HARLEYSVILLE NATIONAL CORP
10-Q, 1997-11-13
NATIONAL COMMERCIAL BANKS
Previous: MCNEIL REAL ESTATE FUND XIV LTD, 10-Q, 1997-11-13
Next: DROVERS BANCSHARES CORP, 10-Q, 1997-11-13



                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                   FORM 10-Q
(Mark  One)

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

For  the  quarterly  period  ended  September  30,  1997.
                                    --------------------

                                      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  0-15237
                          -------

                       HARLEYSVILLE NATIONAL CORPORATION
                       ---------------------------------
            (Exact name of registrant as specified in its charter)

Pennsylvania                                      23-2210237
- ------------                                      ----------   
(State  or  other  jurisdiction  of          (I.R.S.    Employer
incorporation  or  organization)              Identification  No.)

483  Main  Street,  Harleysville,  Pennsylvania       19438
- -----------------------------------------------       -----
(Address  of  principal  executive  offices)       (Zip  Code)

Registrant's  telephone  number,  including  area  code:  (215)  256-8851

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.
             -----

               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate  by  check  mark  whether  the registrant has filed all documents and
reports  required  to  be filed by Sections 12, 13, or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed  by  a  court.      Yes  ___.    No  ___.

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate  the  number of shares outstanding of each of the issuer's classes of
common  stock,  as  of the latest practicable date: 7,020,211 shares of Common
Stock,  $1.00  par  value,  outstanding  on  October  31,  1997.

PAGE 1

                  HARLEYSVILLE  NATIONAL  CORPORATION


                     INDEX  TO  FORM  10-Q  REPORT

                                                                          PAGE
                                                                          ----

Part  I.    Financial  Information

Consolidated Balance Sheets - (unaudited) Sept. 30, 1997 and
            (audited) Dec. 31, 1996                                          3

Consolidated Statements of Income (unaudited) - Nine Months and Three        4
            Months Ended September 30, 1997 and 1996

Consolidated Statements of Cash Flows (unaudited) - Nine Months Ended        5
            September 30, 1997 and 1996

Notes to Consolidated Financial Statements                                   6

Management's Discussion and Analysis of Financial Condition and              8
            Results of Operations

Part II.  Other Information                                                 18

Signatures                                                                  19

PAGE 2

                PART  1.    FINANCIAL  INFORMATION
        HARLEYSVILLE  NATIONAL  CORPORATION  AND  SUBSIDIARIES
                 CONSOLIDATED  BALANCE  SHEETS

<TABLE>
<CAPTION>

                                                                           (Unaudited)            (Audited)
(Dollars in thousands)                                                  September 30, 1997    December 31, 1996
                                                                       --------------------  -------------------
ASSETS
<S>                                                                    <C>                   <C>
Cash and due from banks                                                $            32,064   $           39,407 
Federal Funds sold                                                                   9,050                6,000 
                                                                       --------------------  -------------------
    Total cash and cash equivalents                                                 41,114               45,407 
                                                                       --------------------  -------------------
Interest-bearing deposits in banks                                                   9,231                8,475 
Investment securities available for sale                                           258,255              209,795 
Investment securities held to maturity
 (market value $50,636 and $66,680, respectively)                                   49,552               65,226 
Loans                                                                              726,456              689,203 
Less: Unearned income                                                               (5,261)              (7,793)
         Allowance for loan losses                                                 (11,689)             (10,710)
                                                                       --------------------  -------------------
             Net loans                                                             709,506              670,700 
                                                                       --------------------  -------------------
Bank premises and equipment, net                                                    17,323               14,810 
Accrued income receivable                                                            7,743                6,653 
Other real estate owned                                                                715                  972 
Intangible assets, net                                                               1,812                1,658 
Other assets                                                                         3,237                2,432 
                                                                       --------------------  -------------------
         Total assets                                                  $         1,098,488   $        1,026,128 
                                                                       ====================  ===================

LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
   Noninterest-bearing                                                 $           142,772   $          139,723 
   Interest-bearing:
     NOW accounts                                                                   96,481              102,270 
     Money market accounts                                                         177,773              155,516 
     Savings                                                                       106,366              104,329 
     Time, under $100,000                                                          301,674              294,501 
     Time, $100,000 or greater                                                      71,616               51,360 
                                                                       --------------------  -------------------
          Total deposits                                                           896,682              847,699 
Accrued interest payable                                                            14,418               13,927 
U.S. Treasury demand notes                                                           2,016                2,572 
Federal funds purchased                                                             14,000                    - 
Federal Home Loan Bank (FHLB) borrowings                                            27,000               35,000 
Securities sold under agreements to repurchase                                      28,237               21,949 
Other liabilities                                                                    9,222                7,350 
                                                                       --------------------  -------------------
          Total liabilities                                                        991,575              928,497 
                                                                       --------------------  -------------------
Shareholders' Equity:
    Series preferred stock,  par value $1 per share;
       authorized 3,000,000 shares, none issued                                          -                    - 
    Common stock, par value $1 per share; authorized 30,000,000
       shares; issued and outstanding 7,020,211 shares in 1997 and
       6,656,770 shares in 1996                                                      7,020                6,657 
    Additional paid in capital                                                      49,305               40,316 
    Retained Earnings                                                               46,680               47,849 
    Net unrealized gains on investment securities available for sale                 3,908                2,809 
                                                                       --------------------  -------------------
          Total shareholders' equity                                               106,913               97,631 
                                                                       --------------------  -------------------
          Total liabilities and shareholders' equity                   $         1,098,488   $        1,026,128 
                                                                       ====================  ===================

