EXHIBIT 13


CONTENTS

  Selected Consolidated Financial Data . . . . . . . . . . . . . . . . . . . . 1
  Chairman's Letter. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
  Management's Discussion and Analysis . . . . . . . . . . . . . . . . . . . . 4
  Report of Independent Certified Public Accountants . . . . . . . . . . . .  18
  Consolidated Financial Statements. . . . . . . . . . . . . . . . . . . . .  19
  Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . .  23
  Stock and Dividend Information . . . . . . . . . . . . . . . . . . . . . .  41
  Corporate Information. . . . . . . . . . . . . . . . . . . . . . . . . . .  43
  Board of Directors, Executive Officers and Managers. . . . . . . . . . . .  44








CONSOLIDATED FINANCIAL HIGHLIGHTS

  AS OF JUNE 30, 1996:

  Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . $321,994,000
  Total stockholders' equity . . . . . . . . . . . . . . . . . . .  $41,707,000
  Book value per share . . . . . . . . . . . . . . . . . . . . . . . . . $19.16

  FOR THE YEAR ENDED JUNE 30, 1996:

  Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . $3,600,000
  Return on average assets . . . . . . . . . . . . . . . . . . . . . . .  1.09%
  Return on average equity . . . . . . . . . . . . . . . . . . . . . . .  8.97%


CORPORATE PROFILE

  First Financial Corporation of Western Maryland, a publicly traded Delaware
  corporation and thrift holding company, provides a full range of retail and
  commercial financial products and services to customers in the Mid-Atlantic
  region of the United States through its wholly-owned subsidiary bank, First
  Federal Savings Bank of Western Maryland, and the Bank's subsidiaries.
  
  First Federal Savings Bank of Western Maryland is a federally chartered,
  FDIC-insured stock savings bank which conducts its business through ten
  offices located within the greater Cumberland area, Hagerstown, Oakland and
  Westernport, Maryland.


CORPORATE MISSION STATEMENT

  First Financial Corporation of Western Maryland is committed to market
  leadership through excellence in customer service, the satisfaction of
  customer needs through the development of superior and innovative products
  and the delivery of services in a highly efficient and economic manner while
  providing a professional environment for employees and enhancing the value of
  the Corporation for its stockholders.



- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL DATA

(DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
- --------------------------------------------------------------------------------


                                                 1996           1995           1994           1993           1992
                                              ---------      ---------      ---------      ---------      ---------
                                                                                           
OPERATIONS DATA FOR YEARS ENDED JUNE 30:     
  Interest income                             $  26,480      $  24,809      $  23,228      $  25,050      $  29,116
  Interest expense                               12,102         11,444         11,297         13,752         18,867
                                              ---------      ---------      ---------      ---------      ---------
  NET INTEREST INCOME BEFORE PROVISION                 
   FOR LOAN LOSSES                               14,378         13,365         11,931         11,298         10,249
  Provision for loan losses                         600          5,985            780            350            317
                                              ---------      ---------      ---------      ---------      ---------
  NET INTEREST INCOME AFTER PROVISION                  
    FOR LOAN LOSSES                              13,778          7,380         11,151         10,948          9,932
  Other operating income                          1,472          1,269            915          1,149          2,004
  Other operating expenses                        9,379         10,633          8,237          8,717          6,604
                                              ---------      ---------      ---------      ---------      ---------
  NET INCOME (LOSS) BEFORE INCOME TAXES AND            
    CUMULATIVE EFFECT OF ACCOUNTING CHANGE        5,871        (1,984)          3,829          3,380          5,332
  Provision for (benefit from) income taxes       2,271          (765)          1,465          1,227          2,080
                                              ---------      ---------      ---------      ---------      ---------
  NET INCOME (LOSS) BEFORE CUMULATIVE                  

  EFFECT OF ACCOUNTING CHANGE                     3,600        (1,219)          2,364          2,153          3,252
  Cumulative effect of change in                       
  accounting for income taxes (1)                     -              -          1,695              -              -
                                              ---------      ---------      ---------      ---------      ---------
                                                                                     
  NET INCOME (LOSS)                            $  3,600     $  (1,219)       $  4,059       $  2,153       $  3,252
                                              ---------      ---------      ---------      ---------      ---------
                                              ---------      ---------      ---------      ---------      ---------
  NET INCOME (LOSS) PER SHARE:                         
  Income (loss) before cumulative effect               
    of accounting change                        $  1.65       $  (0.56)       $  1.09        $  1.02        $  0.51(2)
  Cumulative effect of change in accounting            
    for income taxes                                  -              -           0.78              -              - 
                                                 ---------      ---------      ---------      ---------      --------
  NET INCOME (LOSS) PER SHARE                   $  1.65       $  (0.56)       $  1.87        $  1.02        $  0.51
                                                ---------      ---------      ---------      ---------      ---------
                                                ---------      ---------      ---------      ---------      ---------
                                                                                     
FINANCIAL CONDITION DATA AS OF JUNE 30:                
  Total assets                               $  321,994     $  329,375     $  345,646     $  343,557     $  342,281
  Loans receivable, net                         243,113        223,066        219,504        223,656        232,920
  Securities                                     51,551         81,163         79,883         74,187         61,432
  Total liabilities                             280,287        290,905        305,379        306,085        308,260
  Deposits                                      274,756        283,360        301,208        301,820        304,962
  Stockholders' equity                           41,707         38,470         40,267         37,472         34,021
                                                                      
                                                                      
KEY RATIOS FOR YEARS ENDED JUNE 30:                    
  Return on average assets                        1.09%              -          1.18%          0.62%          0.95%
  Return on average equity                        8.97%              -          9.97%          6.02%         11.99%
  Interest rate spread                            4.08%          3.73%          3.31%          3.20%          3.02%
  Net interest margin                             4.52%          4.11%          3.63%          3.47%          3.19%
  Equity to assets ratio                         12.20%         11.66%         11.86%         10.38%          7.96%
  Dividend payout ratio                          29.09%              -         19.63%         26.18%         13.14%


(1)  Reflects the adoption of Financial Accounting Standard Board Statement of
     Financial Accounting Standards No. 109, "Accounting for Income Taxes," on
     July 1, 1993.  See note 1 of notes to consolidated financial statements.

(2)  For the period February 10, 1992 (effective date of stock conversion and
     initial public offering) through June 30, 1992, the portion of the year in
     which the common stock was outstanding.


                                        1


- -------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
CHAIRMAN'S LETTER


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


TO OUR STOCKHOLDERS:

As you may know from our recent announcement, the Corporation is in the 
process of identifying potential acquirors in pursuit of a sale of the 
Corporation. Although no assurance of sale can be given, we are proceeding 
with this initiative for several reasons:  (1) after the last year and 
one-half, the Corporation's financial condition and core earnings have more 
than improved enough to permit us to move  forward with this process and 
other internal programs to enhance shareholder value; (2) the consolidation 
in the financial services industry is continuing at a rapid pace;  and (3) 
the Corporation is a desirable addition to potential purchasers.  We are 
proceeding expeditiously to complete this process and will keep you informed 
as developments occur.


                                   [PHOTO]
                              PATRICK J. COYNE
         CHAIRMAN OF THE BOARD, PRESIDENT & CHIEF EXECUTIVE OFFICER


For the fiscal year ended June 30, 1996, we had consolidated net income of 
$3.6 MILLION or $1.65 per share, as compared to a net loss of $1.2 million or 
$0.56 per share for the prior fiscal year.  The Corporation's return on 
average assets and return on average equity were above industry averages at 
1.09% and 8.97%, respectively, for the year ended June 30, 1996.  Fiscal 1996 
results represent record core earnings for the Corporation as net income 
before income taxes and accounting changes was $5.9 million for fiscal 1996 
compared to a loss of $2.0 million in fiscal 1995 and income of $3.8 million 
in fiscal 1994.

For the fourth quarter ended June 30, 1996, the Corporation realized 
consolidated net income of $999,000 or $0.46 per share, compared to a net 
loss of $1.2 million or $0.54 per share for the same period in the prior 
fiscal year. The prior year's quarterly and annual net losses were primarily 
the result of the Corporation incurring $5.5 million in provisions for loan 
losses in the third and fourth quarters of fiscal 1995. 

Total stockholders' equity and book value per share increased to $41.7 million
and $19.16 per share, respectively, at June 30, 1996, as compared to $38.5
million and $18.06 per share, respectively, at June 30, 1995.  Total assets
minimally decreased to $322.0 million at June 30, 1996 from $329.4 million at
June 30, 1995.  This decrease in assets reflects management's ongoing efforts to
control the Corporation's cost of funds and enhance net interest margin by
planned decreases in higher costing certificates of deposit in order to position
the Corporation for the utilization of more favorable sources of funding for
future growth.


                                      2


- -------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
CHAIRMAN'S LETTER, (CONTINUED)


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


Improvements in core operating results for fiscal 1996 included an increase 
of $1.0 million or 7.6% in net interest income to $14.4 million in fiscal 
1996, from $13.4 million in fiscal 1995 and a reduction in operating expenses 
of $1.3 million or 11.8% to $9.4 million in fiscal 1996, from $10.6 million 
in fiscal 1995.  Contributing to the increase in net interest income was an 
improvement in the Corporation's net interest margin to 4.52% for fiscal 
1996, up from 4.11% in fiscal 1995.  This increase in net interest margin can 
be attributed to a strategic realignment of the Corporation's securities 
portfolio achieved during fiscal 1996 by reinvesting underperforming 
securities and securities with significant pre-payment risk into higher 
yielding government agency securities and loans, a planned reduction in 
deposit costs and increased average loan balances from fiscal 1995 to fiscal 
1996.  New loan production for fiscal 1996 was $98.4 million, resulting in a 
net increase in loans receivable of $20.0 million or 9.0% to $243.1 million 
at June 30, 1996 from $223.1 million at June 30, 1995.

During the year, the Corporation continued its steady progress in reducing 
the level of problem assets.  Non-performing assets decreased $1.2 million or 
16.0% to $6.4 million at June 30, 1996 from $7.6 million at June 30, 1995.  
Total loan loss reserves represented 135.2% of non-performing loans at June 
30, 1996.

The continued improvement in the Corporation's profitability can be directly 
attributed to management's efforts to improve the asset/liability mix and all 
aspects of operations.  These efforts have been part of ongoing initiatives, 
implemented during the second half of fiscal 1995, to enhance shareholder 
value and improve customer service.  The initiatives include:  the previously 
announced stock repurchase program;  offering new and improved loan and 
deposit products designed to meet the specific needs of customers in the 
Bank's market areas;  modernizing the Corporation's data processing 
capabilities; streamlining internal processes and procedures in order to 
improve the efficiency of operations;  providing training to the 
Corporation's staff;  and maintaining continued involvement in community 
organizations and activities.

I am pleased with the fiscal 1996 results and the overall improvement of the 
Corporation's financial and operational performance.  The continued balance 
sheet strength, loan growth momentum, and improved operating activities 
provide a solid base for growth and continued favorable performance trends.  
On behalf of the Board of Directors, officers and employees, I thank you for 
your continued support.




Sincerely,



Patrick J. Coyne
CHAIRMAN OF THE BOARD
PRESIDENT AND CHIEF EXECUTIVE OFFICER                          September 9, 1996


                                      3


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

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

CORPORATE OVERVIEW

First Financial Corporation of Western Maryland (the Corporation) is a Delaware
corporation and thrift holding company that provides a full range of retail and
commercial financial products and services to customers in the Mid-Atlantic
region of the United States through its wholly-owned subsidiary bank, First
Federal Savings Bank of Western Maryland (the Bank), and the Bank's
subsidiaries.

The Bank is a federally chartered, Federal Deposit Insurance Corporation (FDIC)
insured stock savings bank which conducts its business through ten offices
located throughout Western Maryland.  The Bank has two subsidiaries, Mid-
Atlantic Service Corporation and Mid-Atlantic Underwriters Agency, Inc.  Mid-
Atlantic Service Corporation owns certain premises of the Bank.  Mid-Atlantic
Underwriters Agency, Inc. provides insurance products and services to customers
of the Bank.  The Bank was organized in 1928 and, in 1935, adopted a federal
charter and obtained federal deposit insurance.

The Bank is a financial intermediary whose principal business consists of
attracting deposits from the general public and investing such deposits in real
estate loans secured by liens on residential and commercial properties, consumer
loans, commercial business loans, securities and interest-earning deposits.

The Corporation and the Bank are subject to examination and comprehensive
regulation by the Office of Thrift Supervision (OTS), the Bank's chartering
authority, and the FDIC, the administrator of the Savings Association Insurance
Fund (SAIF).  The Bank is a member of the Federal Home Loan Bank (FHLB) of
Atlanta, which is one of the twelve regional banks comprising the FHLB System.

ASSET AND LIABILITY MANAGEMENT

The principal objective of the Corporation's asset and liability management
function is to maximize the Corporation's net interest income while
simultaneously maintaining an acceptable level of interest rate risk given the
Corporation's operating environment, capital and liquidity requirements,
performance objectives and overall business focus.  The Corporation's
Asset/Liability Management Committee is responsible for establishing prudent
policies and implementing programs which insulate the Corporation's earnings
from the impact of changes in the interest rate environment.

Historically, the Corporation emphasized the origination and purchase of one-to-
four family residential mortgage loans with adjustable interest rates and the
purchase of securities with adjustable or floating interest rates and shorter-
term maturities.  In addition, past deposit product pricing policies established
rates that encouraged customers to select longer-term certificates of deposit. 
The result of these prior asset/liability management strategies typically
resulted in one year cumulative interest rate sensitivity gaps of positive 30.0%
or higher.  The one year interest rate sensitivity gap is defined as the
difference between the Corporation's interest-earning assets which are scheduled
to mature or reprice within one year and its interest-bearing liabilities which
are scheduled to mature or reprice within one year.  A gap ratio (rate sensitive
assets divided by rate sensitive liabilities) of one indicates a statistically
perfect match.  A gap ratio of greater than one suggests that a financial
institution's net interest income may be adversely affected in a 


                                      4


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

declining interest rate environment as more interest-earning assets will be 
repriced downward than will interest-bearing liabilities.  A gap ratio of 
less than one suggests the converse.

One of the goals established by the Corporation's new management during 1995 was
to move toward a more neutral interest rate risk position at the one year
horizon, with a target range of between positive 10% and negative 10%.  In an
effort to achieve this goal, management implemented and pursued the following
strategies over the preceding six fiscal quarters:

1. Reduced the Corporation's emphasis on certificates of deposit with a
   concurrent increased emphasis on demand deposits and borrowed funds as a
   source of funds for investment in interest-earning assets.  This strategy
   emphasizes profitable net interest margin management rather than increased
   deposit size and is intended to decrease interest rate risk while
   simultaneously lowering the Corporation's overall cost of funds.

2. Increased the Corporation's percentage of fixed rate loans through the
   origination of residential and commercial mortgage and consumer loans with
   fixed rates of interest which meet management's return on investment
   parameters.  Virtually all of the Corporation's fixed rate, single-family
   residential loans are originated under terms and conditions which permit
   their sale in the secondary market.  The Corporation retains the servicing on
   all such loans which do not meet the minimum return on investment goals and
   which are sold in secondary markets.

These initiatives, combined with other external factors such as demand for the
Corporation's products and economic and interest rate environments in general,
have resulted in reducing the Corporation's positive one year cumulative
repricing gap to $25.2 million or 7.8% at June 30, 1996 from $75.6 million or
23.0% at June 30, 1995 and $107.7 million or 31.2% at June 30, 1994.

