SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549
                                    FORM 10-K
                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2004

Commission file number:  33-18888

                        ORRSTOWN FINANCIAL SERVICES, INC.
             (Exact name of registrant as specified in its charter)
           Pennsylvania                                  23-2530374
(State or other jurisdiction of incorporation          (I.R.S. Employer
or organization)                                        Identification No.)

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

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

Securities registered pursuant to Section 12(b) of the Act:   None

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

                              Common Stock, No Par Value
                                  Title of each class


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 check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K (229.405 of this chapter) is not contained herein and will
not be contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K.       X

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act).
Yes         X      No

As of December 31, 2004, 5,126,205 shares of the registrant's common stock were
outstanding.  The aggregate market value of such shares held by non-affiliates
on that date was $ 222,766,785.

                       DOCUMENTS INCORPORATED BY REFERENCE
Portions of the annual shareholders report for the year ended December 31, 2004
are incorporated by reference into Parts I and II.  Portions of the Proxy
Statement for the 2005 Annual Meeting of Security Holders are incorporated by
reference in Part III of this Form 10-K.


                        ORRSTOWN FINANCIAL SERVICES, INC.

                                    FORM 10-K

                                      INDEX
                                                                           Page
Part I

    Item 1.    Business                                                      3
    Item 2.    Properties                                                    6
    Item 3.    LegalProceedings 					     6
    Item 3a.   Executive Officers of the Registrant                          7
    Item 4.    Submission of Matters to a Vote of Security Holders           7

Part II

    Item 5.    Market for Registrant's Common Equity and Related
                 Security Holder Matters                                     8
    Item 6.    Selected Financial Data                                       8
    Item 7.    Management's Discussion and Analysis of Financial
                 Condition and Results of Operations                         8
    Item 8.    Financial Statements and Supplementary Data                   8
    Item 9.    Changes in and Disagreements with Accountants on Accounting
                 and Financial Disclosure                                    16
    Item 9a.   Controls and Procedures                                       16
    Item 9b.   Other Information                                             16

Part III

    Item 10.   Directors and Executive Officers of the Registrant            17
    Item 11.   Executive Compensation 					     17
    Item 12.   Security Ownership of Certain Beneficial Owners and
                 Management                                                  17
    Item 13.   Certain Relationships and Related Transactions                17
    Item 14.   Principal Accountant Fees and Services                        17

Part IV

    Item 15.   Exhibits, Financial Statement Schedules and Reports on
                 Form 8-K                                                    18

    Signatures                                                               20


                                     Part I
Item 1.   Business.History and Business Orrstown Financial Services, Inc. (the
Corporation) is a financial holding company registered under the Gramm-Leach-
Bliley Act.  Orrstown Financial Services, Inc. was organized on November 17,
1987, under the laws of the Commonwealth of Pennsylvania for the purpose of
acquiring Orrstown Bank (the Bank), Shippensburg, Pennsylvania, and such other
banks and bank related activities as are permitted by law and desirable.  On
March 8, 1988, Orrstown Financial Services, Inc. acquired 100% ownership of
Orrstown Bank, issuing 131,455 shares of Orrstown Financial Services, Inc.'s
common stock to the former Bank shareholders.
   The Corporation files periodic reports with the Securities and Exchange
Commission (SEC) in the form of 10-Q's - quarterly reports; 10-K - annual
report; annual proxy statements and Form 8-K for any significant events that may
arise during the year.  Copies of the Corporation's filings may be obtained
through the SEC's internet site at www.sec.gov or by accessing the Corporation's
website at www.orrstown.com.
   Orrstown Financial Services, Inc.'s primary activity consists of owning and
supervising its two subsidiaries, Orrstown Bank and Pennbanks Insurance Company
Cell P1.  Orrstown Bank is engaged in providing banking and bank related
services in South Central Pennsylvania, principally Franklin and Cumberland
Counties, where its fourteen branches are located in Shippensburg (2), Carlisle
(4), Spring Run, Orrstown, Chambersburg (4), Greencastle and Mechanicsburg,
Pennsylvania.  The day-to-day management of Orrstown Bank is conducted by the
subsidiary's officers.  Pennbanks Insurance Company Cell P1 is a reinsurer of
credit life, and disability insurance which services customers of Orrstown Bank.
Orrstown Financial Services, Inc. derives a majority of its current income from
Orrstown Bank.
   Orrstown Financial Services, Inc. has no employees other than its five
officers who are also employees of the Bank, its subsidiary.  On December 31,
2004, the Bank had 140 full-time and 30 part-time employees.
   Orrstown Bank was organized as a state-chartered bank in 1987 as part of an
agreement and plan of
merger between Orrstown Financial Services, Inc. and Orrstown Bank, the
predecessor of Orrstown Bank, under which Orrstown Bank became a wholly-owned
subsidiary of Orrstown Financial Services, Inc.  As indicated, the Bank is the
successor to Orrstown Bank which was originally organized in 1919.
   The Bank is engaged in commercial banking and trust business as authorized by
the Pennsylvania Banking Code of 1965.  This involves accepting demand, time and
savings deposits, and granting loans.  The Bank grants agribusiness, commercial
and residential loans to customers in South Central Pennsylvania, principally
Franklin and Cumberland Counties.  The concentrations of credit by type of loan
are set forth on the face of the balance sheet (page 4 of the annual report to
shareholders).  The Bank maintains a diversified loan portfolio and evaluates
each customer's creditworthiness on a case-by-case basis.  The amount of
collateral obtained, if deemed necessary by the Bank upon the extension of
credit, is based on management's credit evaluation of the customer and
collateral standards established in the Bank's lending policies and procedures.
   All secured loans are supported with appraisals of collateral.  Business
equipment and machinery, inventories, accounts receivable, and farm equipment
are considered appropriate security, provided they meet acceptable standards for
liquidity and marketability.  Loans secured by equipment and/or other non real
estate collateral normally do not exceed 70% of appraised value or cost,
whichever is lower.  Loans secured by real estate generally do not exceed 80% of
the appraised value of the property.  Loan to collateral values are monitored as
part of the loan review, and appraisals are updated as deemed appropriate in the
circumstances.
   Administration and supervision over the lending process is provided by the
Bank's Credit Administration Department.  The loan review process is continuous,
commencing with the approval of a loan.  Each new loan is reviewed by the Loan
Department for compliance with banking regulations and lending policy
requirements for documentation, collateral standards, and approvals.  The Bank
employees a Loan Review Officer, who is independent from the Loan function and
reports directly to the Chief Operating Officer and the Directors' Credit
Administration Committee.  The Loan Review Officer continually monitors and
evaluates loan customers utilizing risk-rating criteria established in the
lending policy in order to spot deteriorating trends and detect conditions which
might indicate potential problem loans.  The Loan Review Officer reports the
results of the loan reviews quarterly to the Directors' Credit Administration
Committee for approval and provides the basis for evaluating the adequacy of the
allowance for loan losses.
   Through its trust department, the Bank renders services as trustee, executor,
administrator, guardian, managing agent, custodian, investment advisor, and
other fiduciary activities authorized by law.
   As of December 31, 2004, the Corporation had total assets of approximately
$ 515 million, total shareholders' equity of approximately $ 49 million and
total deposits of approximately $ 405 million.

