##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q/A

Amendment No. 1



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|- | ----------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2005

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|- | -----------------------------------------------------------------------------------------

For the transition period from  to

Commission File Number 0-10674



---

Susquehanna Bancshares, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Pennsylvania                                                   |  | 23-2201716                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|26 North Cedar St., Lititz, Pennsylvania                       |  | 17543                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

Registrants telephone number, including area code (717) 626-4721



---

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

Indicate by checkmark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Act. (Check one):

Large accelerated filer ̈Accelerated filer  x    Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

46,882,478 shares of common stock, par value $2.00 per share, were issued and outstanding as of February 28, 2006.



---



---

##### Table of Contents

EXPLANATORY NOTE REGARDING THIS FORM 10-Q/A

This Amendment No. 1 on Form 10-Q/A amends our Form 10-Q
for the quarter ended March 31, 2005, initially filed with the Securities and Exchange Commission on May 10, 2005 (the original Form 10-Q).

This Form 10-Q/A includes our restated consolidated financial statements for the quarter ended March 31, 2005, including the notes thereto. Our financial statements have been restated principally to restate our
consolidated statements of cash flows in order to reclassify items related to origination, repayment and disposition of our portfolio of vehicle leases from operating activities to investing activities. Refer to Note 12, Restatement, in
this Form 10-Q/A for further information on the restatement impact for the quarter ended March 31, 2005.

This Form 10-Q/A only amends
and restates Items 1 and 4 of Part I of the original Form 10-Q and no other items in the original Form 10-Q are amended hereby. The foregoing items have not been updated to reflect other events occurring after the original Form 10-Q or to
modify or update those disclosures affected by subsequent events. In addition, pursuant to the rules of the Securities and Exchange Commission, Item 6 of Part II of the original Form 10-Q has been amended to contain currently-dated certifications
from our Chief Executive Officer and Chief Financial Officer, as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002.



2



---

##### Table of Contents

SUSQUEHANNA BANCSHARES, INC.

TABLE OF CONTENTS



|              |  |                                                                        |  |   
|------------- |  | ---------------------------------------------------------------------- |  | --
|              |  |                                                                       
|PART I.       |  | FINANCIAL INFORMATION                                                  |  |   
|              |  |                                                                       
|Item 1        |  | Financial Statements                                                   |  |   
|              |  |                                                                       
|              |  | Consolidated Balance Sheets (unaudited)                                |  | 4 
|              |  |                                                                       
|              |  | Consolidated Statements of Income (unaudited)                          |  | 5 
|              |  |                                                                       
|              |  | Consolidated Statements of Cash Flows (unaudited)                      |  | 6 
|              |  |                                                                       
|              |  | Consolidated Statements of Changes in Shareholders Equity (unaudited) |  | 7 
|              |  |                                                                       
|              |  | Notes to the Consolidated Financial Statements (unaudited)             |  | 8 
|              |  |                                                                       
|Item 4        |  | Controls and Procedures                                                |  | 18
|              |  |                                                                       
|PART II.      |  | OTHER INFORMATION                                                      |  |   
|              |  |                                                                       
|Item 6        |  | Exhibits                                                               |  | 18
|              | 
|SIGNATURES    |  | 19                                                                    
|              | 
|EXHIBIT INDEX |  | 20                                                                    



3



---

##### Table of Contents

Item 1. Financial Statements.

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | --------- | - | ---------------- | - | --------- | ------------- |  | - | ---------
|                                                                                                                                                                      |  | March 31 2005                     |           |   | December 31 2004 |   |           | March 31 2004
|                                                                                                                                                                      |  | (in thousands, except share data)
|Assets                                                                                                                                                                |  |                                   |           |   |                  |   |           |               |  |   |          
|Cash and due from banks                                                                                                                                               |  | $                                 | 173,427   |   |                  | $ | 160,574   |               |  | $ | 137,500  
|Short-term investments:                                                                                                                                               |  |                                   |           |   |                  |   |           |               |  |   |          
|Restricted                                                                                                                                                            |  |                                   | 27,045    |   |                  |   | 27,190    |               |  |   | 26,777   
|Unrestricted                                                                                                                                                          |  |                                   | 32,166    |   |                  |   | 31,544    |               |  |   | 122,721  
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Total short-term investments                                                                                                                                          |  |                                   | 59,211    |   |                  |   | 58,734    |               |  |   | 149,498  
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Securities available for sale                                                                                                                                         |  |                                   | 1,227,119 |   |                  |   | 1,240,945 |               |  |   | 1,056,929
|Securities held to maturity (fair values approximate $6,599, $4,469 and $4,533)                                                                                       |  |                                   | 6,599     |   |                  |   | 4,469     |               |  |   | 4,533    
|Loans and leases, net of unearned income                                                                                                                              |  |                                   | 4,990,889 |   |                  |   | 5,253,008 |               |  |   | 4,229,609
|Less: Allowance for loan and lease losses                                                                                                                             |  |                                   | 53,127    |   |                  |   | 54,093    |               |  |   | 42,946   
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Net loans and leases                                                                                                                                                  |  |                                   | 4,937,762 |   |                  |   | 5,198,915 |               |  |   | 4,186,663
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Premises and equipment, net                                                                                                                                           |  |                                   | 87,729    |   |                  |   | 83,606    |               |  |   | 63,605   
|Foreclosed assets                                                                                                                                                     |  |                                   | 1,949     |   |                  |   | 1,340     |               |  |   | 1,657    
|Accrued income receivable                                                                                                                                             |  |                                   | 22,799    |   |                  |   | 21,661    |               |  |   | 17,235   
|Bank-owned life insurance                                                                                                                                             |  |                                   | 251,907   |   |                  |   | 249,691   |               |  |   | 208,092  
|Goodwill                                                                                                                                                              |  |                                   | 242,533   |   |                  |   | 240,632   |               |  |   | 59,123   
|Intangible assets with finite lives                                                                                                                                   |  |                                   | 12,922    |   |                  |   | 11,960    |               |  |   | 4,215    
|Investment in and receivables from unconsolidated entities                                                                                                            |  |                                   | 112,205   |   |                  |   | 68,384    |               |  |   | 57,585   
|Other assets                                                                                                                                                          |  |                                   | 117,134   |   |                  |   | 134,162   |               |  |   | 103,133  
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|                                                                                                                                                                      |  | $                                 | 7,253,296 |   |                  | $ | 7,475,073 |               |  | $ | 6,049,768
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Liabilities and Shareholders Equity                                                                                                                                  |  |                                   |           |   |                  |   |           |               |  |   |          
|Deposits:                                                                                                                                                             |  |                                   |           |   |                  |   |           |               |  |   |          
|Demand                                                                                                                                                                |  | $                                 | 870,302   |   |                  | $ | 853,411   |               |  | $ | 718,621  
|Interest-bearing demand                                                                                                                                               |  |                                   | 1,680,066 |   |                  |   | 1,765,077 |               |  |   | 1,453,987
|Savings                                                                                                                                                               |  |                                   | 565,449   |   |                  |   | 559,530   |               |  |   | 518,813  
|Time                                                                                                                                                                  |  |                                   | 1,350,168 |   |                  |   | 1,367,282 |               |  |   | 1,255,054
|Time of $100 or more                                                                                                                                                  |  |                                   | 640,080   |   |                  |   | 585,382   |               |  |   | 399,423  
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Total deposits                                                                                                                                                        |  |                                   | 5,106,065 |   |                  |   | 5,130,682 |               |  |   | 4,345,898
|Short-term borrowings                                                                                                                                                 |  |                                   | 398,521   |   |                  |   | 420,868   |               |  |   | 275,388  
|FHLB borrowings                                                                                                                                                       |  |                                   | 625,393   |   |                  |   | 751,220   |               |  |   | 492,794  
|Long-term debt                                                                                                                                                        |  |                                   | 150,000   |   |                  |   | 200,000   |               |  |   | 130,000  
|Junior subordinated debentures                                                                                                                                        |  |                                   | 23,196    |   |                  |   | 23,277    |               |  |   | 0        
|Accrued interest, taxes, and expenses payable                                                                                                                         |  |                                   | 52,483    |   |                  |   | 41,255    |               |  |   | 41,226   
|Deferred taxes                                                                                                                                                        |  |                                   | 105,925   |   |                  |   | 114,050   |               |  |   | 109,737  
|Other liabilities                                                                                                                                                     |  |                                   | 45,624    |   |                  |   | 42,027    |               |  |   | 95,129   
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Total liabilities                                                                                                                                                     |  |                                   | 6,507,207 |   |                  |   | 6,723,379 |               |  |   | 5,490,172
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Shareholders equity:                                                                                                                                                 |  |                                   |           |   |                  |   |           |               |  |   |          
|Common stock, $2.00 par value, 100,000,000 shares authorized; Issued: 46,623,122 at March 31, 2005; 46,592,930 at December 31, 2004; and
39,868,108 at March 31, 2004 |  |                                   | 93,246    |   |                  |   | 93,186    |               |  |   | 79,736   
|Additional paid-in capital                                                                                                                                            |  |                                   | 226,863   |   |                  |   | 226,384   |               |  |   | 66,365   
|Retained earnings                                                                                                                                                     |  |                                   | 439,844   |   |                  |   | 435,159   |               |  |   | 410,606  
|Accumulated other comprehensive income (loss), net of taxes of ($7,465), ($1,634), and $1,614                                                                         |  |                                   | (13,864   | ) |                  |   | (3,035    | )             |  |   | 2,889    
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|Total shareholders equity                                                                                                                                            |  |                                   | 746,089   |   |                  |   | 751,694   |               |  |   | 559,596  
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          
|                                                                                                                                                                      |  | $                                 | 7,253,296 |   |                  | $ | 7,475,073 |               |  | $ | 6,049,768
|                                                                                                                                                                      |  |                                   |           |   |                  |   |           |               |  |   |          