The following table summarizes the amounts of interest-earning assets and
interest-bearing liabilities outstanding as of June 30, 1996, which are expected
to mature, prepay or reprice in each of the future time periods shown:



- ------------------------------------------------------------------------------------------------------------------------------------
(DOLLAR AMOUNTS IN THOUSANDS)                       DUE IN     DUE WITHIN    DUE WITHIN     DUE WITHIN       DUE IN
                                                  SIX MONTHS   SIX MONTHS      ONE TO        THREE TO         OVER
                                                    OR LESS    TO ONE YEAR   THREE YEARS    FIVE YEARS     FIVE YEARS        TOTAL
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                        
Total interest-earning assets                      $ 113,130   $  56,034      $ 100,471      $  19,684      $  21,410      $ 310,729

Total interest-bearing liabilities                    81,615      62,337         69,603         36,333         19,894        269,782
                                                  ----------  ----------     ----------     ----------     ----------     ----------

Maturity or repricing gap during the period        $  31,515   $  (6,303)     $  30,868      $ (16,649)     $   1,516      $  40,947
                                                  ----------  ----------     ----------     ----------     ----------     ----------
                                                  ----------  ----------     ----------     ----------     ----------     ----------

Cumulative gap                                     $  31,515   $  25,212      $  56,080      $  39,431      $  40,947
                                                  ----------  ----------     ----------     ----------     ----------
                                                  ----------  ----------     ----------     ----------     ----------

Ratio of gap during the period to total assets          9.79%      (1.96%)         9.59%         (5.17%)         0.47%
                                                  ----------  -----------    ----------     ----------     ----------
                                                  ----------  -----------    ----------     ----------     ----------

Ratio of cumulative gap to total assets                 9.79%       7.83%         17.42%         12.25%         12.72%
                                                  ----------  -----------    ----------     ----------     ----------
                                                  ----------  -----------    ----------     ----------     ----------

Total assets                                                                                                              $  321,994
                                                                                                                          ----------
                                                                                                                          ----------

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


The amount of assets or liabilities shown which mature or reprice during a
particular period were determined in accordance with the contractual terms of
the asset or liability.  Adjustable rate assets are included in the period in
which interest rates are next scheduled to adjust.  Fixed rate loans and
securities are included in the periods in which they are anticipated to be
repaid.  Money market deposit accounts, which are generally subject to immediate
withdrawal, are 


                                      5


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

included in the "Due in six months or less" period.  Other demand deposit 
accounts are spread in accordance with historical withdrawal experience and 
management's belief that such deposits are generally non-interest rate 
sensitive.

LIQUIDITY AND CAPITAL RESOURCES

The Corporation's primary sources of funds are deposits, advances from the FHLB,
loan and security repayments and funds provided by operations.  While payments
of principal and interest on loans and other investments are relatively
predictable sources of funds, deposit flows are much less predictable since they
are greatly influenced by the level of interest rates, the state of the economy,
competition and industry conditions.

The Bank is required by the OTS to maintain minimum levels of liquidity to
ensure its ability to meet demands for customer withdrawals and the repayment of
short-term borrowings.  The liquidity requirement is calculated as a percentage
of deposits and short-term borrowings, as defined by the OTS, and currently must
be maintained at amounts not less than 5.0%.  The Bank's liquidity ratios
fluctuate depending primarily upon deposit flows but have been consistently
maintained at levels in excess of the required percentage.  At June 30, 1996,
1995 and 1994, the Bank's liquidity ratio was approximately 6.93%, 6.31% and
13.8%, respectively.  The sources of liquidity and capital resources discussed
above are believed by management to be sufficient to fund outstanding loan
commitments and meet other obligations.

Current regulatory requirements specify that the Bank and similar institutions
must maintain tangible capital equal to 1.5% of adjusted totals assets, core
capital equal to 3% of adjusted total assets and risk-based capital equal to 8%
of risk-weighted assets.  The Office of the Comptroller of the Currency and the
FDIC have adopted more stringent core capital requirements which require that
the most highly rated banks have a minimum core capital ratio of 3%, with an
additional 100 to 200 basis point cushion required for all other banks as
established by the regulator on a case-by-case basis.  Both the FDIC and the OTS
reserve the right to apply this higher standard to any insured financial
institution when considering an institution's capital adequacy.

At June 30, 1996, the Bank was in compliance with all regulatory capital
requirements with tangible, core and risk-based capital ratios of 12.36%, 12.36%
and 21.60%, respectively.

CHANGES IN FINANCIAL CONDITION

GENERAL.  The Corporation's total assets decreased by $7.4 million or 2.2% to
$322.0 million at June 30, 1996 from $329.4 million at June 30, 1995.  This
decrease was primarily due to a $29.6 million or 36.4% reduction in the amount
of securities held at June 30, 1996, as compared to June 30, 1995.  The decrease
in securities was used to fund increases in loans receivable and cash and
interest-earning deposits of $20.0 million and $3.2 million, respectively, and
also to fund $8.6 million of net deposit outflows and the repayment of $3.0
million of FHLB advances.  The decrease in securities and deposits and the
increase in loans can be attributed to the application of the previously
discussed asset/liability management policies which emphasize increasing the
Corporation's net interest margin rather than increasing deposit size.

CASH AND INTEREST-EARNING DEPOSITS.  Cash and interest-earning deposits
increased by $3.2 million or 60.4% to $8.6 million at June 30, 1996 from $5.3
million at June 30, 1995.  This 


                                      6


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

increase was due primarily to an increase of $2.5 million in the amount of 
FHLB deposits held at June 30, 1996 as compared to June 30, 1995.  FHLB 
deposits were increased by security sales, loan and security repayments and 
inflows of new customer deposits and were reduced by new loan fundings, 
security purchases and customer withdrawals from deposit accounts.  The 
remaining $731,000 increase was attributable to higher levels of cash on hand 
and in banks resulting from fluctuations in daily operational and liquidity 
requirements.

SECURITIES.  Securities decreased by $29.6 million or 36.5% to $51.6 million at
June 30, 1996 from $81.2 million at June 30, 1995.  Included in this decrease
was a net decrease of $18.4 million in securities held to maturity (HTM) and a
net decrease of $11.3 million in securities available for sale (AFS).  The
combined decrease in HTM and AFS securities was attributable to the sale and
scheduled maturities of securities with an aggregate book value of $30.4
million, principal repayments of $11.9 million and net amortization of premiums
of $272,000, partially offset by new security purchases of $13.0 million.

During January 1996, the Corporation sold securities with a carrying amount of
$28.5 million and a weighted average yield of 6.5%.  The net gain realized on
this transaction was $179,000.  The decision to sell these securities was based
on (1) a recent restructuring of the Corporation's investment portfolio designed
to eliminate underperforming securities with significant prepayment risk in the
current and anticipated interest rate environments, as explained below, (2) the
opportunity to increase the Corporation's interest rate spread by replacing
these securities with higher yielding loans, (3) the Corporation's anticipated
loan growth over the next several months and management's evaluation of the
alternatives available to fund these new loans, and (4) the potential to improve
the Corporation's interest rate risk position.

The restructuring of the Corporation's securities portfolio was aided by the
release of a Special Report entitled "A Guide to Implementation of Statement 115
on Accounting for Certain Investments in Debt and Equity Securities" from the
Financial Accounting Standards Board (FASB) on November 15, 1995.  This report
most notably permitted a one-time opportunity between November 15, 1995 and
December 31, 1995 to reclassify securities between HTM and AFS.  FASB Statement
No. 115 requires the Corporation to classify all debt securities and certain
equity securities as either HTM, AFS or trading.  The Corporation classifies a
security as HTM if there is the positive intent and ability to hold the security
to maturity.  HTM securities are accounted for at amortized cost.  The
Corporation classifies a security as trading if the security is bought or held
principally for the purpose of selling it in the near term.  The Corporation
accounts for a trading security at fair or market value, including unrealized
gains and losses in current operating results.  A security not classified as
either trading or HTM is classified as AFS.  The Corporation accounts for a
security with this classification at fair value, including unrealized gains and
losses as a separate component of stockholders' equity.  FASB Statement 115
stipulated that transfers from the HTM category should be "rare" and if
transfers from the HTM category were to occur more often than rarely, then all
securities in that category could be presumptively reclassified as AFS, with
immediate impact on stockholders' equity.  The November 15, 1995 release of the
Special Report permitted a one-time opportunity to reclassify securities between
HTM and AFS that would not call into question the Corporation's future intent to
hold other securities to maturity.  Accordingly, on December 31, 1995, the
Corporation reclassified $25.2 million of securities from the HTM classification
to AFS.  

                                      7

- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

Transfers from AFS to HTM are not restricted by FASB Statement No. 115,
and in addition, the Bank also reclassified $5.0 million of securities from AFS
to HTM on December 31, 1995.

LOANS RECEIVABLE.  Loans receivable increased by a net $20.0 million or 9.0% to
$243.1 million at June 30, 1996 from $223.1 million at June 30, 1995. 
Contributing to this increase were net increases of $26.3 million or 45.5% in
commercial real estate and multi-family mortgage loans, and a $4.7 million or
72.0% increase in other consumer loans.  Offsetting these increases were net
decreases of $11.4 million or 8.3% in single-family residential mortgage loans,
a $1.1 million or 3.5% decrease in auto loans, a $606,000 or 15.7% decrease in
commercial business loans, a $795,000 or 9.25% decrease in the allowance for
loan losses and a net decrease in deferred fees and loans in process of $1.4
million or 25.9%.  These changes in the composition of the Corporation's loan
portfolio reflect management's decision to emphasize the origination of fixed
rate mortgage and consumer loans while concurrently reducing the percentage of
adjustable rate loans held in the portfolio.

NON-PERFORMING ASSETS.  Non-performing assets, which include non-accrual loans,
loans delinquent due to maturity, troubled debt restructurings and real estate
acquired through foreclosure (REO) decreased by $1.2 million or 16.0% to $6.4
million at June 30, 1996 from $7.6 million at June 30, 1995.  The overall
decrease in non-performing assets from June 30, 1995, was primarily attributable
to a decrease of $1.8 million in the amount of loans classified as delinquent
due to maturity, partially offset by increases of $570,000 in non-accrual loans
and $51,000 in REO.

The $1.8 million decrease in loans classified as delinquent due to maturity was
the net result of additions of $1.6 million less payoffs, transfers to
performing and transfers to non-accrual of $1.4 million, $1.7 million and
$300,000, respectively.  Non-accrual loans increased by $570,000, the net result
of additions and transfers from delinquent due to maturity of $1.5 million less
payoffs, write-downs and transfers to performing of $314,000, $426,000 and
$190,000, respectively.

The following table presents the Corporation's non-performing assets and the
ratio of non-performing assets to total assets at June 30:



- -------------------------------------------------------------------------------------
(DOLLAR AMOUNTS IN THOUSANDS)                    1996           1995           1994
- -------------------------------------------------------------------------------------
                                                                    
Non-accrual loans                              $  3,346       $  2,776       $  1,942

Loans delinquent due to maturity                  2,007          3,849              -

Troubled debt restructuring                         412            419          2,975

Real estate acquired through foreclosure            655            604          1,783
                                               --------       --------       --------

                                               $  6,420       $  7,648       $  6,700
                                               --------       --------       --------
                                               --------       --------       --------

Ratio of non-performing assets to total           1.99%          2.32%          1.94%
assets                                         --------       --------       --------
                                               --------       --------       --------

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



                                      8


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

In addition to the decrease in non-performing assets set forth in the table
above, the allowance for loan losses decreased by $795,000 or 9.3% to $7.8
million at June 30, 1996 from $8.6 million at June 30, 1995.  This decrease was
attributable to charge-offs of $1.6 million recorded on certain commercial real
estate loans during the year offset by provisions for loan losses of $600,000
and recoveries of $176,000.

Management believes that, based on its regular comprehensive reviews of the loan
portfolios and evaluation of known economic and specific loan factors, the
Corporation's allowance for loan losses at June 30, 1996 is adequate to cover
potential future losses in the loan portfolio.  The allowance for loan losses is
subjective and may be adjusted in the future depending on economic conditions
and other factors.

DEPOSITS.  Total deposits decreased by $8.6 million or 3.0% to $274.8 million at
June 30, 1996 from $283.4 million at June 30, 1995.  Included in this reduction
in total deposits were reductions of $6.2 million or 3.6% in time deposits and a
$4.7 million or 8.5% decrease in passbook and other savings accounts offset by a
$2.3 million or 4.2% increase in checking and money market accounts.  The
decrease in total deposits reflects a planned reduction in certain types of
longer term, higher costing time deposits while concurrently increasing low or
non-interest checking and money market accounts in an effort to increase the
Corporation's overall net interest income.  The success of this planned deposit
outflow in increasing net interest income was evidenced by the growth in the
Corporation's net interest margin which increased to 4.52% at June 30, 1996 from
4.11% at June 30, 1995.

STOCKHOLDERS' EQUITY.  Stockholders' equity increased by $3.2 million or 8.4% to
$41.7 million at June 30, 1996 from $38.5 million at June 30, 1995.  This net
growth was comprised of increases of $3.6 million in net income for 1996, an
$848,000 increase realized upon the exercise of outstanding stock options during
the year and $103,000 resulting from the release of shares from the
Corporation's Employee Stock Ownership Plan (ESOP).  Partially offsetting these
increases were decreases from dividends paid of $1.0 million, a $233,000
decrease related to the repurchase of treasury stock and a $38,000 decrease
recorded to recognize the net change in unrealized gains/losses on AFS
securities.

RESULTS OF OPERATIONS

GENERAL.  The Corporation recorded net income of $3.6 million for the year ended
June 30, 1996 as compared to a net loss of $1.2 million for the year ended June
30, 1995 and net income of $4.1 million for the year ended June 30, 1994.

The $4.8 million increase in net operating results for 1996, as compared to
1995, was attributable to an increase in net interest income of $1.0 million, a
decrease in provision for loan losses of $5.4 million, an increase in other
operating income of $203,000 and a reduction in operating expenses of $1.3
million.  Offsetting these increases in net operating results was an increase of
$3.0 million in income taxes recorded during the year.

The $5.3 million or 130.0% decrease in net operating results for 1995, as
compared to 1994, was attributable to an increase of $5.2 million in the
provision for loan losses and an increase in other 


                                      9


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

operating expenses of $2.4 million.  Offsetting these decreases in net operating
results were increases of $1.4 million in net interest income, a $354,000
increase in other operating income and a net reduction of $2.2 million in the
amount of provision for/benefit from income taxes recorded during the year. The
results of operations for 1994 were also benefited by a non-recurring cumulative
effect of a change in the method of accounting for income taxes of $1.7 million.

NET INTEREST INCOME.  Net interest income is determined by the Corporation's
interest rate spread (i.e., the difference between the yields earned on its
interest-earning assets and the rates paid on its interest-bearing liabilities)
and the relative amounts, or volumes, of interest-earning assets and interest-
bearing liabilities.  Net interest income was $14.4 million for 1996 as compared
to $13.4 million for 1995 and $11.9 million for 1994.  The $1.0 million or 7.6%
increase in net interest income for 1996, as compared to 1995, was attributable
to a $1.7 million or 6.7% increase in interest income, offset by an increase of
$658,000 or 5.7% in interest expense.  The $1.4 million or 12.0% increase in net
interest income for 1995, as compared to 1994, was attributable to a $1.6
million or 6.8% increase in interest income, offset by an increase of $147,000
or 1.3% in interest expense.