Regulation and Supervision
   Orrstown Financial Services, Inc. is a financial holding company, and is
registered as such with the Board of Governors of the Federal Reserve System
(the Federal Reserve Board).  As a registered bank holding company and financial
holding company, the Corporation is subject to regulation under the Bank Holding
Company Act of 1956 and to inspection, examination, and supervision by the
Federal Reserve Board.
   The operations of the Bank are subject to federal and state statutes
applicable to banks chartered under the banking laws of the United States, and
to banks whose deposits are insured by the Federal Deposit Insurance
Corporation.  Bank operations are also subject to regulations of the
Pennsylvania Department of Banking, the Federal Reserve Board, and the Federal
Deposit Insurance Corporation (FDIC).
   Several of the more significant regulatory provisions applicable to banks and
financial holding companies to which the Corporation and its subsidiaries are
subject are discussed below, along with certain regulatory matters concerning
the Corporation and its subsidiaries.  To the extent that the following
information describes statutory or regulatory provisions, it is qualified in its
entirety by reference to the particular statutory provisions.  Any change in
applicable law or regulation may have a material effect on the business and
prospects of the Corporation and its subsidiaries.

Financial and Bank Holding Company Activities

   "Financial in Nature" Requirement.  As a financial holding company, the
Corporation may engage in, and acquire companies engaged in, activities that are
considered "financial in nature", as defined by the Gramm-Leach-Bliley Act and
Federal Reserve Board interpretations.  These activities include, among other
things, securities underwriting, dealing and market-making, sponsoring mutual
funds and investment companies, insurance underwriting and agency activities,
and merchant banking.  If any banking subsidiary of the Corporation ceases to be
"well capitalized" or "well managed" under applicable regulatory standards, the
Federal Reserve Board may, among other things, place limitations on the
Corporation's ability to conduct the broader financial activities permissible
for financial holding companies or, if the deficiencies persist, require the
Corporation to divest the banking subsidiary.  In addition, if any banking
subsidiary of the Corporation receives a Community Reinvestment Act rating of
less than satisfactory, the Corporation would be prohibited from engaging in any
additional activities other than those permissible for bank holding companies
that are not financial holding companies.  The Corporation may engage directly
or indirectly in activities considered financial in nature, either de novo or by
acquisition, as long as it gives the Federal Reserve Board after-the-fact notice
of the new activities.

   Interstate Banking and Branching.  As a bank holding company, the Corporation
is required to obtain prior Federal Reserve Board approval before acquiring more
than 5% of the voting shares, or substantially all of the assets, of a bank
holding company, bank, or savings association.  Under the Riegle-Neal Interstate
Banking and Branching Efficiency Act (Riegle-Neal), subject to certain
concentration limits and other requirements, bank holding companies such as the
Corporation may acquire banks and bank holding companies located in any state.
Riegle-Neal also permits banks to acquire branch offices outside their home
states by merging with out-of-state banks, purchasing branches in other states,
and establishing de novo branch offices in other states.  The ability of banks
to acquire branch offices is contingent, however, on the host state having
adopted legislation "opting in" to those provisions of Riegle-Neal.  In
addition, the ability of a bank to merge with a bank located in another state is
contingent on the host state not having adopted legislation "opting out" of that
provision of Riegle-Neal.

   Control Acquisitions.  The Change in Bank Control Act prohibits a person or
group of persons from acquiring "control" of a bank holding company, unless the
Federal Reserve Board has been notified and has not objected to the transaction.
Under a rebuttable presumption established by the Federal Reserve Board, the
acquisition of 10% or more of a class of voting stock of a bank holding company
with a class of securities registered under Section 12 of the Exchange Act, such
as the Corporation, would, under the circumstances set forth in the presumption,
constitute acquisition of control of the bank holding company. In addition, a
company is required to obtain the approval of the Federal Reserve Board under
the Bank Holding Company Act before acquiring 25% (5% in the case of an aquiror
that is a bank holding company) or more of any class of outstanding voting stock
of a bank holding company, or otherwise obtaining control or a "controlling
influence" over that bank holding company.

Liability for Banking Subsidiaries
   Under Federal Reserve Board policy, a bank holding company is expected to act
as a source of financial and managerial strength to each of its subsidiary banks
and to commit resources to their support.  This support may be required at times
when the bank holding company may not have the resources to provide it.
Similarly, under the cross-guarantee provisions of the Federal Deposit Insurance
Act, the FDIC can hold any FDIC-insured depository institution liable for any
loss suffered or anticipated by the FDIC in connection with (1) the "default" of
a commonly controlled FDIC-insured depository institution; or (2) any assistance
provided by the FDIC to a commonly controlled FDIC-insured depository
institution "in danger of default".

Capital Requirements
   Information concerning the Corporation and its subsidiaries with respect to
capital requirements is incorporated by reference from Note 15, "Regulatory
Matters", of the "Notes to Consolidated Financial Statements" included under
Item 8 of this report, and from the "Capital Adequacy and Regulatory Matters"
section of the "Management's Discussion and Analysis of Consolidated Financial
Condition and Results of Operations", included under Item 7 of this report.

FDICIA
   The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA),
and the regulations promulgated under FDICIA, among other things, established
five capital categories for insured depository institutions - well capitalized,
adequately capitalized, undercapitalized, significantly undercapitalized and
critically undercapitalized - and requires federal bank regulatory agencies to
implement systems for "prompt corrective action" for insured depository
institutions that do not meet minimum capital requirements based on these
categories.  Unless a bank is well capitalized, it is subject to restrictions on
its ability to offer brokered deposits and on certain other aspects of its
operations.  An undercapitalized bank must develop a capital restoration plan
and its parent bank holding company must guarantee the bank's compliance with
the plan up to the lesser of 5% of the bank's assets at the time it became
undercapitalized and the amount needed to comply with the plan.  As of December
31, 2004, the Bank was considered well capitalized based on the guidelines
implemented by the bank regulatory agencies.