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



4



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME



|                                                               |  |                                       |        |      |   |       
|-------------------------------------------------------------- |  | ------------------------------------- | ------ | ---- | - | ------
|                                                               |  | Three Months Ended March 31          
|                                                               |  | 2005                                  |        | 2004
|                                                               |  | (in thousands, except per share data)
|Interest Income:                                               |  |                                       |        |      |   |       
|Loans and leases, including fees                               |  | $                                     | 79,855 |      | $ | 61,134
|Securities:                                                    |  |                                       |        |      |   |       
|Taxable                                                        |  |                                       | 10,630 |      |   | 7,713 
|Tax-exempt                                                     |  |                                       | 481    |      |   | 260   
|Dividends                                                      |  |                                       | 632    |      |   | 283   
|Short-term investments                                         |  |                                       | 304    |      |   | 197   
|                                                               |  |                                       |        |      |   |       
|Total interest income                                          |  |                                       | 91,902 |      |   | 69,587
|                                                               |  |                                       |        |      |   |       
|Interest Expense:                                              |  |                                       |        |      |   |       
|Deposits:                                                      |  |                                       |        |      |   |       
|Interest-bearing demand                                        |  |                                       | 5,442  |      |   | 2,655 
|Savings                                                        |  |                                       | 603    |      |   | 386   
|Time                                                           |  |                                       | 14,153 |      |   | 11,815
|Short-term borrowings                                          |  |                                       | 1,917  |      |   | 590   
|FHLB borrowings                                                |  |                                       | 7,496  |      |   | 5,120 
|Long-term debt                                                 |  |                                       | 2,879  |      |   | 2,340 
|                                                               |  |                                       |        |      |   |       
|Total interest expense                                         |  |                                       | 32,490 |      |   | 22,906
|                                                               |  |                                       |        |      |   |       
|Net interest income                                            |  |                                       | 59,412 |      |   | 46,681
|Provision for loan and lease losses                            |  |                                       | 2,750  |      |   | 1,700 
|                                                               |  |                                       |        |      |   |       
|Net interest income, after provision for loan and lease losses |  |                                       | 56,662 |      |   | 44,981
|                                                               |  |                                       |        |      |   |       
|Noninterest Income:                                            |  |                                       |        |      |   |       
|Service charges on deposit accounts                            |  |                                       | 4,963  |      |   | 4,882 
|Vehicle origination, servicing, and securitization fees        |  |                                       | 3,202  |      |   | 5,193 
|Asset management fees                                          |  |                                       | 4,384  |      |   | 3,258 
|Income from fiduciary-related activities                       |  |                                       | 1,481  |      |   | 1,468 
|Commissions on brokerage, life insurance, and annuity sales    |  |                                       | 1,218  |      |   | 916   
|Commissions on property and casualty insurance sales           |  |                                       | 3,296  |      |   | 2,420 
|Income from bank-owned life insurance                          |  |                                       | 2,272  |      |   | 2,012 
|Net gain on sale of loans and leases                           |  |                                       | 3,698  |      |   | 3,671 
|Net gain on securities                                         |  |                                       | 121    |      |   | 563   
|Other                                                          |  |                                       | 3,335  |      |   | 2,691 
|                                                               |  |                                       |        |      |   |       
|Total noninterest income                                       |  |                                       | 27,970 |      |   | 27,074
|                                                               |  |                                       |        |      |   |       
|Noninterest Expenses:                                          |  |                                       |        |      |   |       
|Salaries and employee benefits                                 |  |                                       | 29,282 |      |   | 24,107
|Occupancy                                                      |  |                                       | 5,039  |      |   | 3,786 
|Furniture and equipment                                        |  |                                       | 2,348  |      |   | 2,094 
|Amortization of intangible assets                              |  |                                       | 364    |      |   | 157   
|Vehicle residual value                                         |  |                                       | 2,804  |      |   | 1,211 
|Vehicle delivery and preparation                               |  |                                       | 3,436  |      |   | 3,018 
|Other                                                          |  |                                       | 18,807 |      |   | 14,930
|                                                               |  |                                       |        |      |   |       
|Total noninterest expenses                                     |  |                                       | 62,080 |      |   | 49,303
|                                                               |  |                                       |        |      |   |       
|Income before income taxes                                     |  |                                       | 22,552 |      |   | 22,752
|Provision for income taxes                                     |  |                                       | 7,149  |      |   | 6,826 
|                                                               |  |                                       |        |      |   |       
|Net Income                                                     |  | $                                     | 15,403 |      | $ | 15,926
|                                                               |  |                                       |        |      |   |       
|Earnings per share:                                            |  |                                       |        |      |   |       
|Basic                                                          |  | $                                     | 0.33   |      | $ | 0.40  
|Diluted                                                        |  | $                                     | 0.33   |      | $ | 0.40  
|Cash dividends                                                 |  | $                                     | 0.23   |      | $ | 0.22  
|Average shares outstanding:                                    |  |                                       |        |      |   |       
|Basic                                                          |  |                                       | 46,609 |      |   | 39,866
|Diluted                                                        |  |                                       | 46,825 |      |   | 40,182