The following table analyzes changes in interest income and interest expense in
terms of: (1) changes in the volume of interest-earning assets and interest-
bearing liabilities and (2) changes in yields and rates.  The table reflects the
extent to which changes in the Corporation's interest income and interest
expense are attributable to changes in volume (change in volume multiplied by
prior year rate), changes in rate (change in rate multiplied by prior year
volume) and changes attributable to the combined impact of volume/rate (change
in rate multiplied by change in volume).  The volume/rate variance is allocated
on a consistent basis between the volume and rate variances.



- -----------------------------------------------------------------------------------------------
(IN THOUSANDS)                                1996 VS. 1995                1995 VS. 1994
                                       INCREASE (DECREASE) DUE TO    INCREASE (DECREASE) DUE TO
                                     ----------------------------   ---------------------------
                                      VOLUME      RATE     TOTAL    VOLUME      RATE     TOTAL
- -----------------------------------------------------------------------------------------------
                                                                    

Interest income:
  Securities                        $ (1,527)  $   848   $  (679)  $   588    $  917  $  1,505
  Loans                                  917       984     1,901       441       212       653
  Deposits and other                     399        50       449    (1,000)      423      (577)
                                    --------   -------   -------   -------    ------   -------

  Total interest-earning assets         (211)    1,882     1,671        29     1,552     1,581
                                    --------   -------   -------   -------    ------   -------

Interest expense:
  Deposits                              (381)    1,080       699      (249)      349       100
  Other borrowings                        28       (69)      (41)       35        12        47
                                    --------   -------   -------   -------    ------   -------

  Total interest-bearing liabilities    (353)    1,011       658      (214)      361       147
                                    --------   -------   -------   -------    ------   -------

 Net interest income                $    142   $   871   $ 1,013   $   243    $1,191   $ 1,434
                                    --------   -------   -------   -------    ------   -------
                                    --------   -------   -------   -------    ------   -------

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



                                      10


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

The following table sets forth, for the periods indicated, information
concerning the total dollar amounts of interest income from interest-earning
assets and the resultant average yields, the total dollar amounts of interest
expense on interest-bearing liabilities and the resultant average costs, net
interest income, interest rate spread and the net interest margin earned on
average interest-earning assets.  For purposes of this table, loan balances
include non-accrual loans and interest income includes accretion of net deferred
loan fees.



- ----------------------------------------------------------------------------------------------------------------------------------
(DOLLAR AMOUNTS IN THOUSANDS)               Year Ended June 30, 1996     Year Ended June 30, 1995       Year Ended June 30, 1994
                                         -----------------------------   ---------------------------   ---------------------------
                                          Average              Yield/   Average              Yield/   Average              Yield/
                                          Balance  Interest     Rate    Balance  Interest     Rate    Balance  Interest     Rate
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Weighted Average Yield On:
  Investment securities                 $  11,305  $    728     6.44%  $ 15,969  $    985     6.17%  $ 10,052  $    398     3.96%
  Mortgage-backed securities               50,108     3,364     6.71%    70,076     3,786     5.40%    63,885     2,868     4.49%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
                                           61,413     4,092     6.66%    86,045     4,771     5.54%    73,937     3,266     4.42%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------

  First mortgage loans                    198,844    17,858     8.98%   195,162    16,616     8.51%   196,490    16,708     8.50%
  Consumer and other                       41,879     3,576     8.54%    35,000     2,917     8.33%    27,391     2,172     7.93%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
                                          240,723    21,434     8.90%   230,162    19,533     8.49%   223,881    18,880     8.43%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------

  Interest-bearing deposits                13,753       795     5.78%     7,046       354     5.02%    28,717       975     3.40%
  Other interest-earning assets             2,097       159     7.58%     2,113       151     7.15%     2,110       107     5.07%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
                                           15,850       954     6.02%     9,159       505     5.51%    30,827     1,082     3.51%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------

  Total interest-earning assets           317,986    26,480     8.33%   325,366    24,809     7.62%   328,645    23,228     7.07%
  Allowance for loan losses               (8,372)         -         -   (5,390)         -         -   (4,201)         -         -
  Other non-interest-earning assets        19,481         -         -    17,801         -         -    18,792         -         -
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
    Total assets                        $ 329,095  $ 26,480     8.05%  $337,777  $ 24,809     7.34%  $343,236 $  23,228     6.77%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------

Weighted Average Rate Paid On:
  Deposits:
   Time deposits                        $ 175,762  $  9,544     5.43% $ 175,589  $  8,594     4.89% $ 178,391  $  8,409     4.71%
   Checking and money market               55,322     1,165     2.11%    58,134     1,241     2.13%    58,340     1,244     2.13%
   Passbook and other                      52,293     1,316     2.52%    59,280     1,492     2.52%    62,826     1,574     2.51%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
                                          283,377    12,025     4.24%   293,003    11,327     3.87%   299,557    11,227     3.75%

  FHLB advances & other borrowings          1,456        77     5.29%     1,125       117    10.40%       772        70     9.07%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
  Total interest-bearing liabilities      284,833    12,102     4.25%   294,128    11,444     3.89%   300,329    11,297     3.76%

  Non-interest-bearing liabilities          4,116         -         -     4,280         -         -     2,204         -         -
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
    Total liabilities                     288,949    12,102     4.19%   298,408    11,444     3.84%   302,533    11,297     3.73%
    Stockholders' equity                   40,146         -         -    39,369         -         -    40,703         -         -
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------

    Total liabilities and equity        $ 329,095  $ 12,102     3.68%  $337,777  $ 11,444     3.39%  $343,236  $ 11,297     3.29%
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------
                                        ---------  --------   -------  --------  --------    ------  --------  --------   -------

Net interest income                                $ 14,378                      $ 13,365                      $ 11,931
                                                   --------                      --------                      --------
                                                   --------                      --------                      --------

Interest rate spread (difference between
weighted average rate on interest-earning
assets and interest-bearing liabilities)                        4.08%                         3.73%                         3.31%
                                                              -------                        ------                       -------
                                                              -------                        ------                       -------

Net interest margin (net interest
income as a percentage of average
interest-earning assets)                                        4.52%                         4.11%                         3.63%
                                                              -------                        ------                       -------
                                                              -------                        ------                       -------

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


INTEREST INCOME.  Interest income was $26.5 million for 1996 as compared to
$24.8 million for 1995 and $23.2 million for 1994.  The $1.7 million or 6.7%
increase in interest income for 1996, as compared to 1995, was attributable to
increases in income recorded on loans, interest-earning deposits and other
interest-earning assets, offset by a decrease in income from securities.  

Interest income from loans receivable increased by $1.9 million during 1996 due
to an increase of $1.5 million in income recorded on first mortgage loans and a
$369,000 increase in income from consumer and other loans.  The increase in
interest income realized on first mortgage loans was the result of higher
yields, which increased to 8.98% for 1996 from 8.51% for 1995, and an 


                                      11


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

increase in the average outstanding loan balance, which increased by $3.7 
million during the year.  Mortgage loan yields and outstanding balances 
increased during 1996 due primarily to a refocused emphasis on commercial 
real estate and multi-family loans.  The Bank aggressively focused on this 
market segment during fiscal 1996 while continuing to maintain its strict 
loan underwriting, documentation, credit analysis and loan review standards. 
Such loans typically earn higher yields than single-family residential 
mortgages and their addition helped to contribute to an asset/liability mix 
which improved the Corporation's overall interest rate risk position.

The increase in income from consumer and other loans was due to both an increase
in the yield realized on these types of loans, which increased to 8.54% for 1996
from 8.33% for 1995, and to an increase in the average outstanding loan balance,
which increased by $6.9 million during the year.  The increase in consumer loan
yields reflects a shift in the portfolio mix away from lower yielding loans on
deposits and toward higher yielding automobile and home equity loans.

Interest income from securities decreased by $679,000 during 1996 as a result of
decreases in the average balance of funds invested, offset by an increase in the
yields earned on the overall securities portfolio.  The average balance of
securities decreased by $24.6 million to $61.4 million for 1996 from $86.0
million during 1995 and reflects a portfolio restructuring and planned
downsizing which provided the Corporation with a source of funding for the new
loan growth described above.  The yield earned on securities increased to 6.66%
for 1996 from 5.54% for 1995.  This significant increase was achieved through
the previously described portfolio restructuring which de-emphasized short term
adjustable rate securities in favor of longer term fixed rate investment
vehicles.

The $1.6 million or 6.8% increase in interest income for 1995, as compared to
1994, was attributable to increases in income recorded on loans, securities and
other interest-earning assets, offset by a decrease in income from interest-
earning deposits.  Interest income from loans receivable increased by $653,000
during 1995 due to an increase of $745,000 in income from consumer and other
loans offset by a decrease of $92,000 in income recorded on first mortgage
loans.  The increase in income from loans was due primarily to an increase in
average outstanding loan balances, which increased by $6.3 million during the
year.

Interest income from securities increased by $1.5 million during 1995, as
compared to 1994 as a result of increases in both the average balance of funds
invested and the yield earned on the securities portfolio.  The average balance
of securities increased by $12.1 million during 1995 from $73.9 million at June
30, 1994 to $86.0 million at June 30, 1995.  The yield on the securities
portfolio also increased to 5.54% during 1995 from 4.42% for 1994 despite the
general decline in interest rates during the second half of fiscal year due to
the upward repricing of several new issue adjustable rate mortgage-backed
securities for which the underlying mortgages were originated at (teaser) rates
below their contractual spread over the appropriate indices and were not yet
fully indexed.

INTEREST EXPENSE.  Interest expense was $12.1 million for 1996 as compared to
$11.4 million for 1995 and $11.3 million for 1994.  The $658,000 or 5.8%
increase in interest expense for 1996, as compared to 1995, was attributable to
increases of $698,000 in deposit costs offset by a $40,000 decrease in the cost
of other borrowed funds.


                                      12


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

The Corporation's cost of deposits increased for 1996, as compared to 1995, due
to an increase in the interest paid on certificates of deposit, offset by a
decrease in interest paid on passbook and savings accounts.  Interest expense on
certificates of deposit increased by $950,000 due primarily to an increase in
the average interest rate paid, which increased to 5.43% during 1996 from 4.89%
for 1995.  This increase occurred due to a significant amount of longer term
certificates of deposit maturing during the year that were originally issued at
rates below the 1996 levels for similar term products.

Interest paid on passbook and other similar accounts decreased by $176,000
during 1996, as compared to 1995, due primarily to a reduction in the average
balance of such accounts, which declined by $7.0 million to $52.3 million for
1996 from $59.3 million for 1995.  Interest paid on checking and money market
accounts decreased by $76,000 during 1996, as compared to 1995, due primarily to
a reduction in the average balance of such accounts, which declined by $2.8
million to $55.3 million for 1996 from $58.1 million for 1995.

Interest expense on borrowed funds, which includes interest paid on FHLB
advances, the Corporation's ESOP debt expense and other miscellaneous interest
expenses, decreased by $40,000 during 1996, as compared to 1995, due primarily
to lower rates paid on FHLB advances utilized during the year.

The $147,000 or 1.3% increase in interest expense for 1995, as compared to 1994,
was attributable to increases of $100,000 in deposit costs and a $47,000
increase in the cost of other borrowed funds and other interest expense.

The Corporation's cost of deposits increased for 1995, as compared to 1994, due
to an increase in the interest paid on certificates of deposit, offset by a
decrease in interest paid on passbook and savings accounts.  Interest expense on
certificates of deposit increased by $185,000 due primarily to an increase in
the average interest rate paid, which increased to 4.89% during 1995 from 4.71%
for 1994.  This increase in cost was partially offset by a reduction in the
average balance of certificates of deposits outstanding during the year, which
declined to $175.6 million for 1995 from $178.4 million for 1994.  Interest paid
on passbook and other similar accounts decreased during 1995, as compared to
1994, due primarily to a reduction in the average balance of such accounts,
which declined by $3.5 million to $59.3 million for 1995 from $62.8 million for
1994.  Interest expense on borrowed funds, increased during 1995, as compared to
1994, due to an increase in the average amount of FHLB advances utilized during
the year and to a non-recurring interest expense charge related to the
settlement of prior years' tax return audits conducted by the Internal Revenue
Service.

PROVISION FOR LOAN LOSSES.  The provision for loan losses was $600,000 for 1996
as compared to $6.0 million for 1995 and $780,000 for 1994.  The Corporation
records provisions for loan losses to bring the total allowance for loan losses
to a level deemed adequate to cover potential losses in the loan portfolio.  In
determining the appropriate level of allowance for loan losses, management
considers historical loss experience, the present and prospective financial
condition of borrowers, current and prospective economic conditions
(particularly as they relate to markets where the Corporation originates loans),
the status of non-performing assets, the estimated underlying value of the
collateral and other factors related to the collectability of the loan
portfolio.


                                      13


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

The $5.4 million or 90.0% decrease in provision for loan losses for 1996, as
compared to 1995, reflects the improvement in asset quality realized during 1996
and the adequacy of the allowance for loan losses during the respective years.

The $5.2 million increase in provision for loan losses for 1995, as compared to
1994, was primarily attributable to an extensive review of the loan portfolios
conducted by the Corporation's new management, to cover potential losses that
existed in the loan portfolio as of June 30, 1995.

OTHER OPERATING INCOME.  Other operating income was $1.5 million for 1996 as
compared to $1.3 million for 1995 and $915,000 for 1994.  The $203,000 or 16.0%
increase in total other income for 1996, as compared to 1995, was comprised of a
$283,000 increase in loan origination fees and deposit service charges due
primarily to increased mortgage loan originations and an increase in the volume
of transactions in commercial deposit accounts and a $179,000 gain realized upon
the sale of securities, partially offset by a $196,000 decrease in income
realized from the operation of REO properties and a $63,000 decrease in other
operating income.

The $354,000 or 38.7% increase in total other income for 1995, as compared to
1994, was comprised of increases in loan origination fees and deposit service
charges due primarily to increased volumes of loan originations and transactions
processed through customers deposit accounts, an increase in the amount of gains
on REO sales and the recognition of the cash surrender value of an officer's
life insurance policy. 

OTHER OPERATING EXPENSES.  Total other operating expenses decreased by $1.3
million or 11.8% to $9.4 million in 1996 from $10.6 million in 1995 and
increased by $2.4 million or 29.1% in 1995 from $8.2 million in 1994.

Compensation and employee benefits were $4.5 million for 1996 as compared to
$4.4 million for 1995 and $4.2 million for 1994.  The $59,000 or 1.3% increase
for 1996, as compared to 1995, was due primarily to normal inflationary factors,
partially offset by a decrease in a non-recurring expense related to deferred
compensation agreements with a former officer recorded in 1995.  The $279,000 or
6.7% increase for 1995, as compared to 1994, was also due to the non-recurring
deferred compensation expense recorded in 1995 and to small increases in
staffing levels and normal inflationary factors, particularly in the area of
employee benefits.

Occupancy and equipment expenses were $1.3 million for 1996 as compared to $1.7
million for 1995 and $1.3 million for 1994.  The $387,000 or 22.6% decrease for
1996, as compared to 1995, resulted primarily from the write-off of obsolete
data processing equipment and related intangible assets during 1995.  Occupancy
and equipment expenses for 1995, as compared to 1994, were substantially at the
same levels, excluding this write-off of assets.