Dividend Restrictions
   The Corporation's funds for cash distributions to its shareholders are
derived from a variety of sources, including cash and temporary investments.
One of the principal sources of those funds is dividends received from its
subsidiary Orrstown Bank.  Various federal laws limit the amount of dividends
the Bank can pay to the Corporation without regulatory approval.  In addition,
federal bank regulatory agencies have authority to prohibit the Bank from
engaging in an unsafe or unsound practice in conducting their business.  The
payment of dividends, depending upon the financial condition of the bank in
question, could be deemed to constitute an unsafe or unsound practice.  The
ability of the Bank to pay dividends in the future is currently, and could be
further, influenced by bank regulatory policies and capital guidelines.
Additional information concerning the Corporation and its banking subsidiary
with respect to dividends is incorporated by reference from Note 15, "Regulatory
Matters", of the "Notes to Consolidated Financial Statements" included under
Item 8 of this report, and the "Capital Adequacy and Regulatory Matters"
sections of "Management's Discussion and Analysis of Consolidated Financial
Condition and Results of Operations", included under Item 7 of this report.

Depositor Preference Statute
   In the "liquidation or other resolution" of an institution by any receiver,
U.S. federal legislation provides that deposits and certain claims for
administrative expenses and employee compensation against the insured depository
institution would be afforded a priority over the general unsecured claims
against that institution, including federal funds and letters of credit.

Other Federal Laws and Regulations
   Our operations are subject to additional federal laws and regulations
applicable to financial institutions, including, without limitation:
   -  Privacy provisions of the Gramm-Leach-Bliley Act and related regulations,
      which require us to maintain privacy policies intended to safeguard
      customer financial information, to disclose the policies to our
      customers and to allow customers to "opt out" of having their
      financial service providers disclose their confidential financial
      information to non-affiliated third parties,
      subject to certain exceptions;
   -  Right to Financial Privacy Act, which imposes a duty to maintain
      confidentiality of consumer financial records and prescribes procedures
      for complying with administrative subpoenas of financial records;
   -  Consumer protection rules for the sale of insurance products by
      depository institutions, adopted pursuant to the requirements of
      the Gramm-Leach-Bliley Act; and
   -  USA Patriot Act, which requires financial institutions to take certain
      actions to help prevent, detect and prosecute international money
      laundering and the financing of terrorism.

Sarbanes-Oxley Act of 2002
     On July 30, 2002, President Bush signed into law the Sarbanes-Oxley Act of
2002.  The Sarbanes-Oxley Act represents a comprehensive revision of laws
affecting corporate governance, accounting obligations and corporate reporting.
The Sarbanes-Oxley Act is applicable to all companies with equity securities
registered or that file reports under the Securities Exchange Act of 1934.  In
particular, the Sarbanes-Oxley Act establishes:  (i) new requirements for audit
committees, including independence, expertise, and responsibilities; (ii)
additional responsibilities regarding financial statements for the Chief
Executive Officer and Chief Financial Officer of the reporting company; (iii)
new standards for auditors and regulation of audits; (iv) increased disclosure
and reporting obligations for the reporting company and its directors and
executive officers; and (v) new and increased civil and criminal penalties for
violations of the securities laws.  Many of the provisions were effective
immediately while other provisions become effective over a period of time and
are subject to rulemaking by the SEC.  Because the Corporation's common stock is
registered with the SEC, it is currently subject to this Act.  As an accelerated
filer as defined in Rule 12b-2 of the Securities Exchange Act of 1934, the
Corporation was subject to section 404 of the Sarbanes-Oxley Act for the year
ended December 31, 2004.

Future Legislation
   Changes to the laws and regulations in the state where the Corporation and
the Bank do business can affect the operating environment of bank holding
companies and their subsidiaries in substantial and unpredictable ways.  The
Corporation cannot accurately predict whether those changes in laws and
regulations will occur, and, if those changes occur, the ultimate effect they
would have upon the financial condition or results of operations of the
Corporation.

Forward Looking Statements
   Additional information concerning the Corporation and its banking subsidiary
with respect to forward looking statements is incorporated by reference from the
"Important Factors Relating to Forward Looking Statements" section of the
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," included in this Report under Item 7.

Competition
   The Bank's principal market area consists of Franklin County and Cumberland
County, Pennsylvania.  It services a substantial number of depositors in this
market area, with the greatest concentration within a radius of Chambersburg,
Shippensburg, and Carlisle, Pennsylvania.
   The Bank, like other depository institutions, has been subjected to
competition from less heavily regulated entities such as credit unions,
brokerage firms, money market funds, consumer finance and credit card companies,
and other commercial banks, many of which are larger than the Bank.  The
principal methods of competing effectively in the financial services industry
include improving customer service through the quality and range of services
provided, improving efficiencies and pricing services competitively. Orrstown
Bank is competitive with all competing financial institutions in its service
area with respect to interest rates paid on time and savings deposits, service
charges on deposit accounts and interest rates charged on loans.
   One outgrowth of the competitive environment discussed above has been
significant consolidation within the financial services industry on a global,
national, and regional level.  We continue to implement strategic initiatives
focused on expanding our core businesses and to explore, on an ongoing basis,
acquisition, divestiture, and joint venture opportunities.  We analyze each of
our products and businesses in the context of customer demands, competitive
advantages, industry dynamics, and growth potential.

Item 2.  Properties.
   Orrstown Bank owns buildings in Orrstown, Shippensburg (2), Carlisle (2),
Spring Run, Chambersburg (3), and Mechanicsburg, Pennsylvania.  Offices of the
Bank are located in each of these buildings.  It also leases space for offices
located in Greencastle, Chambersburg, and Carlisle (2), Pennsylvania.

Item 3.  Legal Proceedings.
   Orrstown Financial Services, Inc. is an occasional party to legal actions
arising in the ordinary course of its business.  In the opinion of management,
the Corporation has adequate legal defenses and/or insurance coverage respecting
any and each of these actions and does not believe that they will materially
affect the Corporation's operations or financial position.

Item 3a.  Executive Officers of Registrant
   The following table sets forth selected information about the principal
officers of the holding company, each of whom is elected by the Board of
Directors and each of whom holds office at the discretion of the Board.


                                                                          
                   Name/Office Held                         Held       Employee      Age as of
                                                            Since        Since        3/10/05
Joel R. Zullinger, Chairman of the Board                    1991          (1)            56
Jeffrey W. Coy, Vice Chairman of the Board                  1988          (1)            53
Kenneth R. Shoemaker, President, CEO                        1987         1986            57
Bradley S. Everly, Senior Vice President, Treasurer         1997         1997            53
Stephen C. Oldt, Executive Vice President,                  1987         1987            62
  Assistant Secretary

Philip E. Fague, Executive Vice President,                  2002         1988            45
  Assistant Treasurer

Denver L. Tuckey, Secretary                                 1999          (1)            71
Jeffrey W. Embly, Vice President                            1999         1997            34

