FORM 10 - Q



                    SECURITIES AND EXCHANGE COMMISSION
                                 WASHINGTON, D.C.  20549



                    QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                            OF THE SECURITIES EXCHANGE ACT OF 1934




For quarter ended         September 30,1998                 Commission file
number:       33-18888



                                 ORRSTOWN FINANCIAL SERVICES, INC.
                                (Exact name of registrant as specified in its
charter)




Commonwealth of Pennsylvania                                              
23-2530374
(State or other jurisdiction of incorporation                             
(I.R.S. Employer
or organization)                                                            
Identification No.)



77 East King Street                                                      
17257
P.O. Box 250, Shippensburg, Pennsylvania                                  
(Zip Code)
(Address of principal executive offices)


Registrant's telephone number, including area code:                     
(717) 532-6114



Indicate by check mark whether the registrant (1) has filed all reports
 required
to be filled by
Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the
 preceding
12 months
(or for 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.


                                          X
                        YES      ---------------                           N----
- ----------






                    Class                                   Outstanding at
October 31,1998
    (Common Stock, no par value)                                               
1,027,658








































ORRSTOWN FINANCIAL SERVICES, INC.

  INDEX



                                                                  Page
Part I - FINANCIAL INFORMATION
Item 1.            Financial statements ( unaudited )
         Condensed consolidated balance sheets - September 30,1998
               and December 31, 1997                                3
         Condensed consolidated statements of income - Three months
               ended September 30,1998 and 1997                     4
         Condensed consolidated statements of income - Nine months
               ended September 30,1998 and 1997                     5
         Condensed consolidated statements of comprehensive income -
               Three months & Nine months ended September 30,199    6
         Condensed consolidated statements of cash flows - Nine months
               ended September 30,1998 and 1997                     7
         Notes to condensed consolidated financial statements      8-9
Item 2.  Management's discussion and analysis of financial condition
               and results of operations                          10-13

PART II - OTHER INFORMATION                                        14

Signatures                                                         15

Data Table                                                         16

















































































                           PART I - FINANCIAL INFORMATION













































































                               PART I - FINANCIAL INFORMATION
                               Item 1. Financial Statements

                               ORRSTOWN FINANCIAL SERVICES, INC.
                  AND ITS WHOLLY -  OWNED SUBSIDIARY, ORRSTOWN BANK


                           CONDENSED CONSOLIDATED BALANCE SHEETS
                                              (UNAUDITED)


                                                 September 30,         
December 31,
                                                  1998                  
1997*
                                                            (Unaudited)
ASSETS
                                                                      (000
Omitted)
Cash and due from banks                                         5,947          
5,963
Interest - bearing deposits with banks                             18       
16
Federal funds sold                                              1,116     
2,858
Securities available for sale                                  45,875    
46,208
Federal Home Loan Bank, Federal Reserve and
  Atlantic Central Bankers Bank Stock, at cost
  which approximates market value                               1,119         
983
Loans                                                         156,209     
128,331
Allowance for loan losses                                      (1,971)    
(1,767)
                                                           -----------         
- -----------
                      Net Loans                               154,238          
126,564
Bank premises and equipment, net                                5,232          
5,130
Other assets                                                    7,457      
2,520
                                                  -----------           
- -----------
           Total assets                                       221,002       
$   190,242
                                                   ===========           
===========

    LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
      Deposits:
            Noninterest  bearing                          $    20,997        
$    17,649
            Interest  bearing                                 155,050          
142,931
                                                   -----------           
- -----------
                     Total deposits                           176,047         
160,580
Federal funds purchased and other borrowed money               21,093          
8,569
Other liabilities                                               3,609       
2,828
                                                           -----------         
- -----------
                   Total liabilities                          200,749          
171,977
                                                  -----------           
- -----------

STOCKHOLDERS' EQUITY
       Common stock, no par value - $ .2083 stated
              value per share at September 30, 1998 and
              December 31, 1997,  2, 000, 000 shares authorized
              with 1, 026,417 shares issued at September 30, 1998 and
              1,025,094 issued at December 31, 1997               214          
214
Additional paid - in capital                                   12,410      
12,352
Retained earnings                                               6,305      
4,730
Unrealized holding gain, net of tax
       $682 and $499 at September 30, 1998 and
       December 31, 1997, respectively                          1,324          
969
                                                           -----------   
- -----------
                            Total stockholders' equity         20,253      
18,265
                                                           -----------    
- -----------
                            Total liabilities and stockholders'
                                   equity                 $   221,002          
$   190,242
                                                     ===========           
===========

*  Condensed from audited financial statements

The accompanying notes are an integral part of these condensed financial
statements.

































