installments for a period of time equal to the lesser of (a) the number of years
of service,  including  partial years of service in whole  quarterly  fractions,
credited to the  Participant,  or (b) ten years.  The benefits will be paid over
the specific time period following  consumation of the Merger.  If a Participant
who has ceased to be a  non-employee  director  dies,  his estate or  designated
heirs shall be entitled to receive 50% of the annual  retirement  benefits  that
would  otherwise  have  been paid to the  Participant.  If a person  dies  while
serving as a director  of the  Association  with at least five years of service,
including employee directors, the director's estate or designated heirs shall be
entitled to receive 50% of the annual  benefit  that would  otherwise  have been
paid  to the  director  as if he had  retired  on the  date  of his  death  as a
non-employee director.

Profit Sharing Plan

         The  Association  has in effect a profit  sharing plan which covers all
employees who have  completed  more than 1,000 hours of service in one year. The
Board  of  Directors  of  the  Association  can  determine  the  amount  of  the
Association's  contributions to be made to the plan from current and accumulated
net profits in its sole  discretion,  provided  that such  contributions  do not
exceed the maximum  amount  deductible  for tax purposes  under the Code.  As of
December 31, 1995, the plan owned 24,915 shares of Common Stock.  The trustee of
the plan is currently  Dauphin Deposit Bank.  During 1995 the Association made a
$10,000 contribution to the profit sharing plan.
<PAGE>
         Under the terms of the profit sharing plan,  participants become vested
with  respect  to their  allocations  at the rate of 20%  after  three  years of
participation  and then increasing 20% each year  thereafter  until fully vested
after seven years. Participants (or their beneficiaries) are entitled to receive
the  amounts  as to which  they  are  vested  upon  their  retirement,  death or
disability.  The amounts  allocated to the  participants'  accounts,  which have
consisted of forfeitures  and earnings in the last three years,  are included in
the compensation table under "- Remuneration of Executive  Officers." The profit
sharing plan will be terminated effective upon consumation of the Merger.

Stock Option Plans

         As a performance  incentive to its officers and key  employees,  and in
order to attract and retain qualified  directors,  the Company has the following
three  stock  option  plans:  a Key  Employee  Stock  Compensation  Program  for
officers,  key employees and, prior to May 1991, directors (the "1986 Program");
the 1990 Key Employee Stock Compensation  Program for officers and key employees
(the "1990  Program");  and the 1990 Directors'  Stock Option Plan for directors
and advisory directors (the "Directors' Plan"). After giving effect to all stock
dividends to date, the Company has reserved  250,043 shares,  250,463 shares and
250,463  shares of Common Stock for issuance  under the 1986  Program,  the 1990
Program and the Directors' Plan, respectively.

         Both the 1986 Program and the 1990 Program  provide for the granting of
incentive stock options,  compensatory stock options,  stock appreciation rights
and  performance  share  awards,  with a  committee  consisting  of two  outside
directors of the Company ("Program  Administrators")  having absolute discretion
to select the  persons to whom  options,  rights and awards are  granted  and to
determine the number of shares subject to each option, right or award.

         The  Directors'  Plan provides for the granting of  compensatory  stock
options to non-employee  directors  pursuant to a formula set forth in the plan.
Each of the five  non-employee  directors in office when the Directors' Plan was
approved by  stockholders  in 1990 received an option for 2,000 shares of Common
Stock;  thereafter,  any  person  who is  subsequently  either  (i)  elected  or
appointed  to the  Board of  Directors  of the  Company  or of any  first  tier,
wholly-owned  subsidiary of the Company for the first time, or (ii) is appointed
as an advisory  director  of either the Company or any first tier,  wholly-owned
subsidiary of the Company for the first time is automatically  granted an option
for a number of shares equal to 10% of the shares of Common  Stock  beneficially
owned by him or her  immediately  prior to his or her  election or  appointment,
provided that the number of shares subject to the option shall not exceed 2,000.