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



5



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                  |  |          |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | -------- | -------- | - | ---- | - | -------- | -
|                                                                                  |  | Restated |         
|(Dollars in thousands) Three months ended March 31,                               |  | 2005     |          |   | 2004 |  
|Cash Flows from Operating Activities:                                             |  |          |          |   |      |   |          |  
|Net income                                                                        |  | $        | 15,403   |   |      | $ | 15,926   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |          |          |   |      |   |          |  
|Depreciation, amortization, and accretion                                         |  |          | 5,646    |   |      |   | 4,300    |  
|Provision for loan and lease losses                                               |  |          | 2,750    |   |      |   | 1,700    |  
|Realized gain on sales of available-for-sale securities, net                      |  |          | (121     | ) |      |   | (563     | )
|Deferred income taxes                                                             |  |          | (2,364   | ) |      |   | 3,169    |  
|Gain on sale of loans and leases                                                  |  |          | (3,698   | ) |      |   | (3,670   | )
|Gain on sale of other real estate owned                                           |  |          | (43      | ) |      |   | (174     | )
|Mortgage loans originated for sale                                                |  |          | (39,722  | ) |      |   | (24,372  | )
|Proceeds from sale of mortgage loans originated for sale                          |  |          | 42,283   |   |      |   | 26,022   |  
|Leases originated for sale, net of payments received                              |  |          | (49,040  | ) |      |   | (128,184 | )
|Proceeds from sale of leases originated for sale                                  |  |          | 5,218    |   |      |   | 118,638  |  
|Increase in cash surrender value of bank-owned life insurance                     |  |          | (2,216   | ) |      |   | (2,634   | )
|(Increase) decrease in accrued interest receivable                                |  |          | (1,138   | ) |      |   | 259      |  
|Increase (decrease) in accrued interest payable                                   |  |          | 1,396    |   |      |   | (415     | )
|Increase in accrued expenses and taxes payable                                    |  |          | 11,228   |   |      |   | 7,905    |  
|Other, net                                                                        |  |          | (32,845  | ) |      |   | 45,801   |  
|                                                                                  |  |          |          |   |      |   |          |  
|Net cash (used in) provided by operating activities                               |  |          | (47,263  | ) |      |   | 63,708   |  
|                                                                                  |  |          |          |   |      |   |          |  
|Cash Flows from Investing Activities:                                             |  |          |          |   |      |   |          |  
|Net decrease in restricted short-term investments                                 |  |          | 145      |   |      |   | 18,040   |  
|Activity in available-for-sale securities:                                        |  |          |          |   |      |   |          |  
|Sales                                                                             |  |          | 49,168   |   |      |   | 90,222   |  
|Maturities, repayments and calls                                                  |  |          | 64,696   |   |      |   | 40,713   |  
|Purchases                                                                         |  |          | (119,797 | ) |      |   | (199,039 | )
|Net proceeds from sale of leases in banks portfolios                             |  |          | 318,350  |   |      |   | 0        |  
|Net (increase) decrease in loans and leases                                       |  |          | (14,472  | ) |      |   | 41,946   |  
|Cash flows received on retained interests                                         |  |          | 5,025    |   |      |   | 353      |  
|Purchase of bank-owned life insurance                                             |  |          | 0        |   |      |   | (4,903   | )
|Acquisitions, net of cash acquired                                                |  |          | (3,227   | ) |      |   | 0        |  
|Additions to premises and equipment                                               |  |          | (6,179   | ) |      |   | (2,389   | )
|                                                                                  |  |          |          |   |      |   |          |  
|Net cash provided by (used in) investing activities                               |  |          | 293,709  |   |      |   | (15,057  | )
|                                                                                  |  |          |          |   |      |   |          |  
|Cash Flows from Financing Activities:                                             |  |          |          |   |      |   |          |  
|Net increase (decrease) in deposits                                               |  |          | (24,617  | ) |      |   | 211,431  |  
|Net decrease in short-term borrowings                                             |  |          | (22,348  | ) |      |   | (80,165  | )
|Net decrease in FHLB borrowings                                                   |  |          | (125,827 | ) |      |   | (121,425 | )
|Repayment of long-term debt                                                       |  |          | (50,000  | ) |      |   | 0        |  
|Proceeds from issuance of common stock                                            |  |          | 539      |   |      |   | 114      |  
|Cash dividends paid                                                               |  |          | (10,718  | ) |      |   | (8,770   | )
|                                                                                  |  |          |          |   |      |   |          |  
|Net cash provided by (used in) financing activities                               |  |          | (232,971 | ) |      |   | 1,185    |  
|                                                                                  |  |          |          |   |      |   |          |  
|Net change in cash and cash equivalents                                           |  |          | 13,475   |   |      |   | 49,836   |  
|Cash and cash equivalents at January 1                                            |  |          | 192,118  |   |      |   | 210,385  |  
|                                                                                  |  |          |          |   |      |   |          |  
|Cash and cash equivalents at March 31                                             |  | $        | 205,593  |   |      | $ | 260,221  |  
|                                                                                  |  |          |          |   |      |   |          |  
|Cash and cash equivalents:                                                        |  |          |          |   |      |   |          |  
|Cash and due from banks                                                           |  | $        | 173,427  |   |      | $ | 137,500  |  
|Unrestricted short-term investments                                               |  |          | 32,166   |   |      |   | 122,721  |  
|                                                                                  |  |          |          |   |      |   |          |  
|Cash and cash equivalents at March 31                                             |  | $        | 205,593  |   |      | $ | 260,221  |  
|                                                                                  |  |          |          |   |      |   |          |  
|Supplemental Disclosure of Cash Flow Information                                  |  |          |          |   |      |   |          |  
|Cash paid for interest on deposits and borrowings                                 |  | $        | 31,094   |   |      | $ | 23,259   |  
|Income tax payments                                                               |  | $        | 425      |   |      | $ | 105      |  
|                                                                                  |  |         
|Supplemental Schedule of Noncash Investing Activities                             |  |          |          |   |      |   |          |  
|Real estate acquired in settlement of loans                                       |  | $        | 1,241    |   |      | $ | 313      |  
|Interests retained in securitizations                                             |  | $        | 48,920   |   |      | $ | 9,546    |  

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



6



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY

(Dollars in thousands, except share data)



|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------- |  | ---------------------- |  | ------------ | ------ | -------------------------- | - | ----------------- |  | - | -------------------------------------------- | - |  | ----- | ------- | - |  | - | ------- | -
|Three months ended March 31                                                                                          |  | Shares of Common Stock |  | Common Stock |        | Additional Paid-in Capital |   | Retained Earnings |  |   | Additional Other Comprehensive Income (Loss) |   |  | Total |        
|Balance at January 1, 2004                                                                                           |  | 39,861,317             |  | $            | 79,723 |                            | $ | 66,264            |  | $ | 403,450                                      |   |  | $     | (2,055  | ) |  | $ | 547,382 |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Comprehensive income:                                                                                                |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Net income                                                                                                           |  |                        |  |              |        |                            |   |                   |  |   | 15,926                                       |   |  |       |         |   |  |   | 15,926  |  
|Change in unrealized gain (loss) on securities available for sale, net of reclassification adjustment and tax effect |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       | 4,248   |   |  |   | 4,248   |  
|Change in unrealized gain on recorded interest in securitized assets, net of taxes                                   |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       | 696     |   |  |   | 696     |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Total comprehensive income                                                                                           |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   | 20,870  |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Common stock issued under employee benefit plans (including related tax benefit of $31)                              |  | 6,791                  |  |              | 13     |                            |   | 101               |  |   |                                              |   |  |       |         |   |  |   | 114     |  
|Cash dividends declared ($0.22 per share)                                                                            |  |                        |  |              |        |                            |   |                   |  |   | (8,770                                       | ) |  |       |         |   |  |   | (8,770  | )
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Balance at March 31, 2004                                                                                            |  | 39,868,108             |  | $            | 79,736 |                            | $ | 66,365            |  | $ | 410,606                                      |   |  | $     | 2,889   |   |  | $ | 559,596 |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Balance at January 1, 2005                                                                                           |  | 46,592,930             |  | $            | 93,186 |                            | $ | 226,384           |  | $ | 435,159                                      |   |  | $     | (3,035  | ) |  | $ | 751,694 |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Comprehensive income:                                                                                                |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Net income                                                                                                           |  |                        |  |              |        |                            |   |                   |  |   | 15,403                                       |   |  |       |         |   |  |   | 15,403  |  
|Change in unrealized gain (loss) on securities available for sale, net of tax effect and reclassification adjustment |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       | (10,860 | ) |  |   | (10,860 | )
|Change in unrealized gain (loss) on recorded interests in securitized assets, net of tax effect                      |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       | (79     | ) |  |   | (79     | )
|Unrealized gain on cash flow hedge, net of tax effect                                                                |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       | 110     |   |  |   | 110     |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Total comprehensive income                                                                                           |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   | 4,574   |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Common stock issued under employee benefit plans (including related tax benefit of $114)                             |  | 30,192                 |  |              | 60     |                            |   | 479               |  |   |                                              |   |  |       |         |   |  |   | 539     |  
|Cash dividends declared ($0.23 per share)                                                                            |  |                        |  |              |        |                            |   |                   |  |   | (10,718                                      | ) |  |       |         |   |  |   | (10,718 | )
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  
|Balance at March 31, 2005                                                                                            |  | 46,623,122             |  | $            | 93,246 |                            | $ | 226,863           |  | $ | 439,844                                      |   |  | $     | (13,864 | ) |  | $ | 746,089 |  
|                                                                                                                     |  |                        |  |              |        |                            |   |                   |  |   |                                              |   |  |       |         |   |  |   |         |  

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



7



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands, except as noted and per share data)

NOTE 1. Accounting Policies

The information contained in this report is unaudited and is subject to
year-end adjustments. Certain prior year amounts have been reclassified to conform with current period classifications. The adjustments had no effect on gross revenues, gross expenses or net income. In the opinion of management, the information
reflects all adjustments necessary for a fair statement of results for the periods ended March 31, 2005 and 2004.