                              ORRSTOWN FINANCIAL SERVICES, INC.
                      AND ITS WHOLLY - OWNED SUBSIDIARY, ORRSTOWN BANK

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                            Three Months Ended September 30, 1998 and 1997
                                       (UNAUDITED)


                                                        1998               1997
                                                      (Unaudited)       
(Unaudited)
                                                               (000 Omitted)

Interest Income
  Interest and fees on loans                         $   3,372          $  
2,764
  Interest on federal funds sold                            23                
44
  Interest and dividends on investment securities          741               
666
  Interest income on deposits with banks                     2                 
0
                                                      ---------          -------
- --
         Total interest income                           4,138             
3,474

Interest Expense
    Interest on deposits                                 1,648             
1,421
    Interest on borrowed money                             209                
83
                                                      ---------          -------
- --
        Total interest expense                           1,857             
1,504
                                                      ---------          -------
- --

       Net interest income                               2,281             
1,970


 Provision for loan losses                                  75                
45
                                                      ---------          -------
- --

Net interest income after provision for loan
  losses                                                 2,206             
1,925
                                                      ---------          -------
- --

Other Income
     Service charges on deposits                           220               
155
     Other service charges                                 122                
81
     Trust department income                               194               
115
     Other income                                           14                 
0
     Net gains on available for sale securities             11                 
5
                                                      ---------          -------
- --
             Total other income                            561               
356
                                                      ---------          -------
- --

Other Expenses
       Salaries and employee benefits                      864               
707
       Net occupancy and equipment expenses                212               
170
       Other operating expenses                            491               
420
                                                      ---------          -------
- --

          Total other expense                            1,567             
1,297
                                                      ---------          -------
- --

          Income before income taxes                     1,200               
984

Income tax expenses                                        335               
256
                                                      ---------          -------
- --

             Net income                              $     865          $    
728
                                                      =========         
=========

Weighted average number of shares outstanding         *********         
*********

Net income per share                                 $    0.85          $   
0.71

Cash dividends declared per share                    $    0.24          $   
0.20


The accompanying notes are an integral part of these condensed financial
statements.

























                              ORRSTOWN FINANCIAL SERVICES, INC.
                      AND ITS WHOLLY - OWNED SUBSIDIARY, ORRSTOWN BANK

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                            Nine Months Ended September 30, 1998 and 1997
                                       (UNAUDITED)


                                                        1998              1997
                                                      (Unaudited)      
(Unaudited)
                                                               (000 Omitted)

Interest Income
  Interest and fees on loans                         $   9,367         $   7,901
  Interest on federal funds sold                           198               164
  Interest and dividends on investment securities        2,262             1,845
  Interest income on deposits with banks                     5                 4
                                                      ---------         --------
- -
         Total interest income                          11,832             9,914

Interest Expense
    Interest on deposits                                 4,838             4,011
    Interest on borrowed money                             526               211
                                                      ---------         --------
- -
        Total interest expense                           5,364             4,222
                                                      ---------         --------
- -

       Net interest income                               6,468             5,692


 Provision for loan losses                                 225               135
                                                      ---------         --------
- -

Net interest income after provision for loan
  losses                                                 6,243             5,557
                                                      ---------         --------
- -

Other Income
     Service charges on deposits                           614               449
     Other service charges                                 346               225
     Trust department income                               571               402
     Other income                                           45                41
     Net gains(losses) on available for sale securitie      (1)                5
                                                      ---------         --------
- -
             Total other income                          1,575             1,122
                                                      ---------         --------
- -