See accompanying notes to consolidated financial statements.
</TABLE>
PAGE 3

           HARLEYSVILLE  NATIONAL  CORPORATION  AND  SUBSIDIARIES
                 CONSOLIDATED  STATEMENTS  OF  INCOME

<TABLE>
<CAPTION>

                                                                   (Unaudited)
                                                                Nine months ended                Three months Ended
                                                                  September 30,                     September 30,
                                                               -------------------               -------------------       
<S>                                                            <C>                  <C>          <C>                  <C>
(Dollars in thousands except weighted average number
 of common shares and per share information)                                  1997        1996                  1997        1996
                                                               -------------------  -----------  -------------------  ----------
INTEREST INCOME:
Loans, including fees                                          $            41,939  $   39,220   $            14,332  $   13,161
Lease financing                                                              3,376       2,796                 1,139       1,087
Investment securities:
   Taxable                                                                   9,294       8,976                 3,038       3,078
   Exempt from federal taxes                                                 3,917       2,866                 1,417       1,041
Federal funds sold                                                             781         547                   465         148
Deposits in banks                                                              309         168                    91          97
                                                               -------------------  -----------  -------------------  ----------
      Total interest income                                                 59,616      54,573                20,482      18,612
                                                               -------------------  -----------  -------------------  ----------

INTEREST EXPENSE:
Savings deposits                                                             7,436       7,236                 2,585       2,503
Time, under $100,000                                                        12,332      12,711                 4,182       4,184
Time, $100,000 or greater                                                    2,421       1,393                   980         518
Borrowed funds                                                               2,859       1,559                   940         566
                                                               -------------------  -----------  -------------------  ----------
      Total interest expense                                                25,048      22,899                 8,687       7,771
                                                               -------------------  -----------  -------------------  ----------
      Net interest income                                                   34,568      31,674                11,795      10,841
Provision for loan losses                                                    1,670       1,572                   540         517
                                                               -------------------  -----------  -------------------  ----------
      Net interest income after provision for loan losses                   32,898      30,102                11,255      10,324
                                                               -------------------  -----------  -------------------  ----------
OTHER OPERATING INCOME:
Service charges                                                              2,122       1,922                   706         657
Security gains (losses), net                                                 1,134         (96)                  430          23
Trust income                                                                 1,107       1,007                   369         322
Other Income                                                                   804         947                   146         362
                                                               -------------------  -----------  -------------------  ----------
      Total other operating income                                           5,167       3,780                 1,651       1,364
                                                               -------------------  -----------  -------------------  ----------
      Net interest income after provision for loan losses
         and other operating income                                         38,065      33,882                12,906      11,688
                                                               -------------------  -----------  -------------------  ----------
OTHER OPERATING EXPENSES:
Salaries, wages and employee benefits                                       11,349      10,668                 3,911       3,914
Occupancy                                                                    1,467       1,379                   511         474
Furniture and equipment                                                      1,976       1,516                   721         521
Other expenses                                                               6,094       5,525                 2,006       1,781
                                                               -------------------  -----------  -------------------  ----------
      Total other operating expenses                                        20,886      19,088                 7,149       6,690
                                                               -------------------  -----------  -------------------  ----------
      Income before income taxes                                            17,179      14,794                 5,757       4,998
Income tax expense                                                           4,651       4,250                 1,513       1,483
                                                               -------------------  -----------  -------------------  ----------
Net income                                                     $            12,528  $   10,544   $             4,244  $    3,515
                                                               ===================  ===========  ===================  ==========

Weighted average number of common shares                                 7,006,084   6,995,446             7,019,406   6,996,467
                                                               ===================  ===========  ===================  ==========

Net income per share information                               $              1.79  $     1.51   $              0.60  $     0.50
                                                               ===================  ===========  ===================  ==========

Cash dividends per share                                       $              0.65  $     0.56   $              0.23  $     0.20
                                                               ===================  ===========  ===================  ==========

See accompanying notes to consolidated financial statements.
</TABLE>
PAGE 4

               HARLEYSVILLE  NATIONAL  CORPORATION  AND  SUBSIDIARIES
                    CONSOLIDATED  STATEMENTS  OF  CASH  FLOWS
                                  (Unaudited)