         As of  December  31, 1995 stock  options for 137,833  shares and 59,566
shares, respectively, were outstanding under the 1986 Program and the Directors'
Plan. To date, no stock  appreciation  rights or  performance  share awards have
been granted,  and no stock  options have been granted under the 1990  Programs.
Stock option  awards of 52,700 shares were granted to seven  executive  officers
and  38,675  shares were  granted  to 26 key  employees  in 1995  under the 1986
Program. No stock options were granted under the 1990 Program, but 33,000 shares
were granted under the  Directors'  Plan in 1995.  Options for a total of 40,072
shares were  exercised  by three  executive  officers and 1,250 shares of Common
Stock were  exercised  by three  non-executive  officers  in 1995 under the 1986
Program.
<PAGE>
         The following table sets forth certain  information  regarding  options
granted to each  executive  officer  whose  salary  and bonus for 1995  exceeded
$100,000.


                      Option/SAR Grants in Last Fiscal Year
                               (Individual Grants)

<TABLE>
<CAPTION>
                                      Number of                 Percent of
                                     Securities                    Total
                                     Underlying                Options/SARs
                                    Options/SARs                Granted to                Exercise or
                                       Granted                 Employees in               Base Price                Expiration
         Name                            (#)                    Fiscal Year                 ($/Sh)                     Date
         ----                            ---                    -----------                 ------                     ----
<S>                                  <C>                           <C>                       <C>                   <C>  
Robert H. Trewhella                  11,000 (1)                    12.0%                     10.57                 Feb. 22, 2005

Patrick J. Aritz                      9,900 (2)                    10.8%                      9.09                 Jan. 25, 2005

</TABLE>
- --------------
(1)     These options became exercisable after August 22, 1995.

(2)     These options became exercisable after July 25, 1995.
<PAGE>
         The  following  table  sets forth  certain  information  regarding  the
unexercised  stock options held by each executive officer whose total salary and
bonus for 1995  exceeded  $100,000.  All of the options  shown in the table were
exercisable  at  December  31,  1995.  Each of the stock  option  plans  will be
terminated  effective  upon  consumation  of the  Merger and  immediately  prior
thereto  each  optionee  will  receive a cash  payment  equal to the  difference
between $14.77 and the per share exercise price of his options, multipled by the
number of shares subject to his options.
<TABLE>
<CAPTION>
                                 Aggregated Option/SAR Exercises in Last Fiscal Year
                                            and FY-End Option/SAR Values

                                                                                        Number of
                                                                                       Securities                    Value of
                                                                                       Underlying                   Unexercised
                                                                                       Unexercised                 In-the-Money
                                                                                     Options/SARs at              Options/SARs at
                                                                                       FY-End (#)                   FY-End ($)
                                                                                                                        (1)

                                  Shares Acquired          Value Realized             Exercisable/                 Exercisable/
        Name                      on Exercise (#)                ($)                  Unexercisable                Unexercisable
        ----                      ---------------                ---                  -------------                -------------
<S>                                   <C>                        <C>                       <C>                       <C>         
Robert H. Trewhella                   12,100                     --                     24,042/0                     183,214/0

Patrick J. Aritz                        --                       --                     20,900/0                      91,399/0

</TABLE>

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

(1) Equals the difference  between the market price per share of Common Stock at
December  31,  1995 and the  exercise  price  per share  under  the  outstanding
options, multiplied by the number of shares subject to the outstanding options.

Employee Stock Ownership Plan

The Company and the  Association  established an ESOP effective  January 1, 1991
for  employees  who  have  at  least  one  year of  credited  service  with  the
Association or the  Corporation.  The ESOP initially  borrowed  $900,000 from an
unaffiliated  financial  institution  to purchase  up to 10% of the  outstanding
Common Stock of the  Corporation.  The interest  rate on the loan was equal to a
designated  prime  rate  plus  2.5%,  and the loan was  scheduled  to  mature on
September  30,  1998.  The loan was  refinanced  in  January  1994 with  another
unaffiliated financial institution at a designated prime rate plus .75%, and the
loan is  scheduled to mature on December  31,  1998.  At December 31, 1995,  the
outstanding  principal  amount of the loan was $186,000,  and 227,932  shares of
Common Stock had been purchased by the ESOP as of such date.
<PAGE>
The Company and its subsidiaries make scheduled discretionary cash contributions
to the ESOP  sufficient to amortize the principal and interest on the loan.  The
Corporation  or  its  subsidiaries  may,  in  any  plan  year,  make  additional
discretionary  contributions  in either  shares of  Common  Stock or cash.  From
time-to-time,  the ESOP may purchase  additional  shares of Common Stock for the
benefit of plan  participants  through  purchase  of  outstanding  shares in the
market,  upon the original  issuance of additional  shares by the Corporation or
upon the sale of treasury shares by the  Corporation.  Such purchases,  if made,
would  be  funded  through  additional  borrowings  by the  ESOP  or  additional
contributions from the Corporation or its subsidiaries.