(1)  These officers are not employees of the Corporation

   Senior Operating Officers of the Bank

                                                                          
                   Name/Office Held                         Held         Bank         Age as of
                                                            Since      Employee        3/10/05
                                                                         Since
Kenneth R. Shoemaker, President,                            1987         1986            57
  Chief Executive Officer
Stephen C. Oldt, Executive Vice                             1987         1987            62
  President, Chief Operations Officer
Philip E. Fague, Executive Vice President,                  1999/        1988            45
  Chief Sales and Service Officer                           2000
Bradley S. Everly, Senior Vice                              1997         1997            53
  President, Chief Financial Officer
Benjamin S. Stoops, Vice President,                         1998         1998            53
  Chief Technology Officer
Jeffrey W. Embly, Vice President,                           1999         1997            34
 Senior Loan Officer
Barbara E. Brobst, Vice President,                          2002         1997            46
  Senior Trust Officer
Nathan A. Eifert, Vice President,                           2003         2000            36
  Director of Marketing
Stephen C. Caldwell, Vice President,                        2003         2002            56
  Director of Human Resources

Item 4.  Submission of Matters to Vote of Security Holders.
   None
                                     Part II

Item 5.  Market for Registrant's Common Stock and Related Security Holder
          Matters.
   Orrstown Financial Services, Inc.'s common stock is not traded on a national
securities exchange, but is traded through the local and over the counter local
markets under the symbol ORRF.  At December 31, 2004, the approximate number of
shareholders of record was approximately 2,555.  The price ranges for Orrstown
Financial Services, Inc. common stock set forth below are the approximate bid
prices obtained from brokers who make a market in the stock.


                                              
                           2004                          2003
                   Market Price    Quarterly      Market Price   Quarterly
Dividend (1)      High      Low    Dividend      High     Low   Dividend

First quarter     $50.00   $32.50   $0.120      $24.29  $22.38  $0.0955
Second quarter    $44.00   $40.00   $0.120      $29.00  $23.10  $0.1050
Third quarter     $47.00   $40.30   $0.130      $33.75  $30.00  $0.1050
Fourth quarter    $45.25   $42.00   $0.130      $34.00  $31.88  $0.1150

(1)Note:  All per share data has been restated after giving retroactive
   recognition to a 5% stock dividend effective May 30, 2004 and a 2-for-1
   stock split effective February 10, 2004.

   See Note 15 to the financial statements contained in the annual shareholders'
report for the year ended December 31, 2004 for restrictions on the payment of
dividends.

Item 6.   Selected Financial Data.
   The selected five-year financial data on page 34 of the annual shareholders'
report for the year ended December 31, 2004 is incorporated herein by reference.

Item 7.   Management's Discussion and Analysis of Financial Condition and
Results of Operations.
   Contractual obligation payments due by period of the Corporation as of
December 31, 2004 are as follows:


                                                               
                              Less than     1 - 3       3 - 5     More than     Total
                               1 year       years       years      5 years
(Dollars in Thousands)
Contractual obligations
Long-term debt obligations     $    2,020   $  6,392   $  13,282   $  13,875  $  35,569
Operating lease obligations           127        213         177           0        517
                              ----------- ----------   ---------   ---------  ---------

Total                          $    2,147    $ 6,605   $  13,459   $  13,875  $  36,086
                              =========== ==========   =========   =========  =========

   All other information required by Item 7 is included in "Management's
Discussion and Analysis of Financial Condition and Results of Operations", on
pages 24 through 33 of the annual shareholders' report which are incorporated
herein by reference.

Item 8.   Financial Statements and Supplementary Data.
   The financial statements and supplementary data, some of which is required
under Guide 3 (statistical disclosures by bank holding companies) are shown on
pages 4 through 34 of the annual shareholders' report for the year ended
December 31, 2004 and are incorporated herein by reference.  Certain statistical
information required in addition to those included in the annual shareholders'
report are submitted herewith as follows.
Description of Statistical Information                        Page
   Changes in net interest income tax equivalent yields         9
   Investment portfolio                                        10
   Loan portfolio                                              11
   Summary of loan loss experience                             12
   Nonaccrual, delinquent and impaired loans                   12
   Allocation of allowances for loan losses                    13
   Deposits                                                    14
   Return on equity and assets                                 14
   Consolidated summary of operations                          15


       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
              CHANGES IN NET INTEREST INCOME TAX EQUIVALENT YIELDS


                                                                    
                                  2004 Versus 2003                      2003 Versus 2002
                                Increase (Decrease)                    Increase (Decrease)
                                  Due to Change in                      Due to Change in
(Dollars in Thousands)   Average      Average       Total        Average     Average     Total
                         Volume        Rate       Increase       Volume       Rate      Increase
                                                 (Decrease)                            (Decrease)

Interest Income
Loans (net of unearned  $    3,493    ($   850)    $    2,643   $    3,507  ($ 2,529)  $      978
discounts)
Taxable investment           (115)           11         (104)          494    (1,004)        (510)
securities
Nontaxable investment        (122)         (72)         (194)         (29)       (25)         (54)
securities
Other short-term              (21)           41            20         (36)       (83)        (119)
investments
                       -----------   ----------    ----------   ----------   --------   ----------
Total interest income        3,235        (870)         2,365        3,936    (3,641)          295
                       -----------   ----------    ----------   ----------   --------   ----------
Interest Expense
Interest bearing               153        (246)          (93)          553      (720)        (167)
demand
Savings deposits                17         (22)           (5)           26       (87)         (61)
Time deposits                  485        (201)           284          136      (962)        (826)
Short-term borrowings           10           51            61         (13)      (142)        (155)
Long-term borrowings            83        (101)          (18)          180      (199)         (19)
                       -----------   ----------    ----------   ----------   --------   ----------
Total interest expense         748        (519)           229          882    (2,110)      (1,228)
                       -----------   ----------    ----------   ----------   --------   ----------
Net interest income                               $     2,136                           $   1,523
                                                   ----------                           ----------

   Changes which are attributed in part to volume and in part to rate are
allocated in proportion to their relationships to the amounts of changes.

       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                              INVESTMENT PORTFOLIO

   The following table shows the maturities of investment securities at book
value as of December 31, 2004, and weighted average yields of such securities.
Yields are shown on a tax equivalent basis, assuming a 34% federal income tax
rate.