<TABLE>
<CAPTION>

(Dollars in thousands)                                                       Nine Months Ended Sept. 30,
<S>                                                                         <C>                            <C>
OPERATING ACTIVITIES:                                                                               1997        1996 
                                                                            -----------------------------  ----------
  Net Income                                                                $                     12,528   $  10,544 
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Provision for loan losses                                                                      1,670       1,572 
    Depreciation and amortization                                                                  1,172       1,009 
    Net amortization of investment
      securities' discount/premiums                                                                  186         341 
    Net realized security (gain) loss                                                             (1,134)         96 
    Increase in accrued income receivable                                                         (1,090)       (634)
    Increase in accrued interest payable                                                             491       1,016 
    Increase in other assets                                                                        (806)       (434)
    Net increase in other liabilities                                                              1,279       3,311 
    Decrease in unearned income                                                                   (2,532)     (1,122)
    Write-down of other real estate owned                                                              4         119 
    (Increase) decrease in intangible assets                                                        (153)        226 
                                                                            -----------------------------  ----------
       Net cash provided by operating activities                                                  11,615      16,044 
                                                                            -----------------------------  ----------
INVESTING ACTIVITIES:
  Proceeds from sales of investment securities available for sale                                 29,047      59,239 
  Proceeds, maturity or calls of investment securities held to maturity                           12,904       7,069 
  Proceeds, maturity or calls of investment securities available for sale                         16,947      26,479 
  Purchases of investment securities available for sale                                          (88,045)   (115,871)
  Purchases of investment securities held to maturity                                             (1,001)     (4,439)
  Net increase in interest-bearing deposits in banks                                                (756)     (6,538)
  Net increase in loans                                                                          (38,764)    (45,407)
  Net increase in premises and equipment                                                          (3,684)     (2,423)
  Proceeds from sales of other real estate                                                         1,074         449 
                                                                            -----------------------------  ----------
       Net cash used in investing activities                                                     (72,278)    (81,442)
                                                                            -----------------------------  ----------
FINANCING ACTIVITIES:
  Net increase in deposits                                                                        48,983      42,065 
  (Decrease) increase in U.S. Treasury demand notes                                                 (556)         92 
  Increase in federal funds purchased                                                             14,000      12,000 
  (Decrease) increase in FHLB borrowings                                                          (8,000)        300 
  Increase in securities sold under agreement                                                      6,288       3,283 
  Cash dividends & fractional shares                                                              (4,545)     (3,922)
  Dividend reinvestment                                                                              (17)        (19)
  Stock Options                                                                                      217          31 
                                                                            -----------------------------  ----------
    Net cash provided by financing activities                                                     56,370      53,830 
                                                                            -----------------------------  ----------
Increase in cash and cash equivalents                                                             (4,293)    (11,568)
Cash and cash equivalents at beginning of period                                                  45,407      50,607 
                                                                            -----------------------------  ----------
Cash and cash equivalents at end of the period                              $                     41,114   $  39,039 
                                                                            =============================  ==========
  Cash paid during the period for:
     Interest                                                               $                     24,557   $  21,882 
                                                                            =============================  ==========
   Supplemental disclosure of noncash investing and financing activities:
       Transfer of assets from loans to other real estate owned             $                        820   $   1,056 
                                                                            =============================  ==========

See accompanying notes to consolidated financial statements.
</TABLE>
PAGE 5
              HARLEYSVILLE NATIONAL CORPORATION AND SUBSIDIARIES
                NOTES  TO  CONSOLIDATED  FINANCIAL STATEMENTS

NOTE 1 - In the opinion of management, the accompanying unaudited consolidated
financial  statements  contain  all  adjustments,  consisting  only  of normal
recurring  adjustments, necessary to present fairly the consolidated financial
position  of  Harleysville  National  Corporation  (the "Corporation") and its
wholly  owned  subsidiaries  -  Harleysville  National  Bank and Trust Company
("Harleysville"),  The  Citizens  National  Bank  of  Lansford  ("Citizens"),
Security  National  Bank  ("Security")  (collectively,  the  "Banks")  and HNC
Financial  Company   - as of September 30, 1997, the results of its operations
for  nine  and  three  month periods ended September 30, 1997 and 1996 and the
cash  flows  for  the  nine  month  periods ended September 30, 1997 and 1996.
These  unaudited  consolidated  financial  statements  should  be  read  in
conjunction  with  the  audited  consolidated  financial  statements  of  the
Corporation  and  the notes thereto set forth in the Corporation's 1996 annual
report.

The results of operations for the nine and three month periods ended September
30, 1997 and 1996 are not necessarily indicative of the results to be expected
for  the  full  year.

NOTE  2  -  Income  tax  expense  is less than the amount calculated using the
statutory tax rate primarily the result of tax exempt income earned from state
and  municipal  securities  and  loans.