Shares  purchased  by the ESOP with the  proceeds of the loan are held in a loan
suspense  account and are released on a pro rata basis as debt service  payments
are made.  Discretionary  contributions to the ESOP and shares released from the
suspense account are allocated among  participants on the basis of compensation.
Forfeitures are  reallocated  among  remaining  participating  employees and may
reduce  any  amount  the  Company  and  the  Association  might  otherwise  have
contributed to the ESOP.  Participants  become 20% vested in their ESOP accounts
at the end of three years of service,  which vesting  increases by an additional
20% for each  subsequent year of service until the participant is 100% vested at
the end of seven years of service.  In addition,  active participants who die or
become disabled become 100% vested, and all participants will become 100% vested
in the event of a change in  control  of the  Company.  Vested  benefits  may be
payable upon retirement, death, disability or separation from service, in either
shares  of  Common  Stock  or in  cash.  The  Company's  and  the  Association's
contributions  to the ESOP are not fixed,  so  benefits  payable  under the ESOP
cannot be estimated.

Dauphin Deposit Bank (the "ESOP Trustee") holds,  invests,  reinvests,  manages,
administers and distributes the assets of the ESOP for the exclusive  benefit of
participants, retired participants and their beneficiaries. All shares of Common
Stock of the Company which are allocated to participants'  accounts are voted by
the ESOP Trustee in accordance  with  instructions  from the  participants.  All
unallocated  shares of Common Stock of the Company held by the ESOP Trustee in a
suspense  account are voted by the ESOP Trustee in the same  proportion  for and
against  each  proposal   presented  to  stockholders  as  allocated  shares  in
participants' accounts are voted for and against such proposals. With respect to
the 227,932 shares of Common Stock held by the ESOP as of March 1, 1996, 188,493
shares had been allocated to participants'  accounts and 39,439 shares were held
in the loan suspense account.

The ESOP will be terminated  effective upon consummation of the Merger, at which
time all participants will become 100% vested to their account balance.
<PAGE>
Indebtedness of Management

Prior to the  enactment of the  Financial  Institutions  Reform,  Recovery,  and
Enforcement Act of 1989 ("FIRREA") on August 9, 1989, the Association offered to
its directors,  officers and employees first mortgage loans for the financing of
their primary  residences and consumer loans.  Officers and employees received a
preferential  rate on mortgage  and  construction  loans which was .5% below the
rate  offered to the public  for as long as they  continued  to be an officer or
employee of the Association.  In addition,  all origination fees on new mortgage
loans were waived by the  Association.  In accordance with FIRREA,  all loans to
directors  and  executive  officers  are now made on the same  terms  (including
interest rates and loan fees) as comparable loans to unaffiliated  persons.  The
Association  continues  to  offer  such  loans  on  preferential  terms  to  its
non-executive officers and employees.  It is the belief of management that these
loans neither  involve more than the normal risk of  collectibility  nor present
other unfavorable  features.  Consumer loans are offered to directors,  officers
and employees at the rate and terms offered to the general public.

         The following table sets forth certain information with respect to each
current executive officer, director, and nominee for director of the Company, or
members of their  respective  families,  whose aggregate  indebtedness  exceeded
$60,000 during the period indicated:
<TABLE>
<CAPTION>
                                                                                    Highest
                                                                                   Principal
                                                                                 Balance From       Principal
                                                                 Interest         January 1,         Balance
        Name                        Nature                        Rate at           1995 to           as of
         and                          of            Year       December 31,      December 31,     December 31,
      Position                   Indebtedness       Made           1995              1995             1995
      --------                   ------------       ----       ------------      ------------     ------------
<S>                             <C>                 <C>          <C>               <C>                <C>    
Stephen J. Carroll,             Home Equity         1993         7.25%             $81,379            $74,807
Senior Vice President
</TABLE>


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