Other Expenses
       Salaries and employee benefits                    2,502             2,103
       Net occupancy and equipment expenses                621               539
       Other operating expenses                          1,527             1,273
                                                      ---------         --------
- -

          Total other expense                            4,650             3,915
                                                      ---------         --------
- -

          Income before income taxes                     3,168             2,764

Income tax expenses                                        876               758
                                                      ---------         --------
- -

             Net income                              $   2,292         $   2,006
                                                      =========        
=========

Weighted average number of shares outstanding         *********        
*********

Net income per share                                 $    2.24         $    1.96

Cash dividends declared per share                    $    0.70         $    0.57


The accompanying notes are an integral part of these condensed financial
statements.





















                              ORRSTOWN FINANCIAL SERVICES, INC.
                      AND ITS WHOLLY - OWNED SUBSIDIARY, ORRSTOWN BANK

         CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                           Three Months Ended September 30, 1998 and 1997
                                    (UNAUDITED)



                                                    1998                 
1997
                                                                   (000 Omitted)

Net Income                                             $    865           $   
728

Other comprehensive income, net of tax
       Unrealized gain (loss) on investment securities
       available for sale                                   362               
348

Comprehensive Income                                   $   1,227            $  
1,076
                                                        ===========         
============






The accompanying notes are integral part of these condensed financial
statements.



********************************************************************************
*********


                              ORRSTOWN FINANCIAL SERVICES, INC.
                      AND ITS WHOLLY - OWNED SUBSIDIARY, ORRSTOWN BANK

              CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                     Nine Months Ended September 30,1998 and
1997
                                             (UNAUDITED)



                                                           1998             
1997
                                                                   (000 Omitted)

Net Income                                             $   2,292            $  
2,006

Other comprehensive income, net of tax
       Unrealized gain (loss) on investment securities
       available for sale                                   356                
426

Comprehensive Income                                   $   2,648            $  
2,432
                                                        ===========         
============






The accompanying notes are integral part of these condensed financial
statements.








































                                         ORRSTOWN FINANCIAL SERVICES, INC.
                                 AND ITS WHOLLY - OWNED SUBSIDIARY, ORRSTOWN
BANK

                             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            Nine Months Ended September 30,
 1998
and 1997
                                                   (UNAUDITED)



                                                            1998               
1997
                                                         (Unaudited)         
(Unaudited)
                                                                            
(000 Omitted)
Cash flows from operating activities:
   Net income                                            $    2,292        
$   2,006
    Adjustments to reconcile net income to net
            cash provided by operating activities:
         Depreciation and amortization                            314       
252
         Provision for loan losses                               225     
135
         Other, net                                          (37)           
(14)
                                                       ----------          
- ---------
Net cash provided by operating activities                      2,794    
2,379

Cash flows from investing activities:
     Net (increase) decrease in interest bearing
          deposits with banks                                 (2)             
1,532
    Purchase of available for sale securities             (8,267)           
(11,818)
    Sales and Maturities of available for sale securities     9,003            
2,595
    Net (increase) in loans                            (27,857)           
(13,920)
    Purchases of bank premises and equipment               (384)            
(1,026)
    Increase in other assets                           (4,969)                 
0
    Increase in other liabilities                        598                  
0
                                                      ----------          
- ---------
Net cash (used) by investing activities                 (31,878)           
(22,637)
                                                     ----------          
- ---------

Cash flows from financing activities:
     Net increase in deposits                           15,467             
14,578
     Cash dividends paid                                    (718)              
(585)
     Cash paid in lieu of fractional shares                 0                
(22)
     Dividend reinvestment plan purchases                 59                  
0
     Net increase in purchased funds                    5,024                  
0
     Proceeds from long - term debt                     7,500              
3,000
     Payments on debt                                  (6)                
(5)
                                                     ----------          
- ---------
Net cash provided by financing activities               27,326             
16,966
                                                    ----------          
- ---------

Net increase (decrease) in cash and cash equivalents        (1,758)            
(3,292)