Federal deposit insurance premiums were $654,000 for 1996 as compared to
$681,000 for 1995 and $688,000 for 1994.  The FDIC insurance assessment rate in
effect for the Corporation was the same for each of these periods.  The
variances in the deposit insurance expense are due to differences in the deposit
base on which the assessment was calculated.

Data processing expenses were $391,000 for 1996 as compared to $481,000 for 1995
and $358,000 for 1994.  During 1996, data processing costs decreased by $90,000
or 18.7%, as  


                                      14


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

compared to 1995, due primarily to costs associated with a data processing
systems reorganization project undertaken during the fourth quarter of 1995. 
The $123,000 or 34.4% increase for 1995, as compared to 1994, was also primarily
attributable to the reorganization costs incurred in 1995.

Professional fees were $576,000 for 1996 as compared to $1.6 million for 1995
and $507,000 for 1994.  The $1.0 million or 64.5% decrease for 1996 as compared
to 1995 and the $1.1 million increase for 1995 as compared to 1994 were
attributable to the following non-recurring expenses incurred during 1995:  a
$620,000 charge to operations for legal fees and other costs associated with the
settlement of the previously disclosed U.S. Equal Employment Opportunity
Commission charges and related civil complaint filed against the Corporation by
five employees;  a one-time $438,000 increase in consulting services relating to
the Corporation's management succession and fees incurred in connection with
human resources and revenue enhancement projects;  and a $56,000 increase in
miscellaneous other professional fees.

Other expenses were $1.9 million for 1996 as compared to $1.7 million for 1995
and $1.2 million for 1994.  The $236,000 or 13.9% increase for 1996, as compared
to 1995 was due to increases in miscellaneous insurance and loan processing
costs and a non-recurring write-off of certain fixed assets.  Partially
offsetting these increases were decreases in advertising, printing and supplies
expenses.  The $505,000 or 42.2% increase for 1995, as compared to 1994, was due
to increases in regulatory filing and exam assessments, an increase in office
supplies and printing costs and increases in loan processing costs.  Partially
offsetting these increases was a reduction in advertising expenses during 1995
as compared to 1994.

INCOME TAXES.  For the year ended June 30, 1996 the Corporation recorded a
provision for income taxes of $2.3 million as compared to a benefit from income
taxes of $765,000 for 1995 and a provision for income taxes of $1.5 million for
1994.  These provisions for/benefits from income taxes reflect the Corporation's
effective tax rates of 38.7% for 1996, 38.6% for 1995 and 38.3% for 1994.

The $3.0 million increase in provision for/benefit from income taxes for 1996,
as compared to 1995, was due primarily to the $7.9 million increase in pre-tax
income during the year.  The $2.2 million or 152.2% decrease for 1995 as
compared to 1994 was attributable to $5.8 million in lower pre-tax income.

Effective July 1, 1993, the Corporation adopted FASB Statement of Financial
Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes," which
required, among other things, a change from the deferred method to the asset and
liability method of accounting for income taxes.  The cumulative effect of this
change in accounting principle was to increase net income for 1994 by $1.7
million.

IMPACT OF INFLATION AND CHANGING PRICES

The consolidated financial statements of the Corporation and related notes
presented herein have been prepared in accordance with generally accepted
accounting principles which require the measurement of financial condition and
operating results in terms of historical dollars, without considering changes in
the relative purchasing power of money over time due to inflation.


                                      15


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

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.  Interest rates do
not necessarily move in the same direction or in the same magnitude as the
prices of goods and services since such prices are affected by inflation to a
larger degree than interest rates.  In the current interest rate environment,
liquidity and the maturity structure of the Corporation's assets and liabilities
are critical to the maintenance of acceptable performance levels.

RECENT ACCOUNTING AND REGULATORY MATTERS

In October 1995, the FASB released SFAS No. 123, "Accounting for Stock-Based
Compensation."  Effective for fiscal years beginning after December 15, 1995,
SFAS No. 123 outlines preferable accounting treatment and reporting guidelines
for employee stock compensation plans.  The Corporation is currently analyzing
the impact of the adoption of the standard on the consolidated financial
statements; however, the adoption and concurrent application is not expected to
have a material impact.

In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities."  SFAS No. 125
provides accounting and reporting standards for transfers and servicing of
financial assets and extinguishments of liabilities and distinguishes transfers
of financial assets that are sales from transfers that are secured borrowings. 
Under SFAS No. 125, an entity recognizes all financial and servicing assets it
controls and liabilities it has incurred and derecognizes financial assets it no
longer controls and liabilities that have been extinguished.  This financial-
components approach focuses on the assets and liabilities that exist after the
transfer.  SFAS No. 125 also extends the AFS or trading approach in SFAS No.
115, "Accounting for Certain Investments in Debt and Equity Securities," to non-
security financial assets that can contractually be prepaid or otherwise settled
in such a way that the holder of the asset would not recover substantially all
of its recorded investment.  Thus, non-security financial assets that are
subject to prepayment risk that could prevent recovery of substantially all of
the recorded amount are to be reported at fair value with the change in fair
value accounted for, depending on the asset's classification, as AFS or trading.
SFAS No. 125 is effective for transfers and servicing of financial assets and
extinguishments of liabilities occurring after December 31, 1996, and is to be
applied prospectively.  Also, the extension of SFAS No. 115 approach to certain
non-security financial assets and the amendment to SFAS No. 115 is effective for
financial assets held on or acquired after January 1, 1997.  The adoption and
application of SFAS No. 125 is not expected to be material to the consolidated
financial statements of the Corporation.

The deposits of the Bank are currently insured by the SAIF of the FDIC.  Both
the SAIF and the Bank Insurance Fund (BIF), the federal deposit insurance fund
that covers commercial bank deposits, 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 the FDIC
recently reduced the average deposit insurance premium paid by BIF-insured
commercial banks to a level substantially below the average premium paid by
SAIF-insured institutions.  In late 1995, the FDIC approved a final rule
regarding deposit insurance premiums which, effective with the semiannual
premium assessment on January 1, 1996, reduced deposit insurance premiums for
BIF member institutions to zero (subject to an annual minimum of $2,000) for


                                      16


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS, (CONTINUED)

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

institutions in the lowest risk category.  Deposit insurance premiums for SAIF
members were maintained at their existing levels (23 basis points for
institutions like the Bank which are in the lowest risk category).  Accordingly,
in the absence of further legislative action, until the SAIF attains a reserve
ratio of 1.25% on insured deposits, SAIF members such as the Bank will be
competitively disadvantaged as compared to commercial banks due to this premium
differential.  It is anticipated that, under present conditions, it will be at
least several years before the SAIF reaches a reserve ratio of 1.25% of insured
deposits.

The U.S. House of Representatives and Senate had actively considered legislation
which would have eliminated the premium differential between SAIF-insured and
BIF-insured institutions by recapitalizing the SAIF's reserves to the required
ratio.  The proposed legislation would have provided that all SAIF member
institutions pay a special one-time assessment to recapitalize the SAIF, which
in the aggregate would have been 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 was anticipated that the amount of the special
assessment required to recapitalize the SAIF would have been approximately 80 to
85 basis points of the SAIF-assessable deposits.  It was anticipated that after
the recapitalization of the SAIF, premiums paid by SAIF-insured institutions
would be reduced to match those currently being assessed BIF-insured commercial
banks.  The legislation also provided for the merger of the BIF and the SAIF,
with such merger being conditioned upon the prior elimination of the thrift
charter.  No assurance can be given as to the final form of such legislation or
even whether any legislation will be enacted.


                                      17


- -------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

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


TO THE BOARD OF DIRECTORS AND STOCKHOLDERS
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND:

We have audited the accompanying consolidated statements of financial 
condition of First Financial Corporation of Western Maryland and subsidiaries 
as of June 30, 1996 and 1995 and the related consolidated statements of 
operations, stockholders' equity and cash flows for each of the years in the 
three-year period ended June 30, 1996.  These consolidated financial 
statements are the responsibility of the Corporation'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 
Financial Corporation of Western Maryland and subsidiaries as of June 30, 
1996 and 1995, and the results of their operations and their cash flows for 
each of the years in the three-year period ended June 30, 1996, in conformity 
with generally accepted accounting principles.

As discussed in the notes to the consolidated financial statements, the 
Corporation adopted the provisions of Statement of Financial Accounting 
Standards (SFAS) 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 Disclosures," and the provisions of SFAS No. 122, 
"Accounting for Mortgage Servicing Rights," during 1996.  The Corporation 
adopted the provisions of SFAS No. 109, "Accounting for Income Taxes," in 
1994.




Pittsburgh, Pennsylvania 
August 1, 1996


                                      18


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
JUNE 30, 1996 AND 1995
(DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
- --------------------------------------------------------------------------------



                                                                          1996           1995
                                                                        --------       --------
                                                                                 
ASSETS
Cash on hand and in banks                                               $  2,953       $  2,222
Interest-earning deposits                                                  5,623          3,126
Securities available for sale;  cost of $50 and $11,240                       75         11,326
Securities held to maturity;  market value of $51,374 and $69,803         51,476         69,837
Loans receivable, net                                                    243,113        223,066
Accrued interest receivable                                                2,076          2,228
Federal Home Loan Bank (FHLB) stock                                        2,097          2,097
Real estate acquired through foreclosure, net                                655            604
Premises and equipment, net                                               10,921         11,146
Prepaid expenses and other assets                                            673            587
Deferred income taxes                                                      2,332          3,136
                                                                        --------       --------

      TOTAL ASSETS                                                      $321,994       $329,375
                                                                        --------       --------
                                                                        --------       --------

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
  Deposits                                                              $274,756       $283,360
  Advance payments by borrowers for taxes and insurance                    1,704            871
  FHLB advances                                                                -          3,000
  Employee Stock Ownership Plan (ESOP) debt                                  483            580
  Accrued expenses and other liabilities                                   3,344          3,094
                                                                        --------       --------

    TOTAL LIABILITIES                                                    280,287        290,905
                                                                        --------       --------

STOCKHOLDERS' EQUITY:
  Serial preferred stock, $1 par value, 2,000,000 shares
    authorized;  none issued                                                   -              -
  Common stock, $1 par value, 5,000,000 shares authorized;
    issued and outstanding 2,188,184 and 2,130,212                         2,188          2,130
  Additional paid-in capital                                              11,559         10,769
  Treasury stock, at cost;  11,445 shares at June 30, 1996                  (233)             -
  Unearned ESOP shares                                                      (424)          (527)
  Retained earnings, substantially restricted                             28,602         26,045
  Unrealized gains on securities available for sale, net                      15             53
                                                                        --------       --------

    TOTAL STOCKHOLDERS' EQUITY                                            41,707         38,470
                                                                        --------       --------

      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $321,994       $329,375
                                                                        --------       --------
                                                                        --------       --------



SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       19


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED JUNE 30, 1996, 1995 AND 1994
(DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
- ------------------------------------------------------------------------------


                                                                     1996           1995            1994
                                                                  ---------      ---------      ---------
                                                                                       
INTEREST INCOME:
  Loans receivable                                                $  21,434      $  19,533      $  18,880
  Securities                                                          4,092          4,771          3,266
  Interest-earning deposits                                             795            354            975
  Other                                                                 159            151            107
                                                                  ---------      ---------      ---------
      TOTAL INTEREST INCOME                                          26,480         24,809         23,228
                                                                  ---------      ---------      ---------
INTEREST EXPENSE:
  Deposits                                                           12,025         11,327         11,227
  Borrowed funds                                                         77            117             70
                                                                  ---------      ---------      ---------
      TOTAL INTEREST EXPENSE                                         12,102         11,444         11,297
                                                                  ---------      ---------      ---------
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES                 14,378         13,365         11,931
  Provision for loan losses                                             600          5,985            780
                                                                  ---------      ---------      ---------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                  13,778          7,380         11,151
                                                                  ---------      ---------      ---------
OTHER OPERATING INCOME:
  Loan fees and service charges                                         958            675            630
  Net gain on sale of securities                                        179              -              6
  Income on real estate activities                                      115            311            120
  Other                                                                 220            283            159
                                                                  ---------      ---------      ---------
      TOTAL OTHER OPERATING INCOME                                    1,472          1,269            915
                                                                  ---------      ---------      ---------
OTHER OPERATING EXPENSES:
  Compensation and employee benefits                                  4,496          4,437          4,158
  Occupancy and equipment                                             1,325          1,712          1,330
  Federal deposit insurance                                             654            681            688
  Data processing                                                       391            481            358
  Professional fees and related costs                                   576          1,621            507
  Other                                                               1,937          1,701          1,196
                                                                  ---------      ---------      ---------
      TOTAL OTHER OPERATING EXPENSES                                  9,379         10,633          8,237
                                                                  ---------      ---------      ---------
NET INCOME (LOSS) BEFORE INCOME TAXES AND CUMULATIVE
  EFFECT OF ACCOUNTING CHANGE                                         5,871         (1,984)         3,829
  Provision for (benefit from) income taxes                           2,271           (765)         1,465
                                                                  ---------      ---------      ---------
NET INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE       3,600         (1,219)         2,364
  Cumulative effect of change in accounting for income taxes              -              -          1,695
                                                                  ---------      ---------      ---------
      NET INCOME (LOSS)                                            $  3,600      $  (1,219)      $  4,059
                                                                  ---------      ---------      ---------
                                                                  ---------      ---------      ---------
NET INCOME (LOSS) PER SHARE:
  Income (loss) before cumulative effect of accounting change       $  1.65       $  (0.56)       $  1.09
  Cumulative effect of change in accounting for income taxes              -              -           0.78
                                                                  ---------      ---------      ---------
      NET INCOME (LOSS) PER SHARE                                   $  1.65       $  (0.56)       $  1.87
                                                                  ---------      ---------      ---------
                                                                  ---------      ---------      ---------


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       20


- -------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED JUNE 30, 1996, 1995 AND 1994
(DOLLAR AMOUNTS IN THOUSANDS)
- -------------------------------------------------------------------------------


                                                                                                         
                                                                                                       
                                                                Additional                                
                                              Common             paid-in           Treasury      Unearned   
                                               stock             capital            stock        ESOP shares
                                             ----------         ---------         ----------    ------------
                                                                                            
BALANCE AT JUNE 30, 1993                       $  1,392          $  11,227          $     -      $    (753)
                                                                                                 
Net income for 1994                                                                                 

Dividends paid                                                                                      
                                                                                                 
Exercise of stock awards, net                        14                101                              
                                                                                                 
Release of ESOP shares                                                                                 117
                                                                                                 
Net change in unrealized                               
     gains (losses) on                                 
     securities available                              
     for sale, net                                                                                  
                                                                                                 
3-for-2 stock split                                 700               (700)                             
                                             ----------           --------          -------       --------
BALANCE AT JUNE 30, 1994                          2,106             10,628                -           (636)
                                                                                                 
Net loss for 1995                                                                                   
                                                                                                 
Dividends paid                                                                                      
Exercise of stock awards, net                        24                141                              
                                                                                                 
Release of ESOP shares                                                                                 109
                                                                                                 
Net change in unrealized                               
     gains (losses) on                                 
     securities available                              
     for sale, net                                                                                  
                                             ----------           --------          -------       --------
BALANCE AT JUNE 30, 1995                          2,130             10,769                -           (527)  
                                                                                                 
Net income for 1996                                                                                 
                                                                                                 
Dividends paid                                                                                      
                                                                                                  
Exercise of stock awards, net                        58                790                              
                                                                                                 
Release of ESOP shares                                                                                 103   
                                                                                                 