                                                                   
(Dollars in Thousands)        Within 1      After 1      After 5     After 10         Total
                                year       year but     years but      years
                                           within 5     within 10
                                             years        years
Bonds:
U. S. Treasury
    Book value                 $       28   $   1,378     $      0     $       0      $   1,406
    Yield                           5.75%       4.51%           0%            0%          4.53%
U. S. Government agencies
    Book value                          0      10,964            0             0         10,964
    Yield                              0%       3.23%           0%            0%          3.23%
State and municipal
    Book value                      1,364           0        2,018        20,503         23,885
    Yield                           8.70%          0%        7.36%         7.83%          7.84%
Trust preferred
    Book value                          0           0            0         1,000          1,000
    Yield                              0%          0%           0%         9.25%          9.25%
                               ----------  ----------   ----------     ---------     ----------
Total book value               $    1,392    $ 12,342     $  2,018      $ 21,503       $ 37,255
Yield                               8.64%       3.37%        7.36%         7.90%          6.40%
                               ----------  ----------   ----------     ---------     ----------
Mortgage-backed securities:
    Total book value                                                                   $ 39,663
    Yield                                                                                 4.02%
Equity Securities:
    Total book value                                                                   $  1,660
    Yield                                                                                 4.53%
                               ----------  ----------   ----------     ---------     ----------
Total Investment Securities                                                            $ 78,578
    Yield                                                                                 5.16%
                               ----------  ----------   ----------     ---------     ----------


       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                                 LOAN PORTFOLIO


   The following table presents the loan portfolio at the end of each of the
last five years:


                                                      
(Dollars in Thousands)       2004      2003      2002      2001       2000
Commercial, financial and
agricultural               $ 38,659   $38,186   $33,806   $28,534   $23,938
Real estate -                18,744    21,016    22,048    20,480    17,425
Construction
Real estate - Mortgage      324,703   277,985   217,791   192,192   157,722
Consumer (net of unearned     7,162     7,867     7,746     8,610    10,096
discount)
                          ---------  --------  --------  --------  --------

Total loans
                          $389,268   $345,054  $281,391  $249,816 $209,181
                          ---------  --------  --------  -------- ---------



   Presented below are the approximate maturities of the loan portfolio
(excluding real estate mortgages, installments, and credit cards) at
December31, 2004:


                                                           
                                      Under       One to       Over
                                       One         Five        Five
(Dollars in Thousands)                 Year        Years       Years     Total
Commercial, financial and
agricultural                        $     1,568  $   10,612  $  26,479  $  38,659
Real estate -  Construction               3,835       2,349     12,560     18,744
                                    ----------- -----------  ---------  ---------
Total loans                         $     5,403  $   12,961  $  39,039  $  57,403
                                    ----------- -----------  ---------  ---------


   The following table presents the approximate amount of fixed rate loans and
variable rate loans due as of December 31, 2004:


                                                          
                                                Fixed             Variable
                                                 Rate
(Dollars in Thousands)                          Loans            Rate Loans
Due within one year                            $    1,332         $    26,871
Due after one but within five years                19,475              16,298
Due after five years                               76,418             248,874
                                               ----------          ----------
Total loans                                     $  97,225          $  292,043
                                               ----------          ----------


       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                         SUMMARY OF LOAN LOSS EXPERIENCE

                                                                          
                                                           Years Ended December 31
(Dollars in Thousands)                       2004        2003        2002       2001        2000
Average total loans outstanding             $369,409     $313,833   $264,296   $233,103    $192,902
  (net of unearned   income)
Allowance for loan losses, beginning
   of period                                   4,161        3,734      3,104      2,691       2,455
Additions to provision for loan losses           210          491        720        504         360
  charged to operations
Loans charged off during the year
    Mortgages                                      9           12          0          0           0
    Commercial                                    21            4         48         67          99
    Installment                                   39           33         36          2          19
    Personal credit lines and credit cards        16           32         17         29          11
                                          ----------   ----------  ---------  ---------   ---------
Total charge-off's                                85           81        101         98         129
                                          ----------   ----------  ---------  ---------   ---------
Recoveries of loans previously charged off:
    Mortgages                                      3            3          0          0           0
    Commercial                                     0            0          3          6           1
    Installment                                   25            8          8          1           2
    Personal credit lines and credit cards         4            6          0          0           2
                                          ----------   ----------  ---------  ---------   ---------
Total recoveries                                  32           17         11          7           5
                                          ----------   ----------  ---------  ---------   ---------
Net loans charged off (recovered)                 53           64         90         91         124
                                          ----------   ----------  ---------  ---------   ---------
Allowance for loan losses, end of period  $    4,318   $    4,161  $   3,734  $   3,104   $   2,691
Ratio of net loans charged off to              0.01%        0.02%      0.03%      0.04%       0.06%
  average loans outstanding

   The provision is based on an evaluation of the adequacy of the allowance for
possible loan losses.  The evaluation includes, but is not limited to, review of
net loan losses for the year, the present and prospective financial condition of
the borrowers, and evaluation of current and projected economic conditions.


       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                    NONACCRUAL, DELINQUENT AND IMPAIRED LOANS

   The following table sets forth the outstanding balances of those loans on a
nonaccrual status and those on accrual status which are contractually past due
as to principal or interest payments for 30 days or more at December 31.


                                                                      
(Dollars in Thousands)                  2004         2003         2002         2001       2000

Nonaccrual loans                  $      314   $      130   $       85   $       56  $      12
Accrual loans
  Restructured                             0        1,410        1,428            0          0
  30 through 89 days past due          1,643        1,440        1,419        2,244        865
  90 days or more past due             2,550        2,743         1446          644        814
                                  ----------   ----------   ----------   ----------  ---------
Total accrual loans               $    4,193   $    5,593   $    4,293   $    2,888  $   1,679
                                  ----------   ----------   ----------   ----------  ---------

   See Note 6 of the notes to consolidated financial statements for details of
income recognized and foregone revenue on nonaccrual loans for the past three
years, and discussion concerning impaired loans at December 31, 2004.
       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                     ALLOCATION OF ALLOWANCE FOR LOAN LOSSES

   In retrospect the specific allocation in any particular category may prove
excessive or inadequate and consequently may be reallocated in the future to
reflect the then current conditions.  Accordingly, the entire allowance is
available to absorb losses in any category.  The following is an allocation by
loan categories of the allowance for loan losses for the last five years at
December 31,


                                                               
                                            2004                       2003
                                                  Percentage               Percentage
                                     Allowance    of Loans to  Allowance   of Loans to
(Dollars in Thousands)                Amount        Total        Amount      Total
                                                    Loans                    Loans
Commercial, financial and            $      1,381       10%     $      928       11%
agricultural
Real estate - Commercial                      617       39%            828       44%
Real estate - Construction                      0        5%              0        6%
Real estate - Mortgage                        330       44%            326       36%
Consumer                                      105        2%              9        3%
Unallocated                                 1,885        0%          2,070        0%
                                     ------------  --------    -----------  --------
Total                                $      4,318      100%     $    4,161       100%
                                     ------------  --------    -----------  --------
                                            2002                       2001
                                                  Percentage               Percentage
                                     Allowance    of Loans to   Allowance   of Loans to
(Dollars in Thousands)                Amount        Total        Amount      Total
                                                    Loans                    Loans
Commercial, financial and           $         806       12%     $      466       11%
agricultural                                                           466
Real estate - Commercial                      545       41%            563       46%
Real estate - Construction                      0        8%              0        8%
Real estate - Mortgage                        255       36%            350       31%
Consumer                                       28        3%             33        4%
Unallocated                                 2,100        0%          1,692        0%
                                     ------------  --------    -----------  --------
Total                                $      3,734      100%     $    3,104      100%
                                     ------------  --------    -----------  --------