Cash and cash equivalents at beginning of period            8,821              
8,172
                                                   ----------          
- ---------
Cash and cash equivalents at end of period          $    7,063          
$   4,880
                                                    ==========          
=========

Supplemental disclosure of cash flows information:
       Cash paid during the period for:
               Interest                             $    4,839          
$   3,860
               Income Taxes                              902                
724

Supplemental schedule of noncash investing and financing activities:
        Unrealized gain (loss) on investments available for
           sale (net of deferred taxes of $183 and $219 at
            September 30, 1998 and 1997, respectively               356        
425
         5% Stock dividend issued May, 1997                        0   
1,736


The accompanying notes are an integral part of these condensed financial
statements.
































ORRSTOWN FINANCIAL SERVICES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1998
(UNAUDITED)



NOTE 1.  Basis of Presentation

         The financial information presented at and for the three months ended
and nine
         months ended September 30, 1998 and 1997 is unaudited.  Information
presented
          at December 31, 1997 is condensed from audited year-end financial
         statements.  However, unaudited information reflects all adjustments
         (consisting solely of normal recurring adjustments) that are, in the
         opinion of management, necessary for a fair presentation of the
financial
         position, results of operations and cash flows for the interim period.


NOTE 2.  Principles of Consolidation

         The consolidated financial statements include the accounts of the
corporation and its
         wholly-owned subsidiary, Orrstown Bank.  All significant intercompany
transactions
         and accounts have been eliminated.

NOTE 3.  Cash Flows

         For purposes of the statements of cash flows, the corporation has
defined cash and
         cash equivalents as those amounts included in the balance sheet
captions " cash
         and due from  banks " and " federal funds sold ".  As permitted by
Statement of Financial
         Accounting Standards No. 104, the corporation has elected to present
the net increase
         or decrease in deposits in banks, loans and time deposits in the
statement of cash flows.

NOTE 4.  Federal Income Taxes

         For financial reporting purposes the provision for loan losses charged
to operating
         expense is based on management's judgment, whereas for federal income 
tax purposes,
         the amount allowable under present tax law is deducted.  Additionally,
certain expenses
         are charged to operating expense in the period the liability is
incurred for financial reporting
         purposes, whereas for federal income tax purposes, these expenses are
deducted when
         paid.  As a result of these timing differences, deferred income taxes
are provided in the
         financial statements.  Income tax expense is less than the amount
calculated using the
         statutory tax rate primarily as a result of tax exempt income earned
from state and political
         subdivision obligations.

NOTE 5.  Other Commitments

         In the normal course of business, the bank makes various commitments
and incurs
         certain contingent liabilities which are not reflected in the
accompanying financial
         statements.  These commitments include various guarantees and
commitments
         to extend credit and the bank does not anticipate any losses as a
result of these
         transactions.











































Note 6.  Changes in Common Stock

         On March 20, 1997 the Board of Directors of Orrstown Financial
Services, Inc. declared
         a 5 % stock dividend payable May 15, 1997 to shareholders of record
 May
1, 1997.
         Earnings per share, dividends per share and weighted average shares
outstanding
         references have been restated to reflect the 5 % stock dividend for
 all
periods presented.

         In 1998, a dividend reinvestment plan was approved and installed.  The
dividend paid
         during the third quarter of 1998 was the first where shareholders were
able to elect
         reinvestment.

         In October 1998, the Board of Directors approved a two for one stock
split, effective
         November 21, 1998 for shareholders of record on November 2, 1998.

Note 7.  Investment Securities

         Management determines the appropriate classification of securities at
the time of
         purchase.  If management has the intent and the corporation has the
ability at the time
         of purchase to hold securities until maturity or on a long - term
basis, they are classified
         as securities held to maturity and carried at amortized historical
cost.  Securities to be held
         for indefinite periods of time and not intended to be held to maturity
or on a long - term
         basis are classified as available for sale and carried at fair value. 
Securities held for indefinite
         periods of time include securities that management intends to use as
part of its asset
         and liability management strategy and that may be sold in response to
changes in interest
         rates,  resultant prepayment risk and other factors related to
 interest
rate and resultant
         prepayment risk changes.