Acquisition of treasury stock                                                      (233)                 
                                                                                                 
Net change in unrealized                               
     gains (losses) on                                 
     securities available                              
     for sale, net                                                                                  
                                           -----------          ---------         ----------      ---------
BALANCE AT JUNE 30, 1996                       $  2,188          $  11,559          $  (233)       $  (424)  
                                            -----------          ---------         ----------      --------
                                            -----------          ---------          ---------     ---------

                                                               Unrealized                       
                                                             gains (losses)                     
                                                              on securities         Total       
                                               Retained        available         stockholders'  
                                              earnings        for sale,net          equity      
                                              ----------     -------------      ------------
                                                                                    
BALANCE AT JUNE 30, 1993                      $  24,947             $  659       $     37,472   
                                                                                                
Net income for 1994                               4,059                                 4,059   
                                                                                                
Dividends paid                                     (769)                                 (769)  
                                                                                                
Exercise of stock awards, net                                                             115   
                                                                                                
Release of ESOP shares                                                                    117   
                                                                                                
Net change in unrealized                                                                        
     gains (losses) on                                                                          
     securities available                                                                       
     for sale, net                                                    (727)              (727)  
                                                                                                
3-for-2 stock split                                                                         -   
                                            -----------          ---------         ---------- 
BALANCE AT JUNE 30, 1994                         28,237                (68)            40,267   
                                                                                                
Net loss for 1995                                (1,219)                               (1,219)  
                                                                                                
Dividends paid                                     (973)                                 (973)  
Exercise of stock awards, net                                                             165   
                                                                                                
Release of ESOP shares                                                                    109   
                                                                                                
Net change in unrealized                                                                        
     gains (losses) on                                                                          
     securities available                                                                       
     for sale, net                                                     121                121   
                                            -----------          ---------         ----------
BALANCE AT JUNE 30, 1995                         26,045                 53             38,470   
                                                                                                
Net income for 1996                               3,600                                 3,600   
                                                                                                
Dividends paid                                   (1,043)                               (1,043)  
                                                                                                
Exercise of stock awards, net                                                             848   
                                                                                                
Release of ESOP shares                                                                    103   
                                                                                                
Acquisition of treasury stock                                                            (233)  
                                                                                                
Net change in unrealized                                                                        
     gains (losses) on                                                                          
     securities available                                                                       
     for sale, net                                                     (38)               (38)  
                                            -----------          ---------         ----------
BALANCE AT JUNE 30, 1996                      $  28,602              $  15          $  41,707
                                            -----------          ---------         ----------
                                            -----------          ---------         ----------


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                       21


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED JUNE 30, 1996, 1995 AND 1994
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------



                                                                           1996           1995           1994
                                                                         --------       --------       --------
                                                                                             
OPERATING ACTIVITIES:
  Net income (loss)                                                     $  3,600       $ (1,219)      $  4,059
  ADJUSTMENTS TO RECONCILE NET INCOME (LOSS) TO
    NET CASH PROVIDED BY OPERATING ACTIVITIES:
      Loans originated for sale                                          (16,310)        (3,689)        (7,671)
      Sales of loans originated for sale                                  16,642          5,031          5,614
      Net gain on sale of securities available for sale                     (179)             -             (6)
      Deferred loan fees and loan discounts                                 (392)          (959)           (92)
      Depreciation and amortization                                          942            676            901
      Non-cash compensation under stock-based benefit plans                  103            109            676
      Provision for loan losses                                              600          5,985            780
      Deferred income taxes                                                  709         (2,088)        (1,614)
      Other                                                                 (933)         1,166            486
                                                                        --------       --------       --------
    NET CASH PROVIDED BY OPERATING ACTIVITIES                              4,782          5,012          3,133
                                                                        --------       --------       --------

INVESTING ACTIVITIES:
  Loan originations and purchases                                        (82,136)       (60,415)       (89,031)
  Repayments on loans                                                     62,064         48,895         94,964
  Purchases of securities available for sale                                   -              -         (5,999)
  Maturities of securities available for sale                                  -            948              -
  Proceeds from sales of securities available for sale                    28,532              -          9,547
  Repayments of securities available for sale                              2,849          1,184          1,787
  Purchases of securities held to maturity                               (12,980)       (12,789)       (33,656)
  Maturities of securities held to maturity                                2,000          2,000              -
  Repayments of securities held to maturity                                9,057          7,543         20,666
  Proceeds from sale of real estate acquired through foreclosure           1,082          1,327          2,273
  Purchases of premises and equipment                                       (445)        (1,192)          (346)
                                                                        --------       --------       --------
    NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                   10,023        (12,499)           205
                                                                        --------       --------       --------

FINANCING ACTIVITIES:
  Dividends paid                                                          (1,043)          (973)          (769)
  Net decrease in deposits                                                (7,771)       (17,819)          (344)
  Net change in FHLB advances and ESOP debt                               (3,097)         2,904            (97)
  Exercise of stock options                                                  567            165            115
  Payments to acquire treasury stock                                        (233)             -              -
                                                                        --------       --------       --------
    NET CASH USED IN FINANCING ACTIVITIES                                (11,577)       (15,723)        (1,095)
                                                                        --------       --------       --------

Increase (decrease) in cash equivalents                                    3,228        (23,210)         2,243
Cash equivalents at beginning of period                                    5,348         28,558         26,315
                                                                        --------       --------       --------
Cash equivalents at end of period                                       $  8,576       $  5,348      $  28,558
                                                                        --------       --------       --------
                                                                        --------       --------       --------
SUPPLEMENTAL INFORMATION:
  Interest paid                                                        $  12,129      $  11,426      $  11,320
  Income taxes paid                                                          855          1,055          1,180
  NON-CASH TRANSACTIONS:
    Transfers from loans receivable to real estate acquired
      through foreclosure                                                  1,078            431            535
    Loan to facilitate the sale of real estate acquired
      through foreclosure                                                      -              -            770



SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       22


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF AND FOR THE YEARS ENDED JUNE 30, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements include the accounts of First 
     Financial Corporation of Western Maryland (the Corporation), the 
     Corporation's wholly-owned subsidiary bank, First Federal Savings Bank of 
     Western Maryland (the Bank), and the Bank's subsidiaries.  All 
     intercompany transactions and balances have been eliminated in 
     consolidation.

     CASH EQUIVALENTS

     Cash equivalents include cash on hand and in banks as well as 
     interest-earning deposits.

     SECURITIES AVAILABLE FOR SALE AND HELD TO MATURITY

     Securities include investments primarily in bonds and notes and are 
     classified as either available for sale or held to maturity at the time of 
     purchase based on management's intent.  Such intent includes consideration 
     of the interest rate environment, prepayment risk, credit risk, maturity 
     and repricing characteristics, liquidity considerations, investment and 
     asset/liability management policies and other pertinent factors.  The 
     appropriateness of the classification is reassessed at each reporting date.

     Securities for which the Corporation has the positive intent and ability to
     hold to maturity are classified as held to maturity and are reported at
     cost, adjusted for premiums and discounts.

     Available for sale securities consist of securities that are not 
     classified as held to maturity.  Unrealized holding gains and losses, net 
     of applicable income taxes, on available for sale securities are reported 
     as a separate component of stockholders' equity until realized.  Gains and 
     losses on the sale of securities are determined using the specific 
     identification method and are included in operations in the period sold.

     Declines in the fair value of securities below their cost that are other 
     than temporary result in the security being written down to fair value on 
     an individual basis.  Any related write-downs are included in operations 
     as realized losses. Yields and carrying values for certain mortgage-backed 
     securities are subject to normal interest rate and prepayment risks.

     Premiums and discounts on securities are recognized in interest income 
     using the interest method over the period to maturity.

     LOANS RECEIVABLE

     Loans receivable for which management has the intent and the Corporation 
     has the ability to hold for the foreseeable future or until maturity or 
     payoff are reported at their outstanding unpaid principal balances reduced 
     by any charge-offs and net of any deferred fees or costs on loans 
     originated, or unamortized premiums or discounts on loans purchased and 
     the allowance for loan losses.

     Interest income on loans is accrued and credited to operations as earned. 
     Interest income is not accrued for loans delinquent 90 days or greater. 

                                      23


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, (CONTINUED)

     LOANS RECEIVABLE, (CONTINUED)

     Discounts and premiums on purchased loans are recognized in interest 
     income using the interest method over the remaining period to contractual 
     maturity, adjusted for prepayments.  Loan origination fees and certain 
     direct origination costs are capitalized and recognized as an adjustment 
     to the yield of the related loan over the loan's period to maturity.

     Loans originated and intended for sale are carried at the lower of cost or
     estimated market value in the aggregate.

     ALLOWANCE FOR LOAN LOSSES

     The allowance for loan losses is increased by charges to operations through
     the provision for loan losses and decreased by charge-offs, net of
     recoveries.  Management's periodic evaluation of the adequacy of the
     allowance is based on the Bank's past loan loss experience, known and
     inherent risks in the portfolio, adverse situations that may affect the
     borrower's ability to repay, the estimated value of any underlying
     collateral, current economic conditions and other factors as deemed
     appropriate.

     The allowance for loan losses is subjective and may be adjusted in the 
     future depending on economic conditions and other factors.  The regulatory
     examiners may require the Corporation to recognize adjustments to the 
     allowance based upon their judgements about information available to them 
     at the time of their examinations.

     The Corporation adopted Financial Accounting Standards Board (FASB) 
     Statement of Financial Accounting Standards (SFAS) 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 
     Disclosures," effective July 1, 1995.  Under SFAS No. 114, the allowance 
     for loan losses related to "impaired loans" is based on discounted cash 
     flows using the impaired loan's initial effective interest rate at the 
     discount rate, or the fair value of the collateral for collateral 
     dependent loans.  A loan is impaired when it meets the criteria to be 
     placed on non-accrual, is delinquent due to maturity, is a renegotiated 
     loan or management determines that a deficiency exists in the collateral 
     value of a collateral dependent loan.  Loans which are evaluated for 
     impairment pursuant to SFAS No. 114 are assessed on a loan-by-loan basis, 
     and include only those loans that meet the definition of impairment.  
     Large groups of smaller balance homogeneous loans, such as credit cards, 
     loans secured by first and second liens on residential properties and 
     other consumer loans are evaluated collectively for impairment.

     Loans are charged off when there has been permanent impairment of the
     related carrying values. 

                                      24


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, (CONTINUED)

     LOAN SERVICING

     The cost of mortgage servicing rights is amortized in proportion to, and
     over the period of, estimated net servicing revenues.  Impairment of
     mortgage servicing rights is assessed based on the fair value of those
     rights.  Fair values are estimated using discounted cash flows based on
     current market interest rates.

     In May 1995 the FASB issued SFAS No. 122, "Accounting for Mortgage 
     Servicing Rights and Excess Servicing Receivables and for Securitization 
     of Mortgage Loans."  The Corporation adopted this standard effective July 
     1, 1995.  The adoption of SFAS No. 122 resulted in the Corporation 
     realizing $208,000 in servicing rights assets, net of amortization, on 
     $16.6 million of loans sold, for which the servicing rights were retained 
     during 1996.

     REAL ESTATE ACQUIRED THROUGH FORECLOSURE

     Real estate properties acquired through foreclosure are initially recorded 
     at the lower of cost or fair value at the date of foreclosure establishing 
     a new cost basis.  After foreclosure, valuations are periodically 
     performed by management and the real estate is carried at the lower of 
     cost or fair value less estimated costs to sell.  Revenue and expenses 
     from operations of the properties, gains and losses on sales and additions 
     to the valuation allowance are included in operations as income or loss on 
     real estate activities.

     PREMISES AND EQUIPMENT

     Land is carried at cost.  Premises, furniture and equipment, and leasehold 
     improvements are carried at cost less accumulated depreciation or 
     amortization. Depreciation is calculated on a straight-line basis over the 
     estimated useful lives of the related assets, which are twenty-five to 
     fifty years for buildings and three to ten years for furniture and 
     equipment. Amortization of leasehold improvements is computed using the 
     straight-line method over the term of the related lease.

     INCOME TAXES

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

     In February 1992, the FASB issued SFAS No. 109, "Accounting for Income 
     Taxes," which requires, among other things, a change from the deferred 
     method to the asset and liability method of accounting for deferred taxes.
     The Corporation adopted SFAS No. 109 effective July 1, 1993.  The 
     cumulative effect of this change in accounting for income taxes was a 
     benefit to operations of $1.7 million during 1994. 

                                      25


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, (CONTINUED)

     OPERATING RESULTS PER COMMON SHARE

     Net income or loss per common share is calculated by dividing net income 
     or loss by the weighted average number of common shares outstanding during 
     the period.  Outstanding shares include common stock equivalents, which 
     consist of certain outstanding stock options, and shares owned by the 
     Corporation's Employee Stock Ownership Plan (ESOP).  The average number of 
     shares outstanding for 1996, 1995 and 1994 were 2,180,000, 2,175,000 and 
     2,169,000, respectively.  The Corporation has not separately reported 
     fully diluted earnings per share as it is not materially different than 
     primary earnings per share.

     RECLASSIFICATIONS AND USE OF ESTIMATES

     Certain amounts previously reported for 1995 and 1994 have been 
     reclassified to conform with the consolidated financial statement 
     presentation for 1996.

     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates and
     assumptions that affect the reported amounts in the consolidated financial
     statements and accompanying notes.  Actual results could differ from those
     estimates.

2.   SECURITIES

     The following table summarizes the Corporation's securities as of June 30:



     ----------------------------------------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                                                  Gross          Gross
                                                                 Amortized        unrealized      unrealized           Fair
                                                                    cost             gains          losses            value
     ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
     AVAILABLE FOR SALE
     ------------------
        1996:
            Equity security                                     $         50      $         25      $       -     $            75
                                                                ------------      ------------      ---------     ---------------
                                                                $         50      $         25      $       -     $            75
                                                                ------------      ------------      ---------     ---------------
                                                                ------------      ------------      ---------     ---------------
        1995:
            U.S. government and agency securities               $     11,240      $        159      $      73     $        11,326
                                                                ------------      ------------      ---------     ---------------
                                                                $     11,240      $        159      $      73     $        11,326
                                                                ------------      ------------      ---------     ---------------
                                                                ------------      ------------      ---------     ---------------
     HELD TO MATURITY
     ----------------
        1996:
            U.S. government and agency securities               $     51,476      $        204      $     306     $        51,374
                                                                ------------      ------------      ---------     ---------------
                                                                $     51,476      $        204      $     306     $        51,374
                                                                ------------      ------------      ---------     ---------------
                                                                ------------      ------------      ---------     ---------------
        1995:
            U.S. government and agency securities               $     69,787      $        483      $     518     $        69,752
            State and municipal securities                                50                 1              -                  51
                                                                ------------      ------------      ---------     ---------------
                                                                $     69,837      $        484      $     518     $        69,803
                                                                ------------      ------------      ---------     ---------------
                                                                ------------      ------------      ---------     ---------------
     ----------------------------------------------------------------------------------------------------------------------------



     During the years ended June 30, 1996 and 1994, the Corporation sold 
     securities for proceeds of $28.5 million and $9.5 million, respectively. 
     The net gains associated with the sales of these securities in 1996 and 
     1994 were $179,000 and $6,000, respectively. 