NOTE  3  -  The  Financial  Accounting  Standards  Board  issued  Statement of
Financial  Accounting  Standards  (SFAS) No. 128, Earnings Per Share, which is
effective  for  financial  statements  issued  after December 15, 1997.  Early
adoption  of  the  new standard is not permitted.  The new standard eliminates
primary  and  fully  diluted  earnings  per share and requires presentation of
basic  and  diluted earnings per share together with disclosure of how the per
share  amounts  were  computed.    The  adoption  of  this new standard is not
expected  to have a material impact on the disclosure of earnings per share in
the  financial  statements.

NOTE  4 - On January 1, 1996, the Corporation adopted the Financial Accounting
Standards  Board  issued  (SFAS)  No.  123,  "Accounting  for  Stock-Based
Compensation,"  which  contains  a  fair  value-based  method  for  valuing
stock-based  compensation  that  entities may use, which measures compensation
cost  at the grant date based on the fair value of the award.  Compensation is
then  recognized over the service period, which is usually the vesting period.
Alternatively,  the  standard  permits  entities  to  continue  accounting for
employee  stock  options  and  similar instruments under Accounting Principles
Board    (APB)  Opinion  No.  25,  "Accounting for Stock Issued to Employees."
Entities  that  continue to account for stock options using APB Opinion No. 25
are  required  to  make  pro  forma disclosures of net income and earnings per
share, as if the fair value-based method of accounting defined in SFAS No. 123
had  been  applied.  The Corporation's employee stock option plan is accounted
for  under  APB Opinion No. 25.  Accordingly, the adoption of SFAS No. 123 did
not  have  an  impact  on the Corporation's consolidated financial position or
results  of  operations.

NOTE  5  -  On  March  1, 1996, the Corporation consummated the acquisition of
Farmers  &  Merchants  Bank (Honesdale, PA.) ("Farmers").  The acquisition was
pursuant  to an Agreement and Plan of Reorganization and an Agreement and Plan
of  Merger  which was executed on September 7, 1995.  The agreements delineate
the terms of the combination.  The shareholders of Farmers approved the merger
at  a meeting of shareholders on January 31, 1996.   For each share of Farmers
common stock outstanding, 0.6190 shares of the Corporation's common stock were
issued  at  the  effective  date  on  March  1,  1996.      As a result of the
transaction,  438,126  new  shares  of  Harleysville National Corporation, par
value  $1.00  per share, were issued on March 1, 1996 pursuant to Registration
Statement  No.  33-65021 filed with the SEC and which was effective January 2,
1996.    Farmers'  banking operations were merged into those of Citizens.  The
Farmers  merger  was  accounted  for  on  a  pooling-of-interests  basis.

NOTE  6  -  On  May  8,  1997, the Board of Directors of Harleysville National
Corporation  declared  a    5% stock dividend (five shares of common stock for
each  100  shares  of common stock outstanding held) that was payable June 30,
1997,  to  shareholders  of  record  June  13,  1997.
              On  May 9, 1996, the Board of Directors of Harleysville National
Corporation  declared  a    5% stock dividend (five shares of common stock for
each  100  shares  of common stock outstanding held) that was payable June 28,
1996,  to  shareholders  of  record  June  14,  1996.

PAGE 6
              Prior  period  weighted  average  number  of  common shares, net
income  per  share and cash dividends per share information have been restated
to  reflect  the  stock  dividends.

NOTE  7  -  On  March  17,  1997,  the  HNC Financial Company, a subsidiary of
Harleysville  National Corporation was incorporated as a Delaware Corporation.
HNC  Financial  Company's  principal  business  function  is  to  expand  the
investment  opportunities  of  the  Corporation.

NOTE  8  -  In  February  1997,  the  FASB  issued  SFAS  No.  129, Disclosure
Information  about  Capital  Structure.    SFAS  No. 129 summarizes previously
issued disclosure guidance contained within APB Opinion No. 10 and 15, as well
as  SFAS  No.  47.    SFAS  No. 129 is effective for fiscal years ending after
December 15, 1997.  The Banks' current disclosures will not be affected by the
adoption  of  SFAS  No.  129.

NOTE  9  - In June 1997, the FASB issued SFAS No. 130, Reporting Comprehensive
Income.  SFAS No. 130 establishes standards to provide prominent disclosure of
comprehensive income items.  Comprehensive income is the change in equity of a
business  enterprise  during  a  period from transactions and other events and
circumstances  from  non-owner  sources.    SFAS  No. 130 is effective for all
periods  beginning after December 15, 1997.  Subsequent to the effective date,
all  prior-period  amounts  are  required  to  be  restated  to conform to the
provisions  of  SFAS No. 130.  The adoption of SFAS No. 130 is not expected to
have  a  material impact on the Corporation's financial position or results of
operations.

NOTE  10  -  In  June  1997,  the  FASB issued SFAS No. 131, Disclosures about
Segments of an Enterprise and Related Information.  SFAS No. 131 requires that
public  business  enterprises  report  certain  information  about  operating
segments  in  complete  sets  of financial statements of the enterprise and in
condensed  financial statements of interim periods issued to shareholders.  It
also  requires  that  public  business  enterprises report certain information
about their products and services, the geographic areas in which they operate,
and  their  major  customers.    SFAS  No.  131  is  effective for all periods
beginning  after December 15, 1997.  The adoption of SFAS No. 131 will have no
impact  on  the  Corporation's  financial  position or results of operation.  