The accounting policies
of Susquehanna Bancshares, Inc. and Subsidiaries, as applied in the consolidated interim financial statements presented herein, are substantially the same as those followed on an annual basis as presented on pages 62 through 70 of the Annual Report
on Form 10-K for the fiscal year ended December 31, 2004.

Recent Accounting Pronouncements.

In April 2005, the Securities and Exchange Commission approved a new rule that, for public companies, delays the effective date of FASB Statement No, 123
(revised 2004), Share-Based Payment (FAS 123(R). Under the SECs rule, FAS 123(R) is now effective for public companies for annual, rather than interim, periods that begin after June 15, 2005. For most public companies the delay
will eliminate the comparability issues that would have arisen from adopting FAS 123(R) in the middle of a fiscal year as originally called for. Except for this deferral of the effective date, the guidance in FAS 123(R) is unchanged.

In March 2005, the Financial Accounting Standards Board issued FASB Staff Position No. FIN 46(R)-5, Implicit Variable Interests under FASB
Interpretation No. 46 (revised December 2003), Consolidation of Variable Interest Entities. The FSP gives guidance to a reporting enterprise on determining whether it holds an implicit variable interest in a variable interest entity
(VIE) or potential VIE. For entities to which Interpretation 46(R) has been applied, the FSP was to be applied in the first reporting period beginning after March 3, 2005. Application of this FSP has not had a material effect on
Susquehannas financial condition or results of operations.

In December 2004, the Financial Accounting Standards Board issued FAS No.
123 (revised 2004), Share-Based Payment. Statement 123(R) requires that the compensation cost relating to share-based payment transactions be recognized in financial statements. That cost will be measured on the fair value of the equity
or liability instruments issued. Susquehanna expects to adopt this FAS on January 1, 2006, and select the Modified Prospective Application (MPA) as its transition method. It is estimated that adoption of Statement 123(R) will reduce
Susquehannas net income by approximately $536 in 2006.

In November 2004, the Financial Accounting Standards Board delayed until
2005, the finalization of FASB Staff Position No. EITF Issue 03-1-a, Implementation Guidance for the Application of Paragraph 16 of EITF Issue No. 03-1, The Meaning of Other-than-temporary Impairment and Its Application to Certain
Investments. It is expected that the FASB will be reviewing the meaning of other-than-temporary impairment, and thus may reconsider EITF 03-1 in its entirety.

NOTE 2. Acquisitions

Brandywine Benefits Corporation and Rockford Pensions, LLC

On February 1, 2005, Susquehanna acquired Brandywine Benefits Corporation and Rockford Pensions, LLC (collectively Brandywine) located in
Wilmington, Delaware. Brandywine is a financial planning, consulting and administration firm specializing in retirement benefit plans for small-to-medium-sized businesses. Susquehanna has merged Brandywine into Valley Forge Asset Management
Enterprises, LLC, a wholly owned subsidiary of the wealth-management affiliate, VFAM.

The acquisition of Brandywine is considered
immaterial for purposes of the disclosures required by FAS No. 141.



8



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

Patriot Bank Corp.

On June 10, 2004, Susquehanna acquired 100% of the outstanding voting shares of Patriot Bank Corp., a financial services company with total assets in excess of $1.0 billion, and the holding company for Patriot Bank.
The results of Patriots operations have been included in the consolidated financial statements since that date.

Presented below is
certain unaudited pro forma information for the three-month period ended March 31, 2004, as if Patriot had been acquired on January 1, 2004. These results combine the historical results of Patriot, including the termination of certain employee
benefit programs and costs incurred in connection with the merger, with Susquehannas consolidated statements of income and, while certain adjustments were made for the estimated impact of purchase accounting adjustments, they are not
necessarily indicative of what would have occurred had the acquisition taken place on the indicated date.



|            |  |                             |        |      |   |       
|----------- |  | --------------------------- | ------ | ---- | - | ------
|            |  | Three Months Ended March 31
|            |  | 2005 Actual                 |        | 2004
|Net income  |  | $                           | 15,403 |      | $ | 18,129
|Basic EPS   |  | $                           | 0.33   |      | $ | 0.39  
|Diluted EPS |  | $                           | 0.33   |      | $ | 0.39  



9



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

NOTE 3. Investment Securities

The amortized costs and fair values of securities were as follows:



|                            |  |                |           |                   |   |                |  |            |           |  |   |          
|--------------------------- |  | -------------- | --------- | ----------------- | - | -------------- |  | ---------- | --------- |  | - | ---------
|                            |  | March 31, 2005 |           | December 31, 2004
|                            |  | Amortized cost |           | Fair value        |   | Amortized cost |  | Fair value
|Available-for-sale:         |  |                |           |                   |   |                |  |            |           |  |   |          
|U.S. Government agencies    |  |                | 251,908   |                   |   | 246,705        |  |            | 263,835   |  |   | 262,340  
|State & municipal           |  |                | 35,568    |                   |   | 36,515         |  |            | 37,050    |  |   | 38,219   
|Mortgage-backed             |  |                | 863,963   |                   |   | 847,090        |  |            | 872,324   |  |   | 868,266  
|Other debt securities       |  |                | 30,485    |                   |   | 30,294         |  |            | 7,376     |  |   | 7,365    
|Equities                    |  |                | 65,383    |                   |   | 66,515         |  |            | 63,840    |  |   | 64,755   
|                            |  |                |           |                   |   |                |  |            |           |  |   |          
|                            |  |                | 1,247,307 |                   |   | 1,227,119      |  |            | 1,244,425 |  |   | 1,240,945
|Held-to-maturity:           |  |                |           |                   |   |                |  |            |           |  |   |          
|State & municipal           |  |                | 6,599     |                   |   | 6,599          |  |            | 4,469     |  |   | 4,469    
|                            |  |                |           |                   |   |                |  |            |           |  |   |          
|Total investment securities |  | $              | 1,253,906 |                   | $ | 1,233,718      |  | $          | 1,248,894 |  | $ | 1,245,414
|                            |  |                |           |                   |   |                |  |            |           |  |   |          

NOTE 4. Loans and Leases

Loans and leases, net of unearned income, were as follows:



|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|--------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                                                                    |  | March 31, 2005               |           |   | December 31, 2004 |  
|Commercial, financial, and agricultural                                                                                                             |  | $                            | 802,525   |   |                   | $ | 760,106   |  
|Real estate - construction                                                                                                                          |  |                              | 784,320   |   |                   |   | 741,660   |  
|Real estate secured - residential                                                                                                                   |  |                              | 1,602,225 |   |                   |   | 1,611,999 |  
|Real estate secured - commercial                                                                                                                    |  |                              | 1,249,933 |   |                   |   | 1,252,753 |  
|Consumer                                                                                                                                            |  |                              | 338,922   |   |                   |   | 351,846   |  
|Leases                                                                                                                                              |  |                              | 212,964   |   |                   |   | 534,644   |  
|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|Total loans and leases                                                                                                                              |  | $                            | 4,990,889 |   |                   | $ | 5,253,008 |  
|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|The net investment in direct financing leases was as follows:                                                                                       | 
|                                                                                                                                                    |  |                             
|Minimum lease payments receivable                                                                                                                   |  | $                            | 203,718   |   |                   | $ | 332,016   |  
|Estimated residual value of leases                                                                                                                  |  |                              | 38,002    |   |                   |   | 260,514   |  
|Unearned income under lease contracts                                                                                                               |  |                              | (28,756   | ) |                   |   | (57,886   | )
|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|Total leases                                                                                                                                        |  | $                            | 212,964   |   |                   | $ | 534,644   |  
|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|At March 31, 2005, leases held for sale totaled $43,369.
 An analysis of impaired loans, as of March 31, 2005 and
December 31, 2004, is as follows: | 
|                                                                                                                                                    |  |                             
|Impaired loans without a related reserve                                                                                                            |  | $                            | 2,276     |   |                   | $ | 3,024     |  
|Impaired loans with a reserve                                                                                                                       |  |                              | 3,887     |   |                   |   | 3,687     |  
|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|Total impaired loans                                                                                                                                |  | $                            | 6,163     |   |                   | $ | 6,711     |  
|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|Reserve for impaired loans                                                                                                                          |  | $                            | 1,374     |   |                   | $ | 1,194     |  
|                                                                                                                                                    |  |                              |           |   |                   |   |           |  
|An analysis of impaired loans, for the three months ended March 31, 2005 and 2004, is as follows:                                                   | 
|                                                                                                                                                    | 
|                                                                                                                                                    |  | Three Months ended March 31, |          
|                                                                                                                                                    |  | 2005                         |           |   | 2004              |  
|Average balance of impaired loans                                                                                                                   |  | $                            | 5,823     |   |                   | $ | 8,528     |  
|Interest income on impaired loans (cash-basis)                                                                                                      |  |                              | 13        |   |                   |   | 28        |  