         Realized gains and losses on dispositions are based on the net
 proceeds
and the adjusted
         book value of the securities sold, using the specific indentification
method.  Unrealized
         gains and losses on investment securities available for sale are based
on the difference
         between book value and fair value of each security.  These gains and
losses are credited
         or charged to shareholders' equity, whereas realized gains and losses
flow through the
         corporation's operations.

         Management has classified all investments securities as "available for
sale".  At September 30
         1998 fair value exceeded amortized  cost by $2,006,000.  This resulted
in an increase
         in stockholders' equity of $1,324,000 after recognizing the tax
 effects
of the unrealized
         gains.  At December 31, 1997, fair market value exceeded amortized
 cost
by $ 1,468,000
         resulting in an increase in stockholders' equity of $969,000 after
recognizing the tax
         effects of the unrealized gains.

Note 8.  Year 2000 (Y2K) Data Processing Position

         The Corporation is in the renovation and testing stage of its Y2K
preparedness.  The original
         Y2K budget called for $100,000 of expenditures.  The $100,000 estimate
still appears to be
         appropriate of which approximately $70,000 has been expensed to date.

Note 9.  New Pronouncements

         The adoption of Statement of Financial Accounting Standards No. 130,
         Reporting Comprehensive Income has resulted in the addition of the
         statement of comprehensive income.










































                                               ORRSTOWN FINANCIAL SERVICES, INC.

Item 2.                              MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION
                                                          AND RESULTS OF
OPERATIONS



RESULTS OF OPERATIONS


                          Summary

                          Orrstown Financial Services, Inc. recorded net income
of $ 865,000 for the third quarter of
                          1998 compared to $ 728,000 for the same period in
1997, representing an increase of
                          $ 137,000 or 18.8 %.  Net income per share was $ .85
during 1998's third quarter up $ .14
                          from the $ .71 earned during 1997's third quarter.


                          Net income for the first nine months of 1998 was $
2,292,000 compared to $ 2,006,000 for
                          the same period in 1997, representing an increase
 of $
286,000 or 14.3 %.  Net income
                          per share for the first nine months of 1998 was
 $ 2.24
up $ .28 from the 1.96 per share realized
                          during the nine months ended September 30, 1997.


                          Robust balance sheet growth has fueled 1998's
 earnings
gains.  Despite tightening net
                          interest rate margins versus those of 1997, net
 income
has grown significantly due to volume
                          factors.  In addition, noninterest income has grown
 at
a rate of 40.4%, more than double that of
                          noninterest expenses increases of 18.8%.  Mergers of
competitors within our geographical
                          markets have provided opportunities for growth and
1998 net interest margins have improved
                          as we have advanced through the year with loan demand
providing outlets for the funds growth
                          realized in early 1998.  Consequently, 1998 results
have improved each quarter.
                          Net income of $ 865,000 represents an increase of
 10.2
% over the $785,000
                          earned during the second quarter of 1998.



                          The following statistics compare 1998's year to date
performance to that of 1997:

                                                                         
Third Quarter                  Nine Months Year to Date
                                                                          
1998              1997         1998              1997

                                  Return on average assets                
1.60 %           1.65  %       1.49 %            1.59 %
                                  Return on average equity                
17.42 %          16.89  %      16.05 %           16.20 %
                                  Average equity / Average assets            
9.19 %           9.73  %       9.27 %            9.83 %


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


                          Net Interest Income

                          Third Quarter 1998 vs. Third Quarter 1997

                                  Net interest income for the third quarter of
1998 was $ 2,281,000 representing a
                          growth of $ 311,000, or 15.8 % , over the $ 1,970,000
realized during 1997's third quarter.
                          The growth in net interest income is driven by volume
factors since spreads have tightened
                          Earning asset growth of 21.2 % has generated 15.8 %
net interest income growth despite a 21 basis
                          point tightening of net interest margin.  Net
 interest
margin has widened by 9 basis points over
                          1998's second quarter however, as loan demand has
increased.