PAGE 7
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS  OF  OPERATIONS
- -----------------------

              The  following  is  management's  discussion and analysis of the
significant  changes  in  the  results  of  operations,  capital resources and
liquidity  presented in its accompanying consolidated financial statements for
the  Corporation,  the  Banks  and  HNC  Financial Company.  The Corporation's
consolidated  financial  condition  and  results  of operations consist almost
entirely  of the  Banks'  financial condition and results of operations.  This
discussion should be read in conjunction with the 1996 Annual Report.  Current
performance  does  not  guarantee,  assure,  or  may  be indicative of similar
performance  in  the  future.

               In  addition to historical information, this Form 10-Q contains
forward-looking  statements.   The forward-looking statements contained herein
are subject to certain risks and uncertainties that could cause actual results
to  differ  materially from those projected in the forward-looking statements.
Important  factors  that  might  cause  such a difference include, but are not
limited  to,  those discussed in the section entitled "Management's Discussion
and  Analysis  of Results of Operations and Financial Condition."  Readers are
cautioned  not  to  place  undue reliance on these forward-looking statements,
which  reflect  management's  analysis  only  as  of  the  date  hereof.   The
Corporation  undertakes  no  obligation  to  publicly  revise  or update these
forward-looking statements to reflect events or circumstances that arise after
the  date  hereof.  Readers should carefully review the risk factors described
in other documents the Corporation files from time to time with the Securities
and  Exchange  Commission,  including the Quarterly Reports on Form 10-Q to be
filed by the Corporation in 1997 and 1998, and any Current Reports on Form 8-K
filed  by  the  Corporation.

     Consolidated  net  income  for  the  first  nine  months  of  1997  was
$12,528,000,  an  increase of $1,984,000, or 18.8%, over the first nine months
of  1996  net  income  of  $10,544,000.  Earnings per share for the first nine
months  of  1997  of $1.79 increased $0.28, over the first nine months of 1996
earnings per share of $1.51.  Consolidated net income for the third quarter of
1997 was $4,244,000, an increase of $729,000, or 20.7%, over the third quarter
of 1996 net income of $3,515,000.  Earnings per share for the third quarter of
1997  of  $0.60  increased  $0.10, over the third quarter of 1996 earnings per
share  of  $0.50.

               The  first  nine  months of 1997 net income included a security
gain,  resulting  from  the  sale  of  equity securities held at HNC Financial
Company.    This gain contributed $863,000 to net income during the first nine
months  of  1997.    This  gain  was partially offset by losses on the sale of
mortgage  loans  and  losses  on  the  sales  of  securities  at  the  banking
subsidiaries  that  reduced net income by $114,000 and $126,000, respectively.
The  third quarter of 1997 net income included a security gain, resulting from
the  sale  of equity securities held at HNC Financial Company in the amount of
$455,000.    This  gain was partially offset by losses on the sale of mortgage
loans  and  losses on the sales of securities at the banking subsidiaries that
reduced  net  income  for  the  third  quarter  by  $114,000  and  $176,000,
respectively.      Management  continuously  reviews  the  available  for sale
security  portfolio  for opportunities to sell securities and recognize gains.
The  timing  of security sales is dependent on portfolio management strategies
and  market conditions.  It is anticipated that Management may sell securities
in  the  future  that  may  result  in  gains  or  losses.

               As of September 30, 1997, the banks have seen an improvement in
asset  quality,  compared  to  December  31,  1996  and  September  30,  1996.
Nonperforming assets, including nonaccrual loans, restructured loans and other
real  estate  owned,  were  $4,572,000,  or .63% of total loans and net assets
acquired  in  foreclosure at September 30, 1997, compared to 0.83% at December
31, 1996 and 1.78% at September 30, 1996.  The ratio of the allowance for loan
losses  to nonperforming assets improved to 255.7% at September 30, 1997, from
188.8%  at  December  31,  1996  and  88.3%  at  September  30,  1996.

     For  the  nine  months ended September 30, 1997, the annualized return on
average assets and the annualized return on average shareholders' equity  were
1.57%  and  16.35%, respectively.  For the same period in 1996, the annualized
return  on  average  assets  was  1.46%  and  the annualized return on average

PAGE 8

shareholders'  equity  was  15.61%.   For the three months ended September 30,
1997, the annualized return on average assets was 1.55%, compared to 1.42% for
the  same  period  in 1996, and the annualized return on average shareholders'
equity  was  16.08%  for  the  third  quarter of 1997 and 15.23% for the third
period  of  1996.