                                      26


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


2.   SECURITIES, (CONTINUED)

     The scheduled maturities of securities available for sale and held to
     maturity at June 30, 1996, were as follows:




     --------------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                  Available for sale           Held to maturity
                                                  -------------------------     -----------------------
                                                   Amortized       Fair         Amortized       Fair
                                                    cost           value          cost          value
     ---------------------------------------------------------------------------------------------------
                                                                                   
     Due in one year or less                      $       50     $      75       $   2,001     $  2,002
     Due from one year to five years                       -             -           6,330        6,315
     Due from five to ten years                            -             -           1,958        1,955
     Due after ten years                                   -             -          41,187       41,102
                                                  ----------     ---------       ---------     --------
                                                  $       50     $      75       $  51,476     $ 51,374
                                                  ----------     ---------       ---------     --------
                                                  ----------     ---------       ---------     --------
     --------------------------------------------------------------------------------------------------


     At June 30, 1996 and 1995, the Corporation had pledged securities with a
     carrying amount of $7.7 million and $6.2 million, respectively, to secure
     certain public deposits and for other purposes required by law.

3.   LOANS RECEIVABLE

     Loans receivable are summarized as follows at June 30:




     -------------------------------------------------------------------------------
       (IN THOUSANDS)                                     1996              1995
     -------------------------------------------------------------------------------
                                                                       
      Mortgage loans:
       Residential - single family                   $   126,779        $   138,217
       Residential - multi family                         29,071              6,257
       Commercial real estate                             55,104             51,604
                                                     -----------        -----------
                                                         210,954            196,078
      Other loans:                                                                
       Automobile                                         29,410             30,471
       Other consumer                                     11,177              6,499
       Commercial business                                 3,263              3,869
                                                     -----------        -----------
                                                         254,804            236,917
      Less:                                                                       
       Allowance for loan losses                           7,795              8,590
       Deferred loan fees and net  discounts               1,360              1,752
       Loans in process                                    2,536              3,509
                                                     -----------        -----------
                                                     $   243,113        $   223,066
                                                     -----------        -----------
                                                     -----------        -----------
     ------------------------------------------------------------------------------



     Following is a summary of non-performing loans at June 30:




     ------------------------------------------------------------------------------
       (IN THOUSANDS)                                     1996              1995
     ------------------------------------------------------------------------------
                                                                  

      Non-accrual loans                              $     3,346        $     2,776
      Loans delinquent due to maturity                     2,007              3,849
      Troubled debt restructurings                           412                419
                                                     -----------        -----------
                                                     $     5,765        $     7,044
                                                     -----------        -----------
                                                     -----------        -----------
     ------------------------------------------------------------------------------


                                      27



- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


3.   LOANS RECEIVABLE, (CONTINUED)

     For non-performing loans, the interest income that would have been recorded
     under the original terms of such loans and the interest income actually
     recognized for the years ended June 30 are summarized below:




     ----------------------------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                                         1996            1995              1994
     ----------------------------------------------------------------------------------------------------------------
                                                                                                   
     Interest income that would have  been recorded                        $   650        $     410          $    195
     Interest income recognized                                                 67               43                46
                                                                           -------        ---------          --------
     Interest income foregone                                             $    583        $     367           $   149
                                                                          --------        ---------          --------
                                                                          --------        ---------          --------
     ----------------------------------------------------------------------------------------------------------------



     Following is a summary of the changes in the allowance for loan losses:




     ----------------------------------------------------------------------------------------------------------------
     (IN THOUSANDS)                        Residential      Commercial       Commercial                             
                                            mortgage         mortgage         business       Consumer       Totals
     --------------------------------------------------------------------------------------------------------------
                                                                                          
     Balance, June 30, 1993              $       298      $     3,205     $       146    $      192      $    3,841
       Provision for losses                       27              261              12           480             780
       Charge-offs                                (6)              (1)              -           (63)            (70)
       Recoveries                                  -                -               -            10              10
                                            --------       -----------    -----------    ----------      ----------
     Balance, June 30, 1994                      319            3,465             158           619           4,561
       Provision for losses                      776            4,648              11           550           5,985
       Charge-offs                              (339)          (1,611)              -           (65)         (2,015)
       Recoveries                                 36                -               -            23              59
                                            --------       -----------    -----------     ----------      ----------
     Balance, June 30, 1995                      792            6,502             169         1,127           8,590
       Provision for losses                       60              360              60           120             600
       Charge-offs                               (67)          (1,443)            (19)          (42)         (1,571)
       Recoveries                                153                7               -            16             176
                                            --------       -----------    -----------     ----------      ----------
     Balance, June 30, 1996               $      938       $    5,426     $       210    $    1,221      $    7,795
                                            --------       -----------    -----------     ----------      ----------
                                            --------       -----------    -----------     ----------      ----------
     ---------------------------------------------------------------------------------------------------------------



     The Corporation conducts its business through ten offices in Allegany,
     Garrett and Washington Counties located in Western Maryland and primarily
     lends in this geographical area.  Management does not believe it has
     significant concentrations of credit risk to any one group of borrowers
     given its underwriting and collateral requirements.

     The Corporation is a party to financial instruments with off-balance sheet
     risk in the normal course of business.  These financial instruments include
     mortgage loan commitments, undisbursed lines of credit and standby letters
     of credit.  These instruments involve, to various degrees, elements of
     credit and interest rate risk in excess of the amount recognized in the
     consolidated statements of financial condition. 

                                      28


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


3.   LOANS RECEIVABLE, (CONTINUED)

     The Corporation's exposure to credit loss in the event of nonperformance 
     by the other party to the financial instrument is represented by the 
     contract or notional amount of the financial instrument.  The Corporation 
     uses the same credit policies in making commitments for off-balance sheet 
     financial instruments as it does for on-balance sheet financial 
     instruments. Financial instruments with off-balance sheet risk are as 
     follows at June 30:

     --------------------------------------------------------------------------
     (IN THOUSANDS)                                        Contract amount
                                                        1996              1995
     --------------------------------------------------------------------------

     Mortgage loan commitments                       $  9,870         $   3,194
     Undisbursed lines of credit                                              
     (including home equity lines and credit cards)     5,120             5,711
     Secured standby letters of credit                     16                52
     Unsecured standby letters of credit                    8                33
                                                    ---------         ---------
                                                    $  15,014         $   8,990
                                                    ---------         ---------
                                                    ---------         ---------
    ---------------------------------------------------------------------------

     Commitments to extend credit are agreements to lend to a customer as long 
     as there is no violation of any condition established in the contract. 
     Commitments generally have fixed expiration dates or other termination 
     clauses and may require payment of a fee.  The Corporation evaluates each 
     customer's creditworthiness on a case-by-case basis.  The amount of 
     collateral obtained if deemed necessary by the Corporation upon extension 
     of credit is based on management's credit evaluation of the counterparty. 
     Collateral held varies but generally may include cash, marketable 
     securities and property.

     Outstanding mortgage loan commitments in the amount of $1.3 million and 
     $2.7 million at June 30, 1996, were for fixed and adjustable rate loans, 
     respectively, at interest rates ranging from 6.90% to 9.25% and 5.75% to 
     8.50%, respectively.

     At June 30, 1996, the recorded investment in loans that was considered to 
     be impaired under SFAS No. 114 was $8.8 million, against which $3.6 
     million of the allowance for loan losses was allocated.  During the year 
     ended June 30, 1996, impaired loans averaged approximately $9.3 million, 
     and the Corporation recognized interest income of approximately $583,000 
     on impaired loans.

4.   LOAN SERVICING

     The Corporation was servicing loans with unpaid principal balances of 
     $53.0 million and $29.5 million at June 30, 1996 and 1995, respectively, 
     for third party investors which are not reflected in the consolidated 
     statements of financial condition.  Such servicing operations result in 
     the generation of annual fee income of between 0.250% and 0.375% of the 
     unpaid principal balances of such loans. 


                                      29


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


4.   LOAN SERVICING, (CONTINUED)

     Advance payments by borrowers for taxes and insurance includes $677,000 
     and $507,000 at June 30, 1996 and 1995, respectively, held in custodial 
     accounts in connection with the foregoing loans.

     Mortgage servicing rights of $273,000 were capitalized during the year 
     ended June 30, 1996.  At June 30, 1996 the fair value of mortgage 
     servicing rights was $258,000.

5.   INVESTMENT REQUIRED BY LAW

     The Bank is a member of the Federal Home Loan Bank (FHLB) System.  As a 
     member, the Bank maintains an investment in the capital stock of the FHLB 
     of Atlanta, at cost, in an amount not less than 1.0% of the unpaid 
     principal balances of residential mortgage loans, 0.3% of total assets or 
     5.0% of outstanding advances, if any, due to the FHLB, whichever is 
     greater, as calculated at June 30 of each year.  Purchases and sales of 
     stock are made directly with the FHLB at par value.

6.   PREMISES AND EQUIPMENT

     Premises and equipment at June 30 are summarized by major classification as
     follows:

     --------------------------------------------------------------------------
     (IN THOUSANDS)                                   1996               1995
     ------------------------------------------------------------------------
     Land                                          $      1,131       $  1,131
                                                                         
     Buildings and improvements                          10,749         10,724
                                                                         
     Leasehold improvements                                 576            576
                                                                         
     Furniture, fixtures and equipment                    3,896          3,524
                                                     ----------       --------
                                                         16,352         15,955
                                                                         
     Less accumulated depreciation and amortization       5,431          4,809
                                                     ----------       ---------
                                                     $   10,921       $ 11,146
                                                     ----------       ---------
                                                     ----------       ---------

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

     The Bank is obligated under non-cancelable, long term operating leases for
     certain branch offices.  These leases, each having renewal options, have
     approximate aggregate annual rentals of $43,000, $43,000, $26,000, $23,000,
     $23,000 and $10,000 for the years ended June 30, 1997, 1998, 1999, 2000,
     2001 and thereafter, respectively.

     Rent expense for the years ended June 30, 1996, 1995 and 1994 were $69,000,
     $78,000 and $78,000, respectively.  Depreciation and leasehold improvement
     amortization expense included in occupancy and equipment expense was
     $616,000, $646,000 and $667,000 for the years ended June 30, 1996, 1995 and
     1994, respectively. 


                                      30


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


7.   INCOME TAXES

     The provision for/(benefit from) income taxes for the years ended June 30 
     is comprised of the following:

     --------------------------------------------------------------------------
    (IN THOUSANDS)                              1996        1995         1994
    ---------------------------------------------------------------------------
    Current:                                                                   
      Federal                                 $ 1,279     $ 1,088      $   623
      State                                       283         235          235
                                              --------   --------      -------
                                                1,562       1,323          858
    Deferred:                                                                  
      Federal                                     581      (1,710)         500 
      State                                       128        (378)         107
                                              --------   --------      -------
                                                  709      (2,088)         607
                                              --------   --------      -------
                                              $ 2,271    $   (765)     $ 1,465
                                              --------   --------      -------
                                              --------   --------      -------
     -------------------------------------------------------------------------

     In addition to income taxes applicable to income before taxes in the
     consolidated statements of operations, the following income tax
     benefits/(expenses) were recorded to stockholders' equity during the years
     ended June 30:

     -------------------------------------------------------------------------
     (IN THOUSANDS)                             1996        1995         1994
     ------------------------------------------------------------------------
     Net loss (gain) on securities                  
       available for sale                      $   23    $    (75)     $   457
     Compensation expense for tax purposes                              
       in excess of amounts recognized for                                   
       financial statement purposes               175           -            -
     Expiration of stock appreciation rights     (118)          -            -
                                              -------    ---------     -------
                                              $    80    $    (75)     $   457
                                               ------    --------      -------
                                               ------    --------      -------
     --------------------------------------------------------------------------


     The tax effects of temporary differences between the financial reporting
     basis and income tax basis of assets and liabilities that are included in
     the net deferred tax asset at June 30 relate to the following:


     -------------------------------------------------------------------------
     (IN THOUSANDS)                             1996                     1995
     -------------------------------------------------------------------------
     Allowances for losses on loans and real                                  
       estate acquired through foreclosure    $ 2,727                  $ 3,151
     Interest and fees on loans                   593                      775
     Stock-based benefit plans                     63                      286
     Depreciation and amortization               (819)                    (808)
     Stock dividends on FHLB stock               (329)                    (325)
     Other, net                                    97                       57
                                              -------                ---------
                                              $ 2,332                $   3,136
                                              -------                ---------
                                              -------                ----------
- ------------------------------------------------------------------------------

                                      31


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


7.   INCOME TAXES, (CONTINUED)

     The Corporation determined that it was not required to establish a 
     valuation allowance for deferred tax assets in accordance with SFAS No. 
     109 since it is more likely than not that the deferred tax asset will be 
     realized through carryback to taxable income in prior years, future 
     reversals of existing taxable temporary differences, and, to a lesser 
     extent, future taxable income.

     A reconciliation between the provision for (benefit from) income taxes and
     the amount computed by multiplying operating results before income taxes by
     the statutory Federal income tax rate of 34% for the years ended June 30 is
     as follows:





     ------------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                                1996          1995            1994
     ------------------------------------------------------------------------------------------------
                                                                                    
     Tax at statutory rate                                      $ 1,996       $  (675)      $  1,302
     Increase (decrease) resulting from:                      
       State income taxes, net of Federal income tax benefit        271           (95)           173
       Non-taxable interest income                                 (22)            (1)           (27)
       Other, net                                                   26              6             17
                                                               -------        -------      ---------
                                                               $ 2,271        $  (765)      $  1,465
                                                               -------        -------      ---------
                                                               -------        -------      ---------
     ------------------------------------------------------------------------------------------------


     Under certain provisions of the Internal Revenue Code (the Code), 
     qualified thrift institutions are permitted to deduct from taxable income 
     a provision for bad debts based on either actual bad debt experience or a 
     percentage of taxable income before such deduction.  The deduction 
     percentage, subject to certain minimum tax provisions and other 
     limitations, is 8%.  The provision for bad debts deducted from taxable 
     income is based on the percentage method in 1996 and 1995.

     The Corporation and its subsidiaries file a consolidated federal income tax
     return on a June 30 fiscal year end basis.  The Bank is permitted under the
     Code to deduct an annual addition to a reserve for bad debts in determining
     taxable income, subject to certain limitations.  Bad debt deductions for
     income tax purposes are included in taxable income of later years only if
     the bad debt reserve is used subsequently for purposes other than to absorb
     bad debt losses.  Because the Bank does not intend to use the reserve for
     purposes other than to absorb losses, no deferred income taxes have been
     provided prior to 1987.  Retained earnings at June 30, 1996 include
     approximately $10.5 million representing such bad debt deductions for which
     no deferred income taxes have been provided.

     On August 20, 1996, President Clinton signed legislation which will 
     eliminate the percentage of taxable income bad debt deduction for thrift 
     institutions for tax years beginning after December 31, 1995.  This new 
     legislation also requires thrifts, like the Bank, to generally recapture 
     the excess of its current tax reserves over its 1987 base year reserves.  
     As the Bank has previously provided deferred taxes on this amount, no 
     additional financial statement tax expense should result from this new 
     legislation. 


                                      32



- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


8.   COMMITMENTS AND CONTINGENCIES

     In the ordinary course of business, the Corporation has various outstanding
     commitments and contingent liabilities that are not reflected in the
     accompanying consolidated financial statements.  In addition, the
     Corporation is involved in certain claims and legal actions arising in the
     ordinary course of business.  The outcome of these claims and actions are
     not presently determinable;  however, in the opinion of the Corporation's
     management, after consulting legal counsel, the ultimate disposition of
     these matters will not have a material adverse effect on the consolidated
     financial statements.