10



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

NOTE 5. Borrowings

Short-term borrowings were as follows:



|                                            |  |                |         |                   |   |        
|------------------------------------------- |  | -------------- | ------- | ----------------- | - | -------
|                                            |  | March 31, 2005 |         | December 31, 2004
|Securities sold under repurchase agreements |  | $              | 287,456 |                   | $ | 307,765
|Federal funds purchased                     |  |                | 109,600 |                   |   | 108,600
|Treasury tax and loan notes                 |  |                | 1,465   |                   |   | 4,503  
|                                            |  |                |         |                   |   |        
|Total short-term borrowings                 |  | $              | 398,521 |                   | $ | 420,868
|                                            |  |                |         |                   |   |        
|Long-term debt was as follows:              |  |                |         |                   |   |        
|                                            |  |               
|Subordinated notes due February, 2005       |  | $              | 0       |                   | $ | 50,000 
|Subordinated notes due November, 2012       |  |                | 75,000  |                   |   | 75,000 
|Subordinated notes due May, 2014            |  |                | 75,000  |                   |   | 75,000 
|Junior subordinated notes callable 2007     |  |                | 23,196  |                   |   | 23,277 
|                                            |  |                |         |                   |   |        
|Total long-term debt                        |  | $              | 173,196 |                   | $ | 223,277
|                                            |  |                |         |                   |   |        

NOTE 6. Earnings per Share (shares in thousands)

The following tables set forth the calculation of basic and diluted earnings per share for the three months ended March 31, 2005 and 2004.



|                                                                |  |                                     |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|--------------------------------------------------------------- |  | ----------------------------------- | ------ | ------ | ------ | ---------------- | - | ------ |  | ------ | ------ | ---------------- | ------ |  | - | ----
|                                                                |  | For the three months ended March 31
|                                                                |  | 2005                                |        | 2004  
|                                                                |  | Income                              |        | Shares |        | Per Share Amount |   | Income |  | Shares |        | Per Share Amount
|Basic Earnings per Share:                                       |  |                                     |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Income available to common shareholders                         |  | $                                   | 15,403 |        | 46,609 |                  | $ | 0.33   |  | $      | 15,926 |                  | 39,866 |  | $ | 0.40
|                                                                |  |                                     |        |        |        |                 
|Effect of Diluted Securities:                                   |  |                                     |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Stock options outstanding                                       |  |                                     |        |        | 216    |                  |   |        |  |        |        |                  | 316    |  |   |     
|                                                                |  |                                     |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Diluted Earnings per Share:                                     |  |                                     |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Income available to common shareholders and assuming conversion |  | $                                   | 15,403 |        | 46,825 |                  | $ | 0.33   |  | $      | 15,926 |                  | 40,182 |  | $ | 0.40
|                                                                |  |                                     |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     

For the three months ended March 31, 2005 average options to purchase 511 shares were outstanding
but were not included in the computation of diluted EPS because the options exercise prices were greater than the average market price of the common shares; and the options were, therefore, antidilutive. For the three months ended March 31,
2004, all options outstanding were included in the computation of diluted EPS.

NOTE 7. Stock-Based Compensation

Susquehannas stock-based compensation plan is accounted for using the intrinsic value method set forth in Accounting Principles Board (APB) Opinion
25, Accounting for Stock Issued to Employees and related Interpretations. Under APB 25, no compensation expense is recognized, as the exercise price of Susquehannas stock options is equal to the fair market value of its common
stock on the date of grant.

Pursuant to FAS No. 123, Accounting for Stock-Based Compensation, as amended by FAS No. 148,
Accounting for Stock-Based Compensation - Transitions and Disclosure, disclosure requirements, pro forma net income, and earnings per share are presented in the following table as if compensation cost for stock options was determined
under the fair value method and amortized to expense over the options vesting periods. On March 1, 2005, options to purchase 151 shares of common stock were granted to employees and directors, with an exercise price of $24.95 per share on the
date of grant; the options vested immediately.



11



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)



|                                                                                                                                            |  |                                     |        |      |   |       
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ------ | ---- | - | ------
|                                                                                                                                            |  | For the three months ended March 31
|                                                                                                                                            |  | 2005                                |        | 2004
|Net income, as reported                                                                                                                     |  | $                                   | 15,403 |      | $ | 15,926
|                                                                                                                                            |  |                                    
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                                     | 708    |      |   | 214   
|                                                                                                                                            |  |                                     |        |      |   |       
|Pro forma net income                                                                                                                        |  | $                                   | 14,695 |      | $ | 15,712
|                                                                                                                                            |  |                                     |        |      |   |       
|Earnings per share:                                                                                                                         |  |                                     |        |      |   |       
|Basic - as reported                                                                                                                         |  | $                                   | 0.33   |      | $ | 0.40  
|Basic - pro forma                                                                                                                           |  | $                                   | 0.32   |      | $ | 0.39  
|                                                                                                                                            |  |                                    
|Diluted - as reported                                                                                                                       |  | $                                   | 0.33   |      | $ | 0.40  
|                                                                                                                                            |  |                                    
|Diluted - pro forma                                                                                                                         |  | $                                   | 0.31   |      | $ | 0.39  

NOTE 8. Benefit Plans

Components of Net Periodic Benefit Cost



|                                              |  |                             |        |   |                |   |        |      |  |      |     |  |   |     |  
|--------------------------------------------- |  | --------------------------- | ------ | - | -------------- | - | ------ | ---- |  | ---- | --- |  | - | --- | -
|                                              |  | Three months ended March 31 |       
|                                              |  | Pension Benefits            |        |   | Other Benefits |  
|                                              |  | 2005                        |        |   | 2004           |   |        | 2005 |  | 2004 |    
|Service cost                                  |  | $                           | 840    |   |                | $ | 670    |      |  | $    | 86  |  | $ | 54  |  
|Interest cost                                 |  |                             | 992    |   |                |   | 956    |      |  |      | 93  |  |   | 70  |  
|Expected return on plan assets                |  |                             | (1,327 | ) |                |   | (1,103 | )    |  |      | 0   |  |   | 0   |  
|Amortization of prior service cost            |  |                             | (14    | ) |                |   | (12    | )    |  |      | 12  |  |   | 12  |  
|Amortization of transition obligation (asset) |  |                             | (17    | ) |                |   | 0      |      |  |      | 28  |  |   | 28  |  
|Amortization of net actuarial (gain) or loss  |  |                             | 220    |   |                |   | 113    |      |  |      | 6   |  |   | (8  | )
|                                              |  |                             |        |   |                |   |        |      |  |      |     |  |   |     |  
|Net periodic benefit cost                     |  | $                           | 694    |   |                | $ | 624    |      |  | $    | 225 |  | $ | 156 |  
|                                              |  |                             |        |   |                |   |        |      |  |      |     |  |   |     |  

Employer Contributions

Susquehanna previously disclosed in its financial statements for the year ended December 31, 2004, that it expected to contribute $118 to its pension
plans and $249 to its other postretirement benefit plan in 2005. As of March 31, 2005, $30 of contributions have been made to its pension plans, and $42 of contributions have been made to its other postretirement benefit plan. Susquehanna
anticipates contributing an additional $88 to fund its pensions plan in 2005 for a total of $118, and $207 to its other postretirement benefit plan for a total of $249.