     Net  income  is  affected by five major elements: net interest income, or
the  difference  between  interest  income earned on loans and investments and
interest  expense  paid on deposits and borrowed funds; the provision for loan
losses,  or  the  amount  added  to  the  allowance for loan losses to provide
reserves  for future losses on loans; other operating income, which is made up
primarily  of  certain  fees,  trust income and gains and losses from sales of
securities;  other operating expenses, which consist primarily of salaries and
other  operating expenses and income taxes.  Each of these major elements will
be  reviewed  in  more  detail  in  the  following  discussion.


 NET  INTEREST  INCOME  AND  RELATED  ASSETS  AND  LIABILITIES
 -------------------------------------------------------------

     Net  interest  income  for  the  first nine months of 1997 of $34,568,000
increased $2,894,000, or 9.1%, over the first nine months of 1996 net interest
income  of $31,674,000.  As illustrated in the table below, the primary source
of  this  increase  was  a rise in interest income resulting from increases to
earning  asset  volumes in the first nine months of 1997, compared to the same
period  in  1996.    The increase in interest income was partially offset by a
rise  in interest expense, primarily as a result of an increase in the volumes
of    time  deposits  and  other borrowings.  Other borrowings include Federal
Funds  purchased,  Federal  Home  Loan  Bank borrowings, securities sold under
agreements  to  repurchase  and  U.  S.  Treasury  demand  notes.

     The  rate-volume variance analysis set forth in the table below, which is
computed  on a tax-equivalent basis (tax rate of 35%), analyzes changes in net
interest  income  for  the nine months ended September 30, 1997 over September
30, 1996 and the three months ended September 30, 1997 over September 30, 1996
by  their  rate  and  volume  components.
<TABLE>

                                             Nine  Months  Ended                 Three Months Ended
                                             September  30,  1997                September 30, 1997
                                                 Over/(Under)                        Over/(Under)
                                              September  30,  1996               September 30, 1996
<CAPTION>
                                               Total          Caused by:              Total     Caused by:
                                                             ------------                      ------------     
                                             Variance       Rate      Volume   Variance       Rate      Volume
                                             ---------  ------------  -------  ---------  ------------  -------
Interest Income:
<S>                                          <C>        <C>           <C>      <C>        <C>           <C>
  Securities *                               $   1,935  $       423   $ 1,512  $     539  $        44   $   495
  Money market instruments                         375           34       341        311            4       307
  Loans *                                        3,320         (242)    3,562      1,235          161     1,074
                                             ---------  ------------  -------  ---------  ------------  -------
     Total                                       5,630          215     5,415      2,085          209     1,876
                                             ---------  ------------  -------  ---------  ------------  -------

Interest Expense:
  Savings deposits                                 200          (89)      289         82          (25)      107
  Time deposits and certificates of deposit        650         (183)      833        459           28       431
  Other borrowings                               1,300           (4)    1,304        375            8       368
                                             ---------  ------------  -------  ---------  ------------  -------
      Total                                      2,150         (276)    2,426        916           11       906
                                             ---------  ------------  -------  ---------  ------------  -------

Net interest income                          $   3,480  $       491   $ 2,989  $   1,169  $       198   $   970
                                             =========  ============  =======  =========  ============  =======
    *Tax Equivalent Basis
</TABLE>

     Taxable-equivalent net interest income was $36,944,000 for the first nine
months  of  1997, compared to $33,464,000 for the same period in 1996, a 10.4%
or  $3,480,000  increase.    This  increase in taxable-equivalent net interest
income  was  primarily  due  to  a $2,989,000 increase related to volume.  The

PAGE 9

increase  related  to  interest  rates was $491,000.  Total taxable-equivalent
interest income grew $5,630,000, primarily the result of the higher volumes in
both  the  security  and  loan earning asset categories.  Average year-to-date
earning  assets  increased  to  $1,008,643,000  at  September  30,  1997  from
$917,920,000  at  September  30,  1996,  a  9.9%  increase.   This increase in
earning  assets  was  primarily  due  to  the  growth in loans, as a result of
persistent  sales  efforts  and  new  branch  openings.

            Total  interest  expense  grew  $2,150,000  during  the first nine
months  of  1997,  compared  to  the  same  period  in  1996.  This growth was
principally  the  result  of  higher  volumes, primarily due to an increase in
other  borrowings.    The  volume  of  average  other  borrowings  increased
$33,897,000,  or  83.9%  during the first nine months of 1997, compared to the
first  nine  months  of  1996.    The increase in other borrowings was used to
finance the earning asset growth. Partially offsetting this growth in interest
expense  were  lower  interest  rates  paid  on deposits during the first nine
months  of 1997, compared to the same period in 1996.  The lower deposit rates
were  primarily  due  to  lower  time  deposit rates. The decrease in the time
deposit  rates  is related to the repricing of maturing higher rate CD's, into
CD's  with  lower  rates.