                                            2000
                                                  Percentage
                                     Allowance    of Loans to
(Dollars in Thousands)                Amount        Total
                                                    Loans
Commercial, financial and            $         43       12%
agricultural                                   43
Real estate - Commercial                      786       21%
Real estate - Construction                      0        8%
Real estate - Mortgage                         56       54%
Consumer                                       34        5%
Unallocated                                 1,772        0%
                                    -------------  --------

Total                                $      2,691      100%
                                    -------------  --------


       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                                    DEPOSITS

   The average amounts of deposits are summarized below:


                                                          
                                              Years Ended December 31,
(Dollars in Thousands)                   2004            2003           2002
Demand deposits                       $      57,762   $     47,416   $     39,688
Interest bearing demand deposits            183,649        170,832        136,500
Savings deposits                             29,752         26,602         23,558
Time deposits                               114,181         97,539         94,043
                                     --------------  -------------  -------------
Total deposits                        $     385,344   $    342,389   $    293,789
                                     --------------  -------------  -------------


   The following is a breakdown of maturities of time deposits of $ 100,000 or
more as of December 31, 2004:


                                 
(Dollars in Thousands)
Three months or less                 $       16,962
Over three months through twelve              4,930
months
over one year through three years             8,767
Over three years                              3,027
                                     --------------
Total                                $       33,686
                                     --------------




       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                           RETURN ON EQUITY AND ASSETS

   The following table presents a summary of significant earnings and capital
ratios applying daily average balances for the years ended December 31,


                                                 
(Dollars in Thousands)         2004            2003            2002
Average assets                 $  495,919     $  443,737     $   385,765
Net income                          7,770          6,980           5,915
Average equity                     46,309         40,491          34,408
Cash dividends paid                 2,556          2,126           1,722
Return on assets                    1.57%          1.57%           1.53%
Return on equity                   16.78%         17.24%          17.19%
Dividend payout ratio              32.89%         30.45%          29.12%
Equity to asset ratio               9.34%          9.12%           8.92%



       ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARIES
                       CONSOLIDATED SUMMARY OF OPERATIONS


                                                                        
                                                       Years Ended December 31,
(Dollars in Thousands)                  2004          2003        2002        2001         2000

Interest income                       $    25,892  $    23,484  $   23,173 $    23,978   $   21,758
Interest expense                            6,986        6,757       7,985      10,677       10,318
                                      -----------  -----------  ----------  ----------  -----------
Net interest income                        18,906       16,727      15,188      13,301       11,440
Provision for loan losses                     210          491         720         504          360
                                      -----------  -----------  ----------  ----------  -----------
Net interest income after
  provision for loan losses                18,696       16,236      14,468      12,797       11,080
                                      -----------  -----------  ----------  ----------  -----------
Other income:
Trust and brokerage services                2,471        1,948       1,780       1,480        1,466
Service charges on deposits, other
 service charges, collection and
exchange
 charges, commissions and fees              4,082        3,866       3,171       2,634        1,818
Other operating income                        416          618         409         366          458
                                      -----------  -----------  ----------  ----------  -----------
Total other income                          6,969        6,432       5,360       4,480        3,742
                                      -----------  -----------  ----------  ----------  -----------
Income before operating expense            25,665       22,668      19,828      17,277       14,822

Operating expenses:
Salaries and employees benefits             7,909        6,787       5,993       5,151        4,755
Occupancy and equipment expense             2,398        2,109       1,800       1,676        1,558
Other operating expenses                    4,411        4,114       3,895       3,420        2,800
                                      -----------  -----------  ----------  ----------  -----------
Total operating expenses                   14,718       13,010      11,688      10,247        9,113
                                      -----------  -----------  ----------  ----------  -----------
Income before income taxes                 10,947        9,658       8,140       7,030        5,709
Income tax                                  3,177        2,678       2,225       1,938        1,537
                                      -----------  -----------  ----------  ----------  -----------
Net income applicable to common
   stock                              $     7,770   $    6,980  $   5,915   $    5,092   $    4,172
                                      -----------  -----------  ----------  ----------  -----------
Per share data: (1)
Basic earnings                        $      1.52   $     1.38   $    1.18  $     1.02   $     0.85
Diluted earnings                      $      1.47   $     1.34   $    1.15  $     1.01   $     0.84
Cash dividends                        $      0.50   $     0.42   $    0.34  $     0.28   $     0.26

Weighted average shares:
Basic                                   5,106,683    5,054,370   5,020,288   4,970,084    4,915,753
Diluted                                 5,294,165    5,215,538   5,133,363   5,036,082    4,939,464


(1)  Per share amounts have been restated to reflect::
   The 2-for-1 stock split paid February 10, 2004
   The 5% stock dividend paid May 30, 2003
   The 5% stock dividend paid September 15, 2001

Item 9.   Changes in and Disagreements With Accountants on Accounting and
Financial Disclosure
   Not applicable.

Item 9a.  Controls and Procedures
   The Corporation's Chief Executive Officer and Chief Financial Officer have
evaluated the effectiveness of the Corporation's disclosure controls and
procedures (as such term is defined in Rules 13a-14(c) under the Securities
Exchange Act of 1934, as amended (the "Exchange Act")) as of December 31, 2004.
Based on such evaluation, such officers have concluded that the Corporation's
disclosure controls and procedures are effective in alerting them on a timely
basis to material information relating to the Corporation (including its
consolidated subsidiaries) required to be included in the Corporation's periodic
filings under the Exchange Act. Management's report on internal control over
financial reporting as of December 31, 2004 is shown on Page 3 of the annual
shareholders' report for the year ended December 31, 2004 and is incorporated
herein by reference.  The attestation report of the registered public accounting
firm on management's assessment of internal control over financial reporting is
show non Pages 1 and 2 of the annual shareholders' report for the year ended
December 31, 2004 and is incorporated herein by reference.  There have not been
any significant changes in the Corporation's internal control over financial
reporting or in other factors that could significantly affect such control
during the fourth quarter of 2004.

Item 9b.  Other Information
   The Corporation had no other events that should have been disclosed on form
8K that were not already disclosed on such form.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant
   The Corporation has adopted a code of ethics that applies to all senior
financial officers (including its chief executive officer, chief financial
officer, chief accounting officer, controller, and any person performing similar
functions).  The Corporation's Code of Ethics for Senior Financial Officers is
available on Orrstown Bank's website at http://www.orrstown.com.
   All other information required by Item 10 is incorporated by reference from
Orrstown Financial Services, Inc.'s definitive proxy statement for the 2005
Annual Meeting of Shareholders filed pursuant to Regulation 14A.