9.   DEPOSITS

     Deposits at June 30 are summarized as follows:



     -------------------------------------------------------------------------------------------------------------------------
     (DOLLAR AMOUNTS IN THOUSANDS)                                   1996                                  1995            
                                               ----------------------------------------   ------------------------------------
                                                Weighted                                     Weighted                     
               Type of accounts                  average rate        Amount        %       average rate    Amount         %   
    --------------------------------------------------------------------------------------------------------------------------
                                                                                                        
     Time deposits                               5.29%             $  167,088     60.8%         5.31%    $  173,326      61.2%  
     Passbook and other                          2.50%                 50,597     18.4%         2.50%        55,281      19.5%  
     Checking and money market                   2.37%                 57,071     20.8%         2.28%        54,753      19.3%  
                                                                   ----------   -------                  ----------    -------

                                                 4.17%             $  274,756    100.0%         4.18%    $  283,360     100.0%  
                                                                   ----------   -------                  ----------    -------
                                                                   ----------   -------                  ----------    -------
     Time deposits mature as follows:                                                                                           
                                                                                                                                
     Under 6 months                                                $   22,905     13.7%                  $   60,371      34.8%  
     6 to 12 months                                                    41,573     24.9%                      44,887      25.9%  
     12 to 24 months                                                   28,387     17.0%                      37,114      21.4%  
     24 to 36 months                                                   18,860     11.3%                      14,305       8.3%  
     36 to 48 months                                                   31,399     18.8%                       9,762       5.6%  
     48 to 60 months                                                   15,728      9.4%                       3,197       1.9%  
     Over 60 months                                                     8,236      4.9%                       3,690       2.1%  
                                                                   ----------   -------                  ----------    ------- 
                                                                   $  167,088    100.0%                  $  173,326     100.0% 
                                                                   ----------   -------                  ----------    ------- 
                                                                   ----------   -------                  ----------    -------

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



     Interest expense on deposits is composed of the following for the years
     ended June 30:



      ----------------------------------------------------------------
     (IN THOUSANDS)                       1996         1995       1994
     -----------------------------------------------------------------
     Time deposits                     $ 9,544     $ 8,594    $ 8,410
     Passbook and other                  1,316       1,492      1,574
     Checking and money market           1,165       1,241      1,243
                                       -------     -------    -------
                                       $12,025     $11,327    $11,227
                                       -------     -------    -------
                                       -------     -------    -------
     ----------------------------------------------------------------

     At June 30, 1996 and 1995, the Corporation had outstanding $23.5 million 
     and $24.2 million, respectively, in certificate accounts with a minimum 
     denomination of $100,000.

                                      33


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


10.  FHLB ADVANCES

     The Bank has an ongoing agreement with the FHLB whereby the Bank may 
     borrow funds through various credit facilities from the FHLB not to exceed 
     75% of the total residential mortgage loan portfolio.  There are no 
     commitment fees associated with the advance agreement and the FHLB may 
     reduce or terminate amounts available to be borrowed at any time.

11.  EMPLOYEE BENEFIT PLANS

     EMPLOYEE STOCK OWNERSHIP PLAN

     The Corporation has a tax qualified ESOP for the benefit of its employees. 
     All employees who attain the age of 21 and complete one year of service are
     eligible to participate in the ESOP.  Participants become 100% vested in
     their accounts in the ESOP after five years of service or, if earlier, upon
     death, disability or attainment of normal retirement age. 

     At the time of formation, the ESOP borrowed funds from an unrelated third 
     party lender to acquire 144,900 of the Corporation's common stock.  The 
     loan has an interest rate of 7.99% per annum and has a ten year term which 
     matures on June 30, 2002.  The ESOP holds the common stock in a trust for 
     allocation among participating employees.  Shares are allocated to 
     participants based on participants' salaries and as the ESOP repays the 
     loan.  The loan is secured by the unallocated shares held by the ESOP.

     The ESOP's sources of repayment of the loan can include dividends, if any,
     on the common stock held by the ESOP, either held in the trust or allocated
     to participants' accounts, and discretionary contributions from the
     Corporation to the ESOP and earnings thereon.  For the years ended June 30,
     1996, 1995 and 1994, the Corporation made contributions to the ESOP of
     $148,000, $157,000 and $166,000, respectively.

     The Corporation recognizes the cost of the ESOP under the shares allocated 
     method which is applied by recognizing interest expense as incurred each 
     period and recognizing compensation expense related to the principal 
     portion of the ESOP debt based on the cost of shares allocated for the 
     period.  For the years ended June 30, 1996, 1995 and 1994 the Corporation 
     recognized interest expense of $51,000, $61,000 and $70,000, and 
     compensation expense of $103,000, $109,000 and $117,000, respectively, 
     related to the ESOP.

     At June 30, 1996 and 1995 there were 64,000 and 79,000 unallocated shares 
     in the ESOP with an aggregate market value of $1.3 million and $1.7 
     million, respectively.

     PENSION PLANS

     On July 1, 1995, the Corporation adopted a defined contribution employee
     retirement plan for the benefit of substantially all full-time employees. 
     The plan provides for regular employer payments that match each
     participating employee's contribution to their individual tax-deferred
     retirement account.  Employees can contribute up to 12% of their
     compensation to the plan, and the employer matching rate is 100% of the
     employee's contribution, limited to 6% of the employee's compensation.  The
     Corporation contributed $147,000 to the plan during the year ended June 30,
     1996. 


                                      34


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


11.  EMPLOYEE BENEFIT PLANS, (CONTINUED)

     PENSION PLANS, (CONTINUED)

     Effective June 30, 1995, and concurrent with the adoption of the defined 
     contribution plan, the Corporation terminated its qualified 
     non-contributory defined benefit plan which previously covered all 
     full-time employees who had attained minimum age and service period 
     requirements.

     During 1996, the Corporation received permission from the Pension Benefit 
     Guarantee Corporation and the Internal Revenue Service to satisfy the 
     plan's liabilities through qualified distributions of the plan's assets.  
     Defined benefit periodic pension costs for the years ended June 30, 1996, 
     1995 and 1994 were $78,000, $80,000 and $68,000, respectively.

     STOCK OPTION PLAN

     The Corporation has a Stock Option Plan (Option Plan) which provides for 
     the grant of stock options, stock appreciation rights (SARs) and, under 
     certain circumstances, limited stock appreciation rights (LSARs) to key 
     employees and directors.

     The Option Plan provides for the grant of both incentive stock options and 
     compensatory stock options.  SARs are granted in connection with shares 
     covered by a stock option.  Upon exercise of SARs, the holder receives the 
     difference between: (1) the fair market value of the shares of stock 
     subject to the SAR at the time the SAR is exercised;  and (2) the fair 
     market value of such shares at the time the SAR was granted to be paid in 
     common stock, cash, or a combination thereof.  LSARs may be granted with 
     respect to all or some of the shares covered by a stock option, and are 
     exercisable only in connection with a change in control of the 
     Corporation, as defined by the Option Plan.

     A summary of changes in shares under option, SARs and options exercisable
     for the years ended June 30, 1996 and 1995 is presented below:



     -------------------------------------------------------------------------------------------------
                                                           1996                        1995
                                               -------------------------    --------------------------
                                                  Options        SARs          Options       SARs
     -------------------------------------------------------------------------------------------------
                                                                                  
      Outstanding at beginning of year              146,564        53,043       119,126        56,924
      
         Granted ($20.25 - $21.75 per share)          6,648             -        52,000             -
      
         Exercised ($6.67 - $11.50 per share)       (57,972)      (11,000)      (24,562)            -
      
         Expired                                    (17,506)      (34,281)            -        (3,881)
                                                -----------   -----------   -----------   -----------
      
      Outstanding at end of year
         ($6.67 - $21.75 per share)                  77,734         7,762       146,564        53,043
                                                -----------   -----------   -----------   -----------
                                                -----------   -----------   -----------   -----------
      
      Exercisable at end of year                     77,734         7,762       139,442        53,043
                                                -----------   -----------   -----------   -----------
                                                -----------   -----------   -----------   -----------
      -------------------------------------------------------------------------------------------------



                                      35


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


12.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used by the Corporation in
     estimating fair values of financial instruments.

     CASH AND EQUIVALENTS -- The carrying amounts of cash and equivalents
     approximate their fair values.

     SECURITIES -- Fair values for securities are based on quoted market prices.

     LOANS RECEIVABLE -- For variable-rate loans that reprice frequently and 
     have no significant change in credit risk, fair values are based on 
     carrying values.  Fair values for certain residential mortgage and 
     consumer loans are based on quoted market prices of similar loans sold in 
     conjunction with securitization transactions, adjusted for differences in 
     loan characteristics.  Fair values of commercial real estate and 
     commercial business loans are estimated using discounted cash flow 
     analyses, using interest rates currently being offered for loans with 
     similar terms to borrowers of similar credit quality.  Fair values of 
     impaired loans are estimated using discounted cash flow analyses or 
     underlying collateral values, where applicable.

     FHLB STOCK -- FHLB stock is restricted for trading purposes, and thus, the
     carrying value approximates fair value.

     DEPOSITS -- The fair values disclosed for demand deposits are, by
     definition, equal to the amount payable on demand at the reporting date.
     Fair values for certificates of deposit are estimated using a discounted
     cash flow calculation that applies current market interest rates to a
     schedule of aggregated expected monthly maturities.

     FHLB ADVANCES AND ESOP DEBT -- Given the nature and terms of these
     instruments, fair value approximates book value.

     LOAN COMMITMENTS -- The fair value of loan commitments at June 30, 1996 and
     1995 approximated the carrying value of those commitments at those dates.

     The following table sets forth the carrying amount and fair value of the
     Corporation's financial instruments at June 30:



     -------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                      1996                    1995
                                             ------------------------  -------------------------
                                               Carrying       Fair       Carrying       Fair
                                               amount         value      amount         amount
     -------------------------------------------------------------------------------------------
                                                                          
     Financial assets:
        Cash and equivalents                   $  8,576     $  8,576     $  5,348     $  5,348
        Securities available for sale                75           75       11,326       11,326
        Securities held to maturity              51,476       51,374       69,837       69,803
        Loans receivable                        243,113      251,706      223,066      226,205
        FHLB stock                                2,097        2,097        2,097        2,097
     
     Financial liabilities:
        Deposits                                274,756      273,478      283,360      282,676
        FHLB advances and ESOP debt                 483          483        3,580        3,580

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



                                      36


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


13.  INSURANCE OF ACCOUNTS AND REGULATORY MATTERS

     The Federal Deposit Insurance Corporation through the Savings Association
     Insurance Fund insures deposits of account holders up to $100,000 per
     insured depositor.  To provide for this insurance, the Bank must pay an
     annual premium.

     In connection with the insurance of deposits, the Bank is required to 
     maintain certain minimum levels of regulatory capital.  The federal 
     regulatory capital regulations require the Bank and similar institutions 
     to have a minimum tangible capital ratio equal to 1.5% of adjusted total 
     assets and a minimum core capital ratio equal to 3% of adjusted total 
     assets. Additionally, institutions are required to meet a risk-based 
     capital requirement of 8% based on the credit risk represented by certain 
     assets, commitments and obligations, as defined by the federal regulations.

     At June 30, 1996, the Bank was in compliance with current regulatory 
     capital requirements.  Set forth below is a summary of the Bank's 
     regulatory capital position at June 30:



     ---------------------------------------------------------------------------------------------------------
     (DOLLAR AMOUNTS IN THOUSANDS)                        1996                              1995
                                             -------------------------------   -------------------------------
                                              Amount        % of Assets (1)     Amount        % of Assets (1)
     ---------------------------------------------------------------------------------------------------------
                                                                                  
     Tangible Capital:      Actual            $  39,719         12.36%          $  36,071         10.98%
     
                            Required              4,823          1.50%              4,930          1.50%
                                             -----------       -------         -----------       -------
     
                            Excess            $  34,896         10.86%          $  31,141          9.48%
                                             -----------       -------         -----------       -------
                                             -----------       -------         -----------       -------
     
     Core Capital:          Actual            $  39,719         12.36%          $  36,071         10.98%
     
                            Required              9,645          3.00%              9,859          3.00%
                                             -----------       -------         -----------       -------
     
                            Excess            $  30,074          9.36%          $  26,212          7.98%
                                             -----------       -------         -----------       -------
                                             -----------       -------         -----------       -------
     
     Risk-based Capital:    Actual            $  42,139         21.60%          $  38,363         20.60%
     
                            Required             15,610          8.00%             14,900          8.00%
                                             -----------       -------         -----------       -------
     
                            Excess            $  26,529         13.60%          $  23,463         12.60%
                                             -----------       -------         -----------       -------
                                             -----------       -------         -----------       -------

     ---------------------------------------------------------------------------------------------------------
     (1)  Tangible and core capital levels are shown as a percentage of total
          adjusted assets; risk-based capital levels are shown as a percentage
          of risk-weighted assets.
     ---------------------------------------------------------------------------------------------------------


     Retained earnings are substantially restricted in connection with
     regulations related to the insurance of deposit accounts, which require the
     Corporation to maintain statutory reserves in retained earnings. 
     Additionally, these regulations limit the amount of cash dividends the Bank
     may pay to the Corporation pursuant to the Bank's maintenance of regulatory
     capital levels. 