             Taxable-equivalent  net  interest  income  of  $12,668,000  was
$1,169,000,  or  10.2%  higher  for  the  third  quarter  of 1997, compared to
$11,499,000  for  the  same  period  in 1996.  Interest income grew $2,085,000
during the period, as a result of an increase in earning asset volumes.  Third
quarter average earning assets grew $98,332,000, compared to the third quarter
of  1996.   This growth included a $48,987,000 rise in loans and a $27,412,000
increase  in  securities.    The increase in the interest income was partially
offset  by  a  $916,000  rise  in  interest expense.  Increases in all deposit
category  volumes  contributed  to  this  increase  in  interest  expense.
Nonaccruing  loans are included in the average balance yield calculations, but
the  average  nonaccruing  loans  had  no  material  effect  on  the  results.

 NET  INTEREST  MARGIN
 ---------------------

     The  net  interest  margin  of  4.88%  for  the  nine  month period ended
September 30, 1997, increased from the 4.86% net interest margin for the first
nine  months  of 1996.  The yield on earning assets was 8.20% during the first
nine  months  of  1997, compared to 8.19% for the same period in 1996.  During
the  first nine months of 1997, a decrease in the yield on loans was offset by
increases  in  both  the  securities and money market instrument earning asset
categories,  compared  to the same period in 1996.   The average interest rate
paid  on  interest bearing deposits and other borrowings was 4.14% for both of
the  first nine months of 1997 and 1996.  The net interest margin was 4.87% in
the  third quarter of 1997, a .02% decrease from the 4.89% net interest margin
recorded  in  the  third  quarter  of  1996.    The  Banks  have  been able to
effectively  match assets and liabilities and maintain a consistent percentage
of  earning  assets  to  total  assets.

PROVISION  FOR  LOAN  LOSSES
- ----------------------------

     The  provision  is  based on management's analysis of the adequacy of the
allowance  for loan losses.  In its evaluation, management considers past loan
experience,  overall  characteristics  of the loan portfolio, current economic
conditions and other relevant factors.  Based on the latest monthly evaluation
of  potential loan losses, management currently believes that the allowance is
adequate  to  absorb  known  and  inherent  losses  in  the  loan  portfolio.
Ultimately,  however,  the adequacy of the allowance is largely dependent upon
the  economy,  a  factor beyond the Corporation's control.  With this in mind,
additions  to the allowance for loan losses may be required in future periods,
especially  if  economic  trends worsen or certain borrowers' ability to repay
declines.

         For  the  first nine months of 1997 the provision for loan losses was
$1,670,000,  compared  to  $1,572,000  for the same period in 1996. Net charge
offs were $691,000 for the nine months ended September 30, 1997, compared with
$718,000 for the nine months ended September 30, 1996.   The net loans charged
off during the first nine months of 1997 were primarily attributed to consumer
loans  (installment,  personal  credit  lines  and credit cards).  During the
first  half  of  1997,  management  took steps to control the risk of consumer
charge  offs  by  tightening  credit standards and increasing reserve for loan
losses  for  consumer  loans.     Total net loans charged off during the third
quarter  of 1997 were 79.5% less than the third quarter of 1996.  The ratio of

PAGE 10

the  allowance  for  loan  losses  to loans at September 30, 1997 of 1.62% was
higher  than  the  December  31,  1996  ratio of 1.57%, and was lower than the
September  30,  1996  ratio  of  1.60%.

ALLOWANCE  FOR  LOAN  LOSSES
- ----------------------------

 Transactions  in  the  allowance  for  loan  losses  are  as  follows:
<TABLE>
<CAPTION>

                                                         1997              1996
                                                   -----------------  ---------------         
<S>                                                <C>                <C>              <C> 
Balance, Beginning of Year                            $10,710,000        $9,891,000
Provision charged to operating expenses                 1,670,000         1,572,000
Loans charged off                                      (1,058,000)         (840,000)
Recoveries                                                367,000           123,000
                                                   -----------------  ---------------         
Balance, September 30                                 $11,689,000       $10,746,000
                                                   =================  ===============         

Ratios:                                            Sept.  30, 1997    Dec. 31, 1996    Sept. 30, 1996
- -------------------------------------------------  -----------------  ---------------  ---------------
Allowance for loan losses to nonperforming assets             255.7%           188.8%            88.3%
                                                   -----------------  ---------------  ---------------
Nonperforming assets to total loans & net assets
acquired in foreclosure                                        0.63%            0.83%            1.78%
Allowance for loan losses to total loans                       1.62%            1.57%            1.60%
</TABLE>

     The  following  table  sets forth an allocation of the allowance for loan
losses  by  loan  category:

<TABLE>
<CAPTION>
                                 September 30, 1997
                                -------------------      
                                                 Percent
                                 Amount         of Loans
                           -------------------  ---------
<S>                        <C>                  <C>
Commercial and industrial  $         3,021,000        27%
Installment and other                1,725,000        31%
Real estate                          1,474,000        34%
Lease financing                        172,000         8%
Unallocated                          5,297,000        N/A
                           -------------------  ---------
  Total                    $        11,689,000       100%
                           ===================  =========
</TABLE>

     Nonperforming  assets  (nonaccruing  loans, net assets in foreclosure and
troubled  debt  restructured  loans)  were 0.63% of total loans and net assets
acquired  in  foreclosure at September 30, 1997, compared to 0.83% at December
31,  1996  and  1.78%  at  September 30, 1996.  The decline in this ratio from
September  30,  1996  to  September  30,  1997, is primarily the result of the
reduction in nonaccruing loans during this period.  The ratio of the allowance
for  loan  losses  to  non-performing  assets was 255.7% at September 30, 1997
compared  to  188.8%  at  December  31,  1996 and 88.3% at September 30, 1996.