                          Nine Months 1998 vs. Nine Months 1997


                                  Net interest income for the first nine months
of 1998 was $ 6,468,000 representing
                          an increase of $ 776,000, or 13.6 %, over the $
5,692,000 generated during the first nine
                          months of 1997.  Volume factors have generated the
increase despite tightened spreads from
                          1997.  Spreads have improved as we have progressed
through 1998, however.



                          The table that follows states rates on a fully
 taxable
equivalent basis, ( F.T.E. ) and
                          demonstrates the aforementioned effects:


                          THIRD QUARTER                                
NINE MONTHS YEAR TO DATE
                                               1998                        
1997                                 1998                                   
1997
(in thousands)                    Avg. Balances  Rates         Avg. Balances   
Rates           Avg. Balances          Rates             Avg. Balances     Rates


Interest earning assets          $ 201,492           8.48%        $  166,275   
8.63%       $  194,096                 8.44%         $ 158,754             
8.64%
Interest bearing liabilities       169,611           4.34%           138,969   
4.29%          164,089                 4.37%           132,493             
4.26%
                      ---------      ---------         ----------        
- --------        ----------             --------          ---------         -----
- ----
Free Funds                       $  31,881                     $   27,306      
$   30,007                               $  26,261
                                  =========                ==========          
==========                               =========

Net interest income              $   2,281                    $    1,970       
$    6,468                               $   5,692
                                  =========               ==========          
==========                               =========

Net interest sprted (F.T.E.)                         4.14%                 
4.33%                                  4.07%                               
4.38%
                                                 =========              
========                               ========                           
=========

Free funds ratio                     15.82%                          16.42%
15.46%                                  16.54%
                        =========                        ==========           
==========                               =========
Net interest margin ( F.T.E )                        4.83%              
5.04%                                  4.75%                               
5.09%
                                                 =========             
========                               ========                           
=========
Other Income and Other Expenses

Third Quarter 1998 vs. Third Quarter 1997


Other income increased $ 205,000, or 57.6 %, from $ 356,000 during the third
quarter of 1997 to
$ 561,000 during the third quarter of 1998.  Increases in service charges on
deposit accounts
accounted for $ 65,000 of the increase and trust department income increased $
79,000 as all
areas of the bank have experienced robust growth.

Other expense rose $ 270,000, or 20.8 %, from $ 1,297,000 for third quarter
 1997
to $ 1,567,000
for 1998's third quarter.  Salary and benefit increases contributed
 $ 157,000 of
the growth.  All
expense categories grew due to general growth of the bank plus the opening of a
seventh branch office
during November 1997 in Chambersburg, Pennsylvania.



Nine Months 1998 vs. Nine Months 1997

Other income increased $ 453,000, or 40.4 %, to $ 1,575,000 from $ 1,122,000 a
year ago.  A $ 169,000,
or 42.0 %, increase in trust department income, plus a $165,000 increase in
service charges were the
primary contributors.

Other expenses rose $ 735,000, or 18.8 % from $ 3,915,000 during the first nine
months of 1997 to
$ 4,650,000 for the same period of 1998.  All categories of noninterest expense
rose due to the
aforementioned growth plus the addition of a new branch office in late 1997. 
Staff increases
contributed to growth in salaries and benefits of $399,000, the largest single
component of increase.


Income Tax Expense

Income tax expense increased $ 79,000, or 30.9 %, during 1998's third quarter
versus third quarter
1997.  Income tax expense rose $ 118,000, or 15.6 % for the first nine
 months of
1998 versus the same
period a year ago.  The growth in income tax expense is the byproduct of
 similar
increases in pretax
income since effective federal income tax rates has remained relatively stable,
as shown below:


                                 Third Quarter              Nine Months
Year to Date
                   1998              1997               1998            
1997
Effective income tax rate      27.9%             26.0%             27.7% 
27.4%

The margined federal income tax bracket is 34 % for all periods presented.

























































PROVISION AND ALLOWANCE FOR LOAN LOSSES


                    The provision for loan losses and the other changes in the
allowance for loan
          losses are shown below (in thousands) :