                                      37


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


14.  SELECTED QUARTERLY FINANCIAL DATA

     Following is a summary of selected quarterly financial data for the years
     ended June 30:



     -----------------------------------------------------------------------------------------------
     (DOLLAR AMOUNTS IN THOUSANDS,                   First        Second       Third        Fourth
     EXCEPT SHARE DATA)                              Quarter      Quarter      Quarter      Quarter
     -----------------------------------------------------------------------------------------------
                                                                               
     1996:
     ----
       Interest income                              $  6,344     $  6,577     $  6,831     $  6,728
       Interest expense                                3,047        3,124        3,071        2,860
                                                   ----------   ----------   ----------   ----------
       NET INTEREST INCOME BEFORE PROVISION       
         FOR LOAN LOSSES                               3,297        3,453        3,760        3,868
       Provision for loan losses                         150          150          150          150
                                                   ----------   ----------   ----------   ----------
       NET INTEREST INCOME AFTER PROVISION        
         FOR LOAN LOSSES                               3,147        3,303        3,610        3,718
       Other operating income                            213          213          522          524
       Other operating expenses                        2,047        2,230        2,488        2,614
                                                   ----------   ----------   ----------   ----------
     
       NET INCOME BEFORE INCOME TAXES                  1,313        1,286        1,644        1,628
       Provision for income taxes                        512          475          655          629
                                                   ----------   ----------   ----------   ----------
     
       NET INCOME                                   $    801     $    811     $    989     $    999
                                                   ----------   ----------   ----------   ----------
                                                   ----------   ----------   ----------   ----------
     
       NET INCOME PER SHARE                         $   0.37     $   0.37     $   0.45     $   0.46
                                                   ----------   ----------   ----------   ----------
                                                   ----------   ----------   ----------   ----------
     
     1995:
     ----
       Interest income                              $  6,027     $  6,115     $  6,015     $  6,652
       Interest expense                                2,847        2,840        2,820        2,937
                                                   ----------   ----------   ----------   ----------
       NET INTEREST INCOME BEFORE PROVISION       
         FOR LOAN LOSSES                               3,180        3,275        3,195        3,715
       Provision for loan losses                         225          225        2,763        2,772
                                                   ----------   ----------   ----------   ----------
       NET INTEREST INCOME AFTER PROVISION       
         FOR LOAN LOSSES                               2,955        3,050          432          943
       Other operating income                            200          294          138          637
       Other operating expenses                        2,163        1,922        3,031        3,517
                                                   ----------   ----------   ----------   ----------
     
       NET INCOME (LOSS) BEFORE INCOME TAXES             992        1,422       (2,461)      (1,937)
       Provision for (benefit from) income taxes         372          537         (927)        (747)
                                                   ----------   ----------   ----------   ----------

       NET INCOME (LOSS)                            $    620     $    885     $ (1,534)    $ (1,190)
                                                   ----------   ----------   ----------   ----------
                                                   ----------   ----------   ----------   ----------

       NET INCOME (LOSS) PER SHARE                  $   0.28     $   0.40     $  (0.70)    $  (0.54)
                                                   ----------   ----------   ----------   ----------
                                                   ----------   ----------   ----------   ----------

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



                                      38


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


15.  FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND -- CONDENSED FINANCIAL
     STATEMENTS (PARENT COMPANY ONLY)

     Following are condensed financial statements for the parent company as of
     and for the years ended June 30:




     CONDENSED STATEMENTS OF FINANCIAL CONDITION
     --------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                                          1996         1995
     --------------------------------------------------------------------------------------------
                                                                                
     ASSETS:
       Cash                                                               $     836    $     538
       Securities held to maturity                                                -        1,505
       Receivable from the Bank                                                 967          384
       Equity in net assets of the Bank                                      39,719       36,071
       Other assets                                                             190           35
                                                                         -----------  -----------
     
         TOTAL ASSETS                                                     $  41,712    $  38,533
                                                                         -----------  -----------
                                                                         -----------  -----------
     
     LIABILITIES AND STOCKHOLDERS' EQUITY:
       Accrued expenses and other liabilities                             $       5    $      63
       Stockholders' equity                                                  41,707       38,470
                                                                         -----------  -----------
     
         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $  41,712    $  38,533
                                                                         -----------  -----------
                                                                         -----------  -----------



     --------------------------------------------------------------------------------------------
     CONDENSED STATEMENTS OF OPERATIONS
     --------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                             1996         1995         1994
     --------------------------------------------------------------------------------------------
                                                                              

     INTEREST INCOME                                         $      34    $      87    $      68
     OTHER INCOME                                                   30            -            -
     OTHER OPERATING EXPENSES:
       Professional fees                                             -            -          324
       Other expenses                                               61           92           94
                                                            -----------  -----------  -----------
     
     TOTAL OTHER OPERATING EXPENSES                                 61           92          418
     
     INCOME (LOSS) BEFORE EQUITY IN NET INCOME OF
       THE BANK AND INCOME TAX EXPENSE (BENEFIT)                     3           (5)        (350)
       Equity in net income (loss) of the Bank                   3,598       (1,214)       4,274
                                                            -----------  -----------  -----------
     
     INCOME (LOSS) BEFORE INCOME TAX EXPENSE (BENEFIT)           3,601       (1,219)       3,924
       Income tax expense (benefit)                                  1            -         (135)
                                                       -----------  -----------  -----------

     NET INCOME (LOSS)                                       $   3,600    $  (1,219)   $   4,059
                                                            -----------  -----------  -----------
                                                            -----------  -----------  -----------

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



                                      39


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, (CONTINUED)

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


15.  FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND -- CONDENSED FINANCIAL
     STATEMENTS (PARENT COMPANY ONLY), (CONTINUED)




     CONDENSED STATEMENTS OF CASH FLOWS
     -----------------------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                                            1996         1995          1994
     -----------------------------------------------------------------------------------------------------------
                                                                                             
     OPERATING ACTIVITIES:
       Net income (loss)                                                     $  3,600     $ (1,219)    $  4,059
       ADJUSTMENTS TO RECONCILE NET INCOME (LOSS)
         TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
           Non-cash compensation under
             stock-based benefit plans                                            103          109          676
           Equity in net (income) loss of the Bank                             (3,598)       1,214       (4,274)
           (Increase) decrease in due to the Bank                                (583)         791         (715)
           Other, net                                                             (20)         157          626
                                                                            ----------   ----------   ----------
           NET CASH (USED IN) PROVIDED BY
             OPERATING ACTIVITES                                                 (498)       1,052          372
                                                                            ----------   ----------   ----------
     
     INVESTING ACTIVITIES:
           Proceeds from sales of securities available for sale                 1,505            -            -
                                                                            ----------   ----------   ----------
     
           NET CASH PROVIDED BY INVESTING ACTIVITIES                            1,505            -            -
                                                                            ----------   ----------   ----------
     
     FINANCING ACTIVITIES:
           Payment of dividends                                                (1,043)        (973)        (769)
           Exercise of stock options                                              567          165          115
           Acquisition of treasury stock                                         (233)           -            -
                                                                            ----------   ----------   ----------
     
           NET CASH USED IN FINANCING ACTIVITIES                                 (709)        (808)        (654)
                                                                            ----------   ----------   ----------
     
     Increase (decrease) in cash equivalents                                      298          244         (282)
     Cash equivalents at beginning of period                                      538          294          576
                                                                            ----------   ----------   ----------
     
     Cash equivalents at end of period                                       $    836     $    538     $    294
                                                                            ----------   ----------   ----------
                                                                            ----------   ----------   ----------

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



                                       40


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
STOCK AND DIVIDEND INFORMATION

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

STOCK LISTING AND MARKETS

The Corporation's common stock is traded over-the-counter and is quoted in The
Nasdaq Stock Market.  The Nasdaq symbol is "FFWM."  The listed market makers for
the stock include:


FERRIS BAKER WATTS, INC.                   LEGG, MASON, WOOD, WALKER, INC.
12 North Liberty Street                    130 Green Street
Cumberland, MD 21502                       Cumberland, MD 21502
Telephone: (301) 724-7161                  Telephone: (301) 722-1200

FRIEDMAN BILLINGS RAMSEY & CO., INC.       HERZOG, HEINE, GEDULD, INC.
1001 19th North - 18th Floor               525 Washington Boulevard
Arlington, VA 22209                        Jersey City, NJ 07310
Telephone: (703) 312-9500                  Telephone: (212) 962-0300

KEEFE, BRUYETTE & WOODS, INC.              WHEAT FIRST BUTCHER SINGER
Two World Trade Center                     29 North Liberty Street
New York, NY 10048                         Cumberland, MD 21502
Telephone: (212) 323-8300                  Telephone: (301) 724-2660


STOCK PRICE AND DIVIDENDS

The following table sets forth the high and low prices of the Corporation's
common stock at the respective quarter-end dates as quoted by Nasdaq and cash
dividends declared per share for the related quarterly periods:

- --------------------------------------------------------------------------------
                                                Market Price             Cash
                                            High           Low         Dividends
- --------------------------------------------------------------------------------

FISCAL 1996 QUARTER ENDED:
First quarter, September 30               $ 22.50        $ 19.75        $ 0.12
Second quarter, December 31                 23.75          19.63          0.12
Third quarter, March 31                     20.50          18.00          0.12
Fourth quarter, June 30                     20.75          17.75          0.12

FISCAL 1995 QUARTER ENDED:
First quarter, September 30               $ 25.75        $ 22.50        $ 0.10
Second quarter, December 31                 27.50          18.50          0.12
Third quarter, March 31                     22.50          19.75          0.12
Fourth quarter, June 30                     22.00          18.75          0.12

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

The bid and ask price of the Corporation's common stock were $24.25 and $25.00,
respectively, on September 9, 1996. 


                                      41


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
STOCK AND DIVIDEND INFORMATION, (CONTINUED)

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

NUMBER OF STOCKHOLDERS AND SHARES OUTSTANDING

As of June 30, 1996 there were approximately 933 stockholders of record and
2,176,739 shares of common stock entitled to vote and receive dividends and were
considered outstanding for financial reporting purposes.  The number of
stockholders of record does not reflect the number of persons or entities who
hold their stock in nominee or "street" name.

DIVIDEND REINVESTMENT PLAN

The Corporation offers its stockholders a convenient and economical plan to
increase their investment in the Corporation.  Holders of stock may have their
quarterly dividends automatically invested in additional common shares of the
Corporation's common stock.  Stockholders participating in the plan may also
make voluntary cash contributions not to exceed $3,000 per quarter. 
Stockholders not yet enrolled in the plan may receive a brochure describing the
plan by contacting the Corporation or ChaseMellon Shareholder Services. 


                                      42



- -------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
CORPORATE INFORMATION

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


CORPORATE HEADQUARTERS

First Financial Corporation of Western Maryland
118 Baltimore Street
Cumberland, MD   21502
Phone:  (301) 724-3363


SUBSIDIARY COMPANIES

First Federal Savings Bank of Western Maryland
Mid-Atlantic Service Corporation
Mid-Atlantic Underwriters Agency, Inc.

ANNUAL MEETING

The annual meeting of the Corporation's stockholders will be held at 10:00 
a.m., on Thursday, October 24, 1996, at the Holiday Inn, South George Street, 
Cumberland, Maryland.  Stockholders are encouraged to attend.


STOCKHOLDER AND INVESTOR INFORMATION

Copies of annual reports, quarterly reports and related stockholder
literature are available upon written request without charge to stockholders.
Requests should be addressed to H. Louise Smyth, Marketing Coordinator of
the Bank, at the Corporation's headquarters. 

Stockholders needing assistance with stock records, transfers or lost 
certificates, please contact the Corporation's transfer agent, ChaseMellon 
Shareholder Services, directly at (800) 756-3353. 

Security analysts, retail brokers and individual investors may contact 
Patrick J. Coyne, Chairman of the Board, President and Chief Executive 
Officer, or William C. Marsh, Executive Vice President and Chief Financial 
Officer, for information about the Corporation.

INDEPENDENT ACCOUNTANTS

KPMG Peat Marwick LLP
One Mellon Bank Center
Pittsburgh, PA   15219

SPECIAL COUNSEL

Elias, Matz, Tiernan & Herrick LLP
734 15th Street, NW
Washington, DC   20005

REGISTRAR AND TRANSFER AGENT

ChaseMellon Shareholder Services
85 Challenger Road, Overpeck Centre
Ridgefield Park, NJ   07600


                                      43


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
BOARD OF DIRECTORS, EXECUTIVE OFFICERS AND MANAGERS

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


FIRST FINANCIAL CORPORATION OF
WESTERN MARYLAND

- --------------------------------------------------------------------------------
BOARD OF DIRECTORS
- --------------------------------------------------------------------------------

   GORDON L. BOWIE
   Retired, Former Part-Owner, Treasurer & Secretary,
   Tri-State Paper

   CHESTON H. BROWNING, III
   Retired, President, Mark/Scott, Inc.

   PATRICK J. COYNE
   Chairman of the Board
   President & Chief Executive Officer

   L. FRED DEAN
   Retired, Former Owner, Dean's Jewelry Store

   W. LEE FLEMING
   President, Fleming Oil Company

   WALTER C. GROWDEN
   Retired, Builder & Real Estate Appraiser

   MORTON W. PESKIN, JR.
   Retired, Former President, Peskins

   R. THOMAS THAYER, JR.
   President & Chief Executive Officer, Garrettland, Inc.

   WILLIAM M. THOMPSON
   VICE CHAIRMAN
   Retired, Former National Accounts Manager, Westvaco

   MARC E. ZANGER
   Chairman of the Board & Chief Executive Officer,
   BGS & G Companies


- --------------------------------------------------------------------------------
EXECUTIVE OFFICERS
- --------------------------------------------------------------------------------

   PATRICK J. COYNE
   Chairman of the Board
   President & Chief Executive Officer

   KENNETH W. ANDRES
   Executive Vice President
   Chief Lending Officer

   WILLIAM C. MARSH
   Executive Vice President
   Chief Financial Officer

   R. CRAIG PUGH
   Executive Vice President
   Chief of Operations




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


                                       44


- --------------------------------------------------------------------------------
FIRST FINANCIAL CORPORATION OF WESTERN MARYLAND AND SUBSIDIARIES
BOARD OF DIRECTORS, EXECUTIVE OFFICERS AND MANAGERS

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


FIRST FEDERAL SAVINGS BANK OF
WESTERN MARYLAND AND SUBSIDIARIES

- --------------------------------------------------------------------------------
BOARD OF DIRECTORS
- --------------------------------------------------------------------------------

   GORDON L. BOWIE
   Retired, Former Part-Owner, Treasurer & Secretary,
   Tri-State Paper

   CHESTON H. BROWNING, III
   Retired, President, Mark/Scott, Inc.

   PATRICK J. COYNE
   Chairman of the Board
   President & Chief Executive Officer

   L. FRED DEAN
   Retired, Former Owner, Dean's Jewelry Store

   W. LEE FLEMING
   President, Fleming Oil Company

   WALTER C. GROWDEN
   Retired, Builder & Real Estate Appraiser

   MORTON W. PESKIN, JR.
   Retired, Former President, Peskins

   R. THOMAS THAYER, JR.
   President & Chief Executive Officer, Garrettland, Inc.

   WILLIAM M. THOMPSON
   Vice Chairman
   Retired, Former National Accounts Manager, Westvaco

   MARC E. ZANGER
   Chairman of the Board & Chief Executive Officer,
   BGS & G Companies

- --------------------------------------------------------------------------------
EXECUTIVE OFFICERS
- --------------------------------------------------------------------------------

   PATRICK J. COYNE
   Chairman of the Board
   President & Chief Executive Officer

   KENNETH W. ANDRES
   Executive Vice President
   Chief Lending Officer

   WILLIAM C. MARSH
   Executive Vice President
   Chief Financial Officer


   R. CRAIG PUGH
   Executive Vice President
   Chief of Operations

- --------------------------------------------------------------------------------
BANK DEPARTMENT MANAGERS
- --------------------------------------------------------------------------------

   BRENDA ANDREWS
   Collections

   TIMOTHY A. BRACKEN
   Treasurer

   H. EUGENE BROADWATER
   Residential Lending

   VICKI L. DELLIGATTI
   Human Resources

   BRENT A. FILAK
   Internal Audit

   TERRY D. FROST
   Controller

   JUNE M. HARDY
   Customer Service

   SUE ANN MCMAHON
   Loan Servicing

   DAVID C. MATHEWS
   Correspondent Lending

   CHERYL L. SHERMAN
   Branch Operations

   H. LOUISE SMYTH
   Marketing

   JAMES A. STEMPLE, JR.
   Operations & Compliance

   DAVID M. WAUGERMAN
   New Accounts, Insurance & IRAs

   JOHN M. ZIMOWSKI
   Consumer Lending

- --------------------------------------------------------------------------------
BANK BRANCH MANAGERS
- --------------------------------------------------------------------------------

   CONNIE J. BASELER
   Main Office

   KATHY A. BEVERAGE
   Tri-Towns

   JOHN W. GOLDEN
   Frostburg

   SCOTT A. HOSTETLER
   Country Club Mall

   WILLIAM H. JOHNSON
   Industrial Boulevard

   RONNIE S. LEASE
   Braddock Square

   J. TODD STREETT
   Hagerstown

   DAVID W. SWEITZER
   Oakland

   J. RICHARD WHEELER
   Country Club Mall

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


                                       45


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

                                     NOTES


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




                                    46