Item 11.  Executive Compensation
   The information required by Item 11 is incorporated by reference from
Orrstown Financial Services, Inc.'s definitive proxy statement for the 2005
Annual Meeting of Shareholders filed pursuant to Regulation 14A.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
   Equity Compensation Plan Information


                                                                  
     Plan Category        Number of securities to     Weighted-average          Number of
                          be issued upon exercise    exercise price of         securities
                          of outstanding options    outstanding options    remaining available
                                                                           for future issuance
                                                                              under equity
                                                                           compensation plans
                                                                               (excluding
                                                                               securities
                                                                           reflected in column
                                                                                  (a))
                                    (a)                     (b)                    (c)
Equity compensation                  178,260                      $ 26.42       234,854
plan approved by
security holders

Equity compensation                   23,516                      $ 21.65        42,094
plan not approved by
security holders (1)
                                   ---------                      -------     ---------
Total                                201,776                      $ 25.87       276,948
                                   ---------                      -------     ---------
  
  (3)  Non-Employee Director Stock Option Plan of 2000.  On January 27, 2000,
     the Board of Directors of the Corporation approved the Orrstown Financial
     Services, Inc. Non-Employee Director Stock Option Plan of 2000.  The
     Directors' Option Plan is a formula plan under which options to purchase
     shares of the Corporation's Common Stock are granted each year to
     directors in office on April 1.  The number of options granted each
     year is based on the Corporation's return on average equity for the
     most recent fiscal year.  All options have a term of 10 years from the
     regular grant date, are fully exercisable from the regular grant date,
     and have an exercise price equal to the fair market value of the
     Corporation's Common Stock as of the date of the grant of the option
     based upon criteria as outlined in the plan.  If a director "retires",
     whether as a result of reaching mandatory retirement age, or under
     any other circumstances, the Board of Directors, in its discretion,
     may determine to constitute retirement, the options previously granted
     to the director will expire at their scheduled expiration date.  If a
     director's service as a director terminates for any other reason,
     the options previously granted to the director will expire six months
     after the date of termination of service unless scheduled to expire sooner.

   All other information required by Item 12 is incorporated by reference from
Orrstown Financial Services, Inc.'s definitive proxy statement for the 2005
Annual Meeting of Shareholders filed pursuant to Regulation 14A.

Item 13.  Certain Relationships and Related Transactions

   The information required by Item 13 is incorporated by reference from
Orrstown Financial Services, Inc.'s definitive proxy statement for the 2005
Annual Meeting of Shareholders filed pursuant to Regulation 14A.

Item 14.  Principal Accountant Fees and Services

   The information required by Item 14 is incorporated by reference from
Orrstown Financial Services, Inc.'s definitive proxy statement for the 2005
Annual Meeting of Shareholders filed pursuant to Regulation 14A.

                                     PART IV
Item 15.  Exhibits, Financial Statement Schedules and Reports of Form 8-K.
(a) The following documents are filed as part of this report:
     (1) - Financial Statements - The following consolidated financial
     statements of Orrstown Financial Services, Inc. and its subsidiaries,
     included in the annual report of the registrant to its shareholders for the
     year ended December 31, 2004, are incorporated by reference in Item 8:
          Consolidated balance sheets - December 31, 2004 and 2003
          Consolidated statements of income - Years ended December 31, 2004,
     2003, and 2002
          Consolidated statements of shareholders' equity - Years ended December
          31, 2004, 2003, and 2002
          Consolidated statements of cash flows - Years ended December 31, 2004,
     2003, and 2002
          Notes to consolidated financial statements - December 31, 2004

     (2) - Financial Statement Schedules - All financial statement schedules for
     which provision is made in the applicable accounting regulations of the
     Securities and Exchange Commission are not required under the related
     instructions or are inapplicable and therefore have been omitted.

     (3) - Exhibits
          (3) (i)   Articles of incorporation. Incorporated by reference to
               Exhibit 3(i) of the registrant's Form 10-K for the year ended
               December 31, 1998.
          (3)(ii)   By-laws.  Incorporated by reference to Exhibit 3.2 to the
               Registrant's Registration Statement on Form S-4, Registration No.
               33-18888.
          (4)  Instruments defining the rights of security holders including
               indentures.  The rights of the holders of Registrant's common
               stock are contained in:
          (i)  Articles of Incorporation of Orrstown Financial Services, Inc.,
               incorporated by reference to Exhibit 3(i) of the registrant's
               Form 10-K for the year ended December 31, 1998.
          (ii) By-laws of Orrstown Financial Services, Inc., incorporated by
               reference to Exhibit 3.2 to the Registrant's Registration
               Statement on Form S-4 (Registration No. 33-18888).
          (10.1)    Change in control agreement between Orrstown Financial
               Services, Inc. and its chief executive officer.  Incorporated by
               reference to Exhibit 99 of the registrant's Form 10-K for the
               year ended December 31, 1996.
          (10.2)    Salary continuation plan for selected officers -
               incorporated by reference to the registrant's Form 10-K for the
               year ended December 31, 1999
               (10.3)    Officer group term replacement plan for selected
               officers - incorporated by reference to the registrant's Form 10-
               K for the year ended December 31, 1999
               (10.4)    Director retirement plan - incorporated by reference to
               the registrant's Form 10-K for the year ended December 31, 1999
               (10.5)    Revenue neutral retirement plan - incorporated by
               reference to the registrant's Form 10-K for the year ended
               December 31, 1999
               (10.6)    Non-employee director stock option plan of 2000 -
               incorporated by reference to the registrant's registration
               statement on Form S-8 dated April 11, 2000
               (10.7)    Employee stock option plan of 2000 - incorporated by
               reference to the registrant's registration statement on Form S-8
               dated March 31, 2000
          (13)      Annual report to security holders - filed herewith
               (14) Code of Ethics Policy for Senior Financial Officers -
               Incorporated by reference under Item 10 of this annual report
          (21) Subsidiaries of the registrant - filed herewith
          (23.1)    Consent of independent auditors - filed herewith
               (31.1)    Rule 13a - 14(a)/15d-14(a) Certification (Chief
               Executive Officer) - Filed herewith.
               (31.2)    Rule 13a - 14(a)/15d-14(a) Certifications (Chief
               Financial Officer) - Filed herewith.
          (32.1)    Section 1350 Certifications (Chief Executive Officer) -
               Filed herewith.
          (32.1)    Section 1350 Certifications (Chief Financial Officer) -
               Filed herewith.
     All other exhibits for which provision is made in the applicable accounting
     regulations of the Securities and Exchange Commission are not required
     under the related instructions or are inapplicable and therefore have been
     omitted.

(b) The registrant filed the following reports on Form 8-K during the calendar
year ended December 31, 2004:
     Report filed January 2, 2004
     Registrant announced a 2-for-1 Stock Split payable February 10, 2004.

     Report filed July 15, 2004
     Registrant announced purchase of an investment management business.