                                 Quarter Ended                    Nine Months
Ended
                                          September 30            September 30
                          1998            1997            1998            
1997

      Balance, beginning of
            period              $   1,905        $  1,684        $  1,767     
$   1,620
      Recoveries                        2               0              16     
1
      Provision for loan loss
          charged to income            75              45             225    
135
                        ---------        --------        --------       
- ---------
                 Total              1,982           1,729           2,008 
1,756
      Losses                           11              38              37      
65
                        ---------        --------        --------       
- ---------
      Balance, end of pe        $   1,971        $  1,691        $  1,971     
$   1,691
                          =========        ========        ========       
=========

                   In the opinion of management, the allowance, when taken as a
whole, is adequate
             to absorb reasonably estimated loan losses inherent in the Bank's
loan portfolio. The
          unallocated portion of the allowance for loan losses exceeds 50% at
September 30, 1998.

                 Loans  90 days or more past due (still accruing interest) and
those on nonaccrual
             status were as follows at September 30 (in thousands) :


                                               90 Days or More
                                           Past Due               Nonaccrual
Status
                            1998            1997            1998            
1997

    Real estate mortgage        $     241        $    463        $      0      
$     405
    Installment loans                  81              42              24     
15
    Commercial loans                    0              12             596     
0
    Credit card                         1               5               0      
0
                         ---------        --------        --------       
- ---------
            Total               $     323        $    522        $    620     
$     420
                          =========        ========        ========       
=========

          There were no restructured loans for any of the time periods set
 forth
above.

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














































CAPITAL RESOURCES AND BALANCE SHEET FLUCTUATIONS

A comparison of Orrstown Financial Services' capital ratios to regulatory
minimum requirements at
September 30, 1998 is as follows:


                                            Orrstown Financia          
Regulatory Minimum
                                                Services                   
Requirements


         Leverage ratio                         8.61 %                     
4 %


         Risk based capital ratios:
               Tier I  (core capital)           10.71 %                  
4 %
               Combined tier I and tier II
                (core capital plus allowance
                for loan losses)                11.85 %                    
8 %


The robust growth experienced during 1998 has been supported by capital growth
in the form of retained
earnings.  Equity represented 9.16 % of assets at September 30, 1998 which is
down slightly from 9.60 %
at December 31, 1997.

All balance sheet fluctuations exceeding 5 % have been created by either the
robust growth that has
been experienced during 1998 or single day fluctuations, except the $4,937,000,
or 196%, increase
in other assets.  This was caused by the investment of approximately $4,700,000
in single premium
life insurance policy cash values supporting supplemental employee retirement
plan benefits provided
to the director and executive management groups.  In addition, the $12,524,000,
or 146%, increase in
federal funds purchased and other borrowed money was caused by the borrowing of
$5,000,000
from the Federal Home Loan Bank to support an in-house fixed rate residential
mortgage program
and the popularity of the short-term repurchase aggreement program.


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


















































































                           PART II - OTHER INFORMATION













































































                              PART II - OTHER INFORMATION




Item 1 - Legal Proceedings

              None


Item 2 - Changes in Securities

             None


Item 3 - Defaults Upon Senior Securities

             Not applicable


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

              None


Item 5 - Other Information

             None


Item 6 - Exhibits and Reports on Form 8 - K

       (a)  Exhibits - None

      (b)  Reports on Form 8 - K - None





























































                                                SIGNATURES

            Pursuant to the requirements 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.




                                                      /s/
                                                      --------------------------
- ----------
                                                         (Kenneth R. Shoemaker,
President and CEO)
                                                              (Chief Executive
Officer)



                                                      /s/
                   November 10, 1998                  --------------------------
- ----------
                                                           (Bradley S. Everly,
Senior Vice President and CFO)
                                                              (Chief Financial
Officer)



                                                      /s/
                                                      --------------------------
- ----------
                                                           (Robert B. Russell,
Vice President)
                                                              (Chief Accounting
Officer)





































































DATA TABLE
FOR 10-Q AT SEPTEMBER 30, 1998