NOTE 9. Goodwill and Other Intangible Assets

The change in the carrying amount of goodwill for the
three months ended March 31, 2005, is as follows:



|                                                                                  |  |   |        
|--------------------------------------------------------------------------------- |  | - | -------
|Balance as of January 1, 2005                                                     |  | $ | 240,632
|Goodwill acquired through the Brandywine acquisition, deemed to be tax deductible |  |   | 1,901  
|                                                                                  |  |   |        
|Balance at March 31, 2005                                                         |  | $ | 242,533
|                                                                                  |  |   |        

In addition, $1,326 was recorded as customer lists relating to the Brandywine acquisition.



12



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

NOTE 10. Derivative Financial Instruments and Hedging Activities

On March 16, 2005, Susquehanna entered into a $219,836 amortizing interest rate swap. For purposes of Susquehannas consolidated financial
statements, the entire $219,836 amortizing interest rate swap (the hedging instrument) is designated as a cash flow hedge of expected future cash flows (proceeds) associated with a forecasted sale of auto leases (the hedged forecasted transaction).
This transaction is subject to FAS No. 133 (as amended), Accounting for Derivative Instruments and Hedging Activities. At March 31, 2005, the unrealized gain, net of taxes, recorded in other comprehensive income was $110.

Risk Management Objective and Nature of Risk Being Hedged: Susquehannas risk management objective and strategy is to mitigate its exposure to
changes in interest rates associated with its upcoming securitization of auto leases. Susquehanna is meeting this objective by entering into a forward-starting, pay-fixed and receive-LIBOR interest rate swap. The swap is expected to be effective in
hedging the risk of changes in expected future cash flows associated with the forecasted sale of auto leases due to changes in the LIBOR swap rate, the designated benchmark interest rate being hedged, over the term of the hedging relationship.

Effectiveness of the Hedging Relationship: The critical terms of the forward-starting interest rate swap are identical to those of the
forecasted transaction at inception.

Effectiveness Assessment and Measurement of Ineffectiveness: Since the critical terms of the swap and
the hedged transaction match at inception, and it is probable that the swap counterparty will not default on the swap, Susquehanna has concluded at inception that the hedging relationship is expected to be highly effective at achieving offsetting
changes in cash flows. Throughout the life of the hedging relationship, both retrospective evaluations and prospective assessments of hedge effectiveness will be based on the hypothetical derivative method. In addition, the measurement of hedge
ineffectiveness will be based on the results of the hypothetical derivative method. Under the hypothetical derivative method, the cumulative change in fair value of the actual swap will be compared to the cumulative change in fair value of a
hypothetical swap. That hypothetical swap will have terms that exactly match the critical terms of the hedged transaction. Thus, the hypothetical derivative should be expected to perfectly offset the hedged cash flows. The change in fair value of
the perfect hypothetical swap will then be regarded as a proxy for the present value of the cumulative change in expected future cash flows on the hedged transaction.

Effectiveness assessments will be performed at least quarterly. Assuming the hedging relationship qualifies as highly effective, the actual swap will
then be recorded on the balance sheet at fair value, and accumulated other comprehensive income will be adjusted to a balance that reflects the lesser of either the cumulative change in the fair value of the actual swap or the cumulative change in
the fair value of the perfect hypothetical swap. At the date of securitization, the balance in accumulated other comprehensive income will be reclassified to earnings when the associated gain on sale from securitization is recognized.



13



---

##### Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands, except as noted and per share data)

Note 11. Securitization Activity

Since 2001, Susquehanna has sold the beneficial interests in automobile leases in
securitization transactions. In all those securitizations, Susquehanna retained servicing responsibilities and subordinated interests. Susquehanna receives annual servicing fees approximating 1.0% of the outstanding balance and rights to future cash
flows arising after the investors have received the return for which they contracted. Susquehanna recognizes no servicing asset, as servicing income approximates servicing costs. Susquehanna enters into securitization transactions primarily to
achieve low-cost funding for the growth of its auto portfolio, and not primarily to maximize its ongoing servicing fee revenue. Susquehanna monitors its servicing costs to ensure that future costs do not exceed servicing income. If servicing costs
were to exceed servicing income, Susquehanna would record the present value of that liability as an expense.

The investors and the
securitization trusts have no recourse to Susquehannas other assets, except retained interests, for failure of debtors to pay when due. Susquehannas retained interests are subordinate to investors interests. Their value is subject
to credit, prepayment, and interest rate risks on the transferred financial assets.

The following table presents quantitative information
about delinquencies, net credit losses, and components of lease sales serviced by Susquehanna, including securitization transactions.



|                                   |  |                   |           |                                    |   |                               |  |      |       |      |   |       |      |   |     |   |  |   |    
|---------------------------------- |  | ----------------- | --------- | ---------------------------------- | - | ----------------------------- |  | ---- | ----- | ---- | - | ----- | ---- | - | --- | - |  | - | ---
|                                   |  | As of March 31    |           | For the Three MonthsEnded March 31
|                                   |  | Principal Balance |           | Past Due 30 Days or More           |   | Net Credit Losses(Recoveries)
|                                   |  | 2005              |           | 2004                               |   | 2005                          |  | 2004 |       | 2005 |   |       | 2004
|Leases and loans held in portfolio |  | $                 | 307,995   |                                    | $ | 477,795                       |  | $    | 1,880 |      | $ | 1,334 |      | $ | (1  | ) |  | $ | 14 
|Leases securitized                 |  |                   | 765,515   |                                    |   | 391,509                       |  |      | 775   |      |   | 200   |      |   | (20 | ) |  |   | 33 
|Leases serviced for others (1)     |  |                   | 446,432   |                                    |   | 720,188                       |  |      | 1,103 |      |   | 1,648 |      |   | 36  |   |  |   | 67 
|                                   |  |                   |           |                                    |   |                               |  |      |       |      |   |       |      |   |     |   |  |   |    
|Total leases and loans serviced    |  | $                 | 1,519,942 |                                    | $ | 1,589,492                     |  | $    | 3,758 |      | $ | 3,182 |      | $ | 15  |   |  | $ | 114
|                                   |  |                   |           |                                    |   |                               |  |      |       |      |   |       |      |   |     |   |  |   |    

---

|(1) | Amounts include the sale-leaseback transaction and agency arrangements.
|--- | -----------------------------------------------------------------------

Certain cash flows received from the structured entities associated with the lease securitizations described above are as follows:



|                                                |  |                             |         |      |   |        
|----------------------------------------------- |  | --------------------------- | ------- | ---- | - | -------
|                                                |  | Three Months Ended March 31
|                                                | 
|                                                |  | 2005                        |         | 2004
|Proceeds from lease securitizations             |  | $                           | 323,568 |      | $ | 118,638
|Amounts derecognized                            |  |                             | 372,488 |      |   | 128,184
|Servicing fees received                         |  |                             | 1,454   |      |   | 1,223  
|Other cash flows received on retained interests |  |                             | 5,025   |      |   | 353    

Set forth below is a summary of the fair values of the interest-only strips, key economic
assumptions used to arrive at the fair values, and the sensitivity of the March 31, 2005 fair values to immediate 10% and 20% adverse changes in those assumptions. The sensitivities are hypothetical and should be used with caution. Changes in
fair value based on a 10% variation in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, the effect of a variation in a particular assumption on the
fair value of the retained interest is calculated without changing any other assumption: in reality, changes in one factor may result in changes in another (for example, increases in market interest rates may result in lower prepayments and
increased credit losses), which might magnify or counteract the sensitivities.