     Report filed July 22, 2004
     Registrant announced its earnings for the period ended June 30, 2004

     Report filed October 25, 2004
     Registrant announced its earnings for the period ended September 30, 2004

(c) Exhibits - The exhibits required to be filed as part of this report are
submitted as a separate section of this report.

(d) Financial statement schedules - None required.


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


                                        ORRSTOWN FINANCIAL SERVICES, INC.
                                                   (Registrant)

                                        By  /s/ Kenneth R. Shoemaker
                                                Kenneth R. Shoemaker,President
Dated:  March 10, 2005                          (Duly authorized officer)

                                        By /s/  Bradley S. Everly
                                                Bradley S. Everly,
                                                Chief Financial Officer
                                                (Principal Accounting Officer)

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, this report has been signed by the following persons on
behalf of the Registrant and in the capacities and on the dates indicated.
        Signature                Title                              Date
/s/ Kenneth R. Shoemaker    President, CEO and                March 10, 2005
Kenneth R. Shoemaker        Director

/s/ Anthony F. Ceddia       Director                          March 10, 2005
Dr. Anthony F. Ceddia

/s/ Glenn W. Snoke          Director                          March 10, 2005
Glenn W. Snoke

/s/ Gregory A. Rosenberry   Director                          March 10, 2005
Gregory A. Rosenberry

/s/ Joel R. Zullinger       Chairman of the                   March 10, 2005
Joel R. Zullinger           Board and Director

/s/ Jeffrey W. Coy          Vice Chairman                     March 10, 2005
Jeffrey W. Coy              of the Board
                            and Director

/s/ John S. Ward            Director                          March 10, 2005
John S. Ward

/s/ Denver L. Tuckey        Secretary and                     March 10, 2005
Denver L. Tuckey            Director

/s/ Andrea Pugh             Director                          March 10, 2005
Andrea Pugh
                                                                      Exhibit 21


                         SUBSIDIARIES OF THE REGISTRANT

1.   Orrstown Bank, Orrstown, Pennsylvania; a state-chartered bank organized
     under Pennsylvania Banking Code of 1965.
2.   Pennbanks Insurance Company Cell P1 is a reinsurer of credit, life and
disability insurance, which services customers of Orrstown Bank.


                                                                    Exhibit 23.1


            CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Shareholders of
Orrstown Financial Services, Inc.

          We consent to the incorporation by reference in to previously filed
Registration Statements (Form S-4 No. 33-18888, Form S-3 No. 333-53405, Form S-8
No. 333-33714, Form S-8 No. 333-34504, and Form S-8 No. 333-33712) of Orrstown
Financial Services, Inc. of our report dated February 11, 2005, appearing in the
2004 annual report to shareholders incorporated by reference in this Form 10-K
of Orrstown Financial Services, Inc. for the year ended December 31, 2004.

                              /S/ SMITH ELLIOTT KEARNS & COMPANY, LLC
                              --------------------------------------------------
                              SMITH ELLIOTT KEARNS & COMPANY, LLC


Chambersburg, Pennsylvania
March 10, 2005


                                                                    Exhibit 31.1
                                  CERTIFICATION

I, Kenneth R. Shoemaker, President and CEO, certify, that:

1. I have reviewed this annual report on Form 10-K of Orrstown Financial
Services, Inc.

2. Based on my knowledge, the annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report.

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report.

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act rules 13a-15(f) and 15d-15(f)) for the
registrant and we have:

   (a) designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision to
ensure that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those entities,
particularly during the period in which this annual report is being prepared;

   (b) designed such internal control over financial reporting, or caused such
internal control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;

   (c) evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the
period covered by this annual report based on such evaluation; and

   (d) disclosed in this annual report any change in the registrant's internal
control over financial reporting that occurred during the registrant's most
recent fiscal quarter that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial reporting.

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of registrant's board of directors
(or persons performing the equivalent function):

   (a) all significant deficiencies and material weaknesses in the design or
operation of the internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

   (b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.


                         By: /s/ Kenneth R. Shoemaker
                                 Kenneth R. Shoemaker
                                 President and CEO
                                 (Principal Executive Officer)
                                  March 10, 2005




                                                                    Exhibit 31.2
                                  CERTIFICATION

I, Bradley S. Everly, Sr. Vice President and CFO, certify, that:

1. I have reviewed this annual report on Form 10-K of Orrstown Financial
Services, Inc.

2. Based on my knowledge, the annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report.

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report.

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act rules 13a-15(f) and 15d-15(f)) for the
registrant and we have:

   (a) designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision to
ensure that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those entities,
particularly during the period in which this annual report is being prepared;

   (b) designed such internal control over financial reporting, or caused such
internal control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;

   (c) evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the
period covered by this annual report based on such evaluation; and

   (d) disclosed in this annual report any change in the registrant's internal
control over financial reporting that occurred during the registrant's most
recent fiscal quarter that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial reporting.

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of registrant's board of directors
(or persons performing the equivalent function):

   (a) all significant deficiencies and material weaknesses in the design or
operation of the internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

   (b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.


                          By: /s/ Bradley S. Everly
                                  Bradley S. Everly
                                  Sr. Vice President and CFO
                                  (Principal Financial Officer)
                                  March 10, 2005


                                                                    Exhibit 32.1



                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In connection with the Annual Report of Orrstown Financial Services, Inc.
(the Corporation) on Form 10-K for the period ending December 31, 2004 as filed
with the Securities and Exchange Commission on the date therein specified (the
"Report"), I, Kenneth R. Shoemaker, President and Chief Executive Officer of the
Corporation, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to
section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)  The Report fully complies with the requirements of Section 13(a) or 15(d)
   of the Securities Exchange Act of 1934; and

(2)  The information contained in the Report fairly presents, in all material
   respects, the financial condition and results of operations of the
   Corporation as of and for the period covered by the report.



                                    /s/  Kenneth R. Shoemaker
                                    Kenneth R. Shoemaker
                                    President and Chief Executive Officer

Dated: March 10, 2005

                                                       Exhibit 32.2


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In connection with the Annual Report of Orrstown Financial Services, Inc.
(the Corporation) on Form 10-K for the period ending December 31, 2004 as filed
with the Securities and Exchange Commission on the date therein specified (the
"Report"), I, Bradley S. Everly, Senior Vice President and Chief Financial
Officer of the Corporation, certify, pursuant to 18 U.S.C. section 1350, as
adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)  The Report fully complies with the requirements of Section 13(a) or 15(d)
   of the Securities Exchange Act of 1934; and

(2)  The information contained in the Report fairly presents, in all material
   respects, the financial condition and results of operations of the
   Corporation as of and for the period covered by the report.



                                    /s/  Bradley S. Everly
                                    Bradley S. Everly
                                    Senor Vice President and
                                    Chief Financial Officer

Dated: March 10, 2005