14



---

##### Table of Contents

As of March 31, 2005



|                                                 |  |            |       |                                  |    |                        |   |      |                                    |  |   |                        |   |  |   |      |  
|------------------------------------------------ |  | ---------- | ----- | -------------------------------- | -- | ---------------------- | - | ---- | ---------------------------------- |  | - | ---------------------- | - |  | - | ---- | -
|Automobile Leases                                |  | Fair Value |       | Weighted-average Life(in months) |    | MonthlyPrepaymentSpeed |   |      | ExpectedCumulativeCredit Losses(2) |  |   | AnnualDiscountRate (1) |  
|2005 transaction - Interest-Only Strip           |  | $          | 2,313 |                                  | 20 |                        |   | 4.09 | %                                  |  |   | 0.00                   | % |  |   | 3.74 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                        | $ | 6    |                                    |  | $ | 0                      |   |  | $ | 17   |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                        |   | 12   |                                    |  |   | 0                      |   |  |   | 34   |  
|2004 revolving transaction - Interest-Only Strip |  | $          | 490   |                                  | 34 |                        |   | 2.40 | %                                  |  |   | 0.00                   | % |  |   | 4.35 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                        | $ | 2    |                                    |  | $ | 0                      |   |  | $ | 6    |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                        |   | 4    |                                    |  |   | 0                      |   |  |   | 12   |  
|2003 revolving transaction - Interest-Only Strip |  | $          | 2,601 |                                  | 27 |                        |   | 1.80 | %                                  |  |   | 0.00                   | % |  |   | 4.23 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                        | $ | 8    |                                    |  | $ | 0                      |   |  | $ | 32   |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                        |   | 16   |                                    |  |   | 0                      |   |  |   | 64   |  
|2003 transaction - Interest-Only Strip           |  | $          | 2,897 |                                  | 11 |                        |   | 2.25 | %                                  |  |   | 0.00                   | % |  |   | 3.81 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                        | $ | 4    |                                    |  | $ | 0                      |   |  | $ | 10   |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                        |   | 8    |                                    |  |   | 0                      |   |  |   | 20   |  
|                                                 |  |            |       |                                  |    |                        |   |      |                                    |  |   |                        |   |  |   |      |  

---

|(1) | The annual discount rate used is derived from the interpolated Treasury swap rate as of the reporting date.
|--- | -----------------------------------------------------------------------------------------------------------

|(2) | The expected cumulative credit losses assumption is supported by historical credit loss experience.
|--- | ---------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

Note 12. Restatement

In connection with the preparation of Susquehannas Consolidated Statements of Cash Flows included in this Interim Report on Form 10-Q/A, management reconsidered the classification of certain transactions related to the origination,
repayment and disposition of its portfolio of vehicle leases as presented for the periods ended March 31, 2005 and 2004.

During 2004, Susquehanna
originated leases that were either sold to an off-balance sheet warehouse facility or held in portfolio. Those leases that were originated specifically for sale and sold to the warehouse facility are to be reported as cash flows from an operating
activity. Those leases that were originated and held in portfolio are to be reported as cash flows from investing activities. For the period ended March 31, 2004, Susquehanna did report these transactions consistent with this criteria on the
previously filed Form 10-Q.During the first quarter of 2005, Susquehanna originated leases that it held for sale.
Those originations were reported as cash flows from investing activities and are restated to cash flows from operations.

In consideration for the sale of
leases, Susquehanna receives cash and records retained interests in securitized assets, including debt securities and interest-only strips. For the periods ended March 31, 2005 and 2004, Susquehanna reported the noncash retained interests in
securitized assets as cash flows from operating activities offset by cash flows from investing activities in the Consolidated Statements of Cash Flows. These noncash retained interests are being restated to report them in the Supplemental Schedule
of Noncash Investing Activities as well as reducing proceeds from lease securitizations for the period ending March 31, 2005 in Note 11.

Retained
interests in securitized assets represents the rights to future cash flows after the investors have received the return for which they contracted. For the periods ended March 31, 2005 and 2004, Susquehanna reported these cash flows from
retained interests in securitized assets as cash flows from operating activities and are being restated to cash flows from investing activities.

The
following table identifies the restatement made to the Consolidated Statement of Cash Flows for the periods presented:



|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|--------------------------------------------------------- |  | --------------------- | -------- | - | ---------------------- | - | ------- | ----------- |  | - | -------- | -
|Three Months Ended March 31, 2005                         |  | As PreviouslyReported |          |   | RestatementAdjustments |   |         | As Restated | 
|Cash Flows from Operating Activities:                     |  |                       |          |   |                        |   |         |             |  |   |          |  
|Leases originated for sale, net of payments received      |  | $                     | (5,671   | ) |                        |   | (43,369 | )           |  | $ | (49,040  | )
|Proceeds from sale of leases originated for sale          |  |                       | 5,218    |   |                        |   |         |             |  |   | 5,218    |  
|Other, net                                                |  |                       | 21,100   |   |                        |   | (53,945 | )           |  |   | (32,845  | )
|All other operating cash flows                            |  |                       | 29,404   |   |                        |   |         |             |  |   | 29,404   |  
|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|Net cash provided by (used in) operating activities       |  |                       | 50,051   |   |                        |   | (97,314 | )           |  |   | (47,263  | )
|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|Cash Flows from Investing Activities:                     |  |                       |          |   |                        |   |         |             |  |   |          |  
|Net proceeds from the sale of leases in banks portfolios |  |                       | 320,754  |   |                        |   | (2,404  | )           |  |   | 318,350  |  
|Net increase in loans and leases                          |  |                       | (109,165 | ) |                        |   | 94,693  |             |  |   | (14,472  | )
|Cash flows received on retained interests                 |  |                       | 0        |   |                        |   | 5,025   |             |  |   | 5,025    |  
|All other investing cash flows                            |  |                       | (15,194  | ) |                        |   |         |             |  |   | (15,194  | )
|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|Net cash provided by (used in) investing activities       |  |                       | 196,395  |   |                        |   | 97,314  |             |  |   | 293,709  |  
|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|Cash Flows from Financing Activities:                     |  |                       |          |   |                        |   |         |             |  |   |          |  
|All other financing cash flows                            |  |                       | (232,971 | ) |                        |   |         |             |  |   | (232,971 | )
|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|Net cash provided by (used in) financing activities       |  |                       | (232,971 | ) |                        |   | 0       |             |  |   | (232,971 | )
|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|Net change in cash and cash equivalents                   |  | $                     | 13,475   |   |                        | $ | 0       |             |  | $ | 13,475   |  
|                                                          |  |                       |          |   |                        |   |         |             |  |   |          |  
|Supplemental Schedule of Noncash Investing Activities     |  |                       |          |   |                        |   |         |             |  |   |          |  
|Real estate acquired in settlement of loans               |  | $                     | 1,241    |   |                        |   |         |             |  | $ | 1,241    |  
|Interests retained in securitizations                     |  | $                     | 0        |   |                        | $ | 48,920  |             |  | $ | 48,920   |  



16



---

##### Table of Contents

|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|----------------------------------------------------- |  | --------------------- | -------- | - | ---------------------- | - | ------ | ----------- |  | - | -------- | -
|Three Months ended March 31, 2004                     |  | As PreviouslyReported |          |   | RestatementAdjustments |   |        | As Restated | 
|Cash Flows from Operating Activities:                 |  |                       |          |   |                        |   |        |             |  |   |          |  
|Leases originated for sale, net of payments received  |  | $                     | (128,184 | ) |                        |   |        |             |  | $ | (128,184 | )
|Proceeds from sale of leases originated for sale      |  |                       | 118,638  |   |                        |   |        |             |  |   | 118,638  |  
|Other, net                                            |  |                       | 55,700   |   |                        |   | (9,899 | )           |  |   | 45,801   |  
|All other operating cash flows                        |  |                       | 27,453   |   |                        |   |        |             |  |   | 27,453   |  
|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|Net cash provided by (used in) operating activities   |  |                       | 73,607   |   |                        |   | (9,899 | )           |  |   | 63,708   |  
|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|Cash Flows from Investing Activities:                 |  |                       |          |   |                        |   |        |             |  |   |          |  
|Net increase in loans and leases                      |  |                       | 32,400   |   |                        |   | 9,546  |             |  |   | 41,946   |  
|Cash flows received on retained interests             |  |                       | 0        |   |                        |   | 353    |             |  |   | 353      |  
|All other investing cash flows                        |  |                       | (57,356  | ) |                        |   |        |             |  |   | (57,356  | )
|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|Net cash provided by (used in) investing activities   |  |                       | (24,956  | ) |                        |   | 9,899  |             |  |   | (15,057  | )
|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|Cash Flows from Financing Activities:                 |  |                       |          |   |                        |   |        |             |  |   |          |  
|All other financing cash flows                        |  |                       | 1,185    |   |                        |   |        |             |  |   | 1,185    |  
|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|Net cash provided by (used in) financing activities   |  |                       | 1,185    |   |                        |   | 0      |             |  |   | 1,185    |  
|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|Net change in cash and cash equivalents               |  | $                     | 49,836   |   |                        | $ | 0      |             |  | $ | 49,836   |  
|                                                      |  |                       |          |   |                        |   |        |             |  |   |          |  
|Supplemental Schedule of Noncash Investing Activities |  |                       |          |   |                        |   |        |             |  |   |          |  
|Real estate acquired in settlement of loans           |  | $                     | 313      |   |                        |   |        |             |  | $ | 313      |  
|Interests retained in securitizations                 |  | $                     | 0        |   |                        | $ | 9,546  |             |  | $ | 9,546    |  



17



---

##### Table of Contents

Item 4. Controls and Procedures.



|(a) | Evaluation of Disclosure Controls and Procedures
|--- | ------------------------------------------------

The
original Form 10-Q stated that management had performed an evaluation (at the direction and with the participation of Susquehannas Chief Executive Officer and Chief Financial Officer) of Susquehannas disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) and concluded that Susquehannas disclosure controls and procedures were effective as of the end of the quarterly period covered by the original Form 10-Q. As a result of the
indentification of errors relating to the preparation and review of Susquehannas consolidated statements of cash flows included in the original Form 10-Q that required Susquehanna to restate its consolidated financial statements for the
periods ended March 31, 2005 and 2004, the Chief Executive Officer and Chief Financial Officer reassessed their conclusion and have determined that Susquehannas disclosure controls and procedures were not effective as of that date.
Accordingly, management has concluded that this control deficiency was a material weakness. As a result, of these findings, management has commenced an internal review of its processes in order to better collect cash flow data related to lease
originations, repayments and dispositions and properly prepare and review the consolidated statements of cash flows and to design a system that will enable Susquehanna to obtain reasonable assurance that the requisite approvals are received prior to
the filing of documents with the Securities and Exchange Commission.



|(b) | Change in Internal Control over Financial Reporting
|--- | ---------------------------------------------------

There
were no changes in Susquehannas internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, Susquehannas internal control over financial reporting during the quarterly period
ended March 31, 2005.

PART IIOTHER INFORMATION

Item 6. Exhibits.



| | (a) | Exhibits. The Exhibits filed as part of this report are as follows:
| | --- | -------------------------------------------------------------------



| | 10.1 | First Amendment to Employment Agreement dated January 18, 2005 between the registrant, Valley Forge Asset Management Corp. and Bernard A. Francis is incorporated by reference to
Exhibit 10.1 of the registrants Current Report on Form 8-K, filed January 21, 2005.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10.2 | Description of (i) the setting of base salaries for the registrants named executive officers for the year ended December 31, 2005, (ii) the awarding of discretionary cash
bonus awards for the registrants named executive officers, (iii) the grants of non-qualified stock options under the key executive plan long term incentive formula to the registrants named executive officers, and (iv) the discretionary
grant of non-qualified stock options to members of the registrants Board of Directors, is incorporated by reference to the registrants Current Report on Form 8-K, filed February 18, 2005.
| | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10.3 | Employment Agreement, dated March 25, 2005, between the registrant and William J. Reuter is incorporated by reference to Exhibit 10.1 of the registrants Current Report on Form
8-K, filed March 29, 2005.
| | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10.4 | Employment Agreement, dated March 25, 2005, between the registrant and Gregory A. Duncan is incorporated by reference to Exhibit 10.2 of the registrants Current Report on Form
8-K, filed March 29, 2005.
| | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10.5 | Employment Agreement, dated March 25, 2005, between the registrant and Drew K. Hostetter is incorporated by reference to Exhibit 10.3 of the registrants Current Report on Form
8-K, filed March 29, 2005.
| | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10.6 | Employment Agreement, dated March 25, 2005, between the registrant and James G. Pierne is incorporated by reference to Exhibit 10.4 of the registrants Current Report on Form
8-K, filed March 29, 2005.
| | ---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10.7 | The registrants Key Executive Incentive Plan 2005 Plan Summary, dated March 29, 2005, is incorporated by reference to Exhibit 10.1 of the registrants Current Report on
Form 8-K, filed April 4, 2005.
| | ---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10.8 | Fifth Amendment to the 2002 Amended Servicing Agreement between Boston Service Company, Inc. and Auto Lenders Liquidation Center, Inc., dated January 6, 2005, is attached hereto as
Exhibit 10.10.
| | ---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 31.1 | Rule 13a-14(a)/15d-14(a) Certification by Chief Executive Officer
| | ---- | -----------------------------------------------------------------



| | 31.2 | Rule 13a-14(a)/15d-14(a) Certification by Chief Financial Officer
| | ---- | -----------------------------------------------------------------



| | 32. | Section 1350 Certifications
| | --- | ---------------------------



18



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.



|               |  |                              |  |                                                                
|-------------- |  | ---------------------------- |  | ---------------------------------------------------------------
|               |  | SUSQUEHANNA BANCSHARES, INC.
|               |  |                             
|March 21, 2006 |  | By:                          |  | /s/ William J. Reuter                                          
|               |  | Name:                        |  | William J. Reuter                                              
|               |  | Title:                       |  | President and Chief Executive Officer                          
|               |  |                             
|March 21, 2006 |  | By:                          |  | /s/ Drew K. Hostetter                                          
|               |  | Name:                        |  | Drew K. Hostetter                                              
|               |  | Title:                       |  | Executive Vice President, Treasurer and Chief Financial Officer



19



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumbers |  | Description and Method of Filing                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|10.1           |  | First Amendment to Employment Agreement dated January 18, 2005 between the registrant, Valley Forge Asset Management Corp. and Bernard A. Francis is incorporated by reference to Exhibit 10.1
of the registrants Current Report on Form 8-K, filed January 21, 2005.                                                                                                                                                                                                                                                                                                                                                 
|               | 
|10.2           |  | Description of (i) the setting of base salaries for the registrants named executive officers for the year ended December 31, 2005, (ii) the awarding of discretionary cash bonus awards
for the registrants named executive officers, (iii) the grants of non-qualified stock options under the key executive plan long term incentive formula to the registrants named executive officers, and (iv) the discretionary grant of
non-qualified stock options to members of the registrants Board of Directors, is incorporated by reference to the registrants Current Report on Form 8-K, filed February 18, 2005.
|               | 
|10.3           |  | Employment Agreement, dated March 25, 2005, between the registrant and William J. Reuter is incorporated by reference to Exhibit 10.1 of the registrants Current Report on Form 8-K,
filed March 29, 2005.                                                                                                                                                                                                                                                                                                                                                                                                            
|               | 
|10.4           |  | Employment Agreement, dated March 25, 2005, between the registrant and Gregory A. Duncan is incorporated by reference to Exhibit 10.2 of the registrants Current Report on Form 8-K,
filed March 29, 2005.                                                                                                                                                                                                                                                                                                                                                                                                            
|               | 
|10.5           |  | Employment Agreement, dated March 25, 2005, between the registrant and Drew K. Hostetter is incorporated by reference to Exhibit 10.3 of the registrants Current Report on Form 8-K,
filed March 29, 2005.                                                                                                                                                                                                                                                                                                                                                                                                            
|               | 
|10.6           |  | Employment Agreement, dated March 25, 2005, between the registrant and James G. Pierne is incorporated by reference to Exhibit 10.4 of the registrants Current Report on Form 8-K, filed
March 29, 2005.                                                                                                                                                                                                                                                                                                                                                                                                              
|               | 
|10.7           |  | The registrants Key Executive Incentive Plan 2005 Plan Summary, dated March 29, 2005, is incorporated by reference to Exhibit 10.1 of the registrants Current Report on Form 8-K,
filed April 4, 2005.                                                                                                                                                                                                                                                                                                                                                                                                               
|               | 
|10.8           |  | Fifth Amendment to the 2002 Amended Servicing Agreement between Boston Service Company, Inc. and Auto Lenders Liquidation Center, Inc., dated January 6, 2005, is attached hereto as Exhibit
10.10.                                                                                                                                                                                                                                                                                                                                                                                                                    
|               | 
|31.1           |  | Rule 13a-14(a)/15d-14(a) Certification by Chief Executive Officer                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|               | 
|31.2           |  | Rule 13a-14(a)/15d-14(a) Certification by Chief Financial Officer                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|               | 
|32.            |  | Section 1350 Certifications                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            



20