     Nonaccruing loans at September 30, 1997 of $2,833,000, decreased $150,000
from  the December 31, 1996 level of $2,983,000, and decreased $6,538,000 from
the  September  30,  1996  level  of $9,371 ,000.  The $6,538,000 reduction in
nonaccrual  loans from September 30, 1996 to September 30, 1997, was primarily
due to one loan being upgraded to accruing status during the fourth quarter of
1996.   This loan achieved accrual status after meeting appropriate standards.

              Net  assets in foreclosure totaled $714,000 as of  September 30,
1997,  an decrease of $258,000 from the December 31, 1996 balance of $972,000.
During  the  first  nine  months  of  1997,  transfers from loans to assets in
foreclosure  were  $820,000,  payments  on  foreclosed  properties  totaled
$1,074,000  and  write  downs  of  assets  in foreclosure equaled $4,000.  The
balance  of  net  assets  in foreclosure at September 30, 1996 was $1,708,000.

PAGE 11

Efforts  to liquidate assets acquired in foreclosure are proceeding as quickly
as  potential  buyers  can be located and legal constraints permit.  Generally
accepted  accounting principles require foreclosed assets to be carried at the
lower  of  cost  (lesser  of  carrying value of asset or fair value at date of
acquisition)  or  estimated  fair  value.

     As  of    September  30,  1997,  there were two unrelated  borrowers with
troubled  debt restructured loans totaling $1,025,000, compared with a balance
of    $1,717,000 as of December 31, 1996 and $1,097,000 at September 30, 1996.
There  were  three  unrelated borrowers at December 31, 1996 and September 30,
1996,  including  the  same  two  borrowers  at  September  30, 1997.  The two
unrelated  borrowers  were  complying  with  the  restructured  terms,  as  of
September  30,  1997.

     Loans past due 90 days or more and still accruing interest are loans that
are  generally well-secured and expected to be restored to a current status in
the near future.  As of September 30, 1997, loans past due 90 days or more and
still  accruing  interest  were  $1,969,000,    compared  to  $1,848,000 as of
December  31,  1996  and  $1,544,000  as  of September 30, 1996.  The $121,000
increase  in  loans  past  due 90 days from December 31, 1996 to September 30,
1997  was  primarily the result of an increase in commercial loans past due 90
days.

               The  following  information  concerns  impaired  loans:

     Impaired  Loans:

<TABLE>
<CAPTION>

Restructured Loans                                  $1,025,000
Nonaccrual Loans                                     1,470,000
                                                    ----------       
                                                    $2,495,000
                                                    ==========       

<S>                                                 <C>         <C>
     Average year-to-date impaired loans:                       $3,917,000
                                                                ==========

     Impaired loans with specific loss allowances:              $2,495,000
                                                                ==========

     Loss allowances reserved on impaired loans:                $  348,000
                                                                ==========

     Income recognized on impaired loans during
          the first nine months of 1997                         $  110,000
                                                                ==========
</TABLE>

    The  Banks' policy for interest income recognition on impaired loans is to
recognize  income  on  restructured loans under the accrual method.  The Banks
recognize  income  on nonaccrual loans under the cash basis when the loans are
both  current  and  the  collateral  on  the  loan  is sufficient to cover the
outstanding  obligation  to the Banks.  The Banks will not recognize income if
these  factors  do  not  exist.

OTHER  OPERATING  INCOME
- ------------------------
<TABLE>
<CAPTION>
                                 Nine Months    Ended Sept. 30,   Three Months   Ended Sept. 30,
                                 ------------  -----------------  -------------  ----------------
                                     1997            1996             1997             1996
                                 ------------  -----------------  -------------  ----------------
<S>                              <C>           <C>                <C>            <C>
    (Dollars in thousands)
Service charges                  $      2,122  $          1,922   $         706  $            657
Securities gains (losses), net          1,134               (96)            430                23
Trust income                            1,107             1,007             369               322
Other income                              804               947             146               362
                                 ------------  -----------------  -------------  ----------------
Total other operating income     $      5,167  $          3,780   $       1,651  $          1,364
                                 ============  =================  =============  ================
</TABLE>
PAGE 12

     Other  operating  income  for  the  first  nine  months of 1997 increased
$1,387,000,  or  36.7%, from $3,780,000 at September 30, 1996 to $5,167,000 at
September  30,  1997.     This rise in other operating income is primarily the
result of a $1,230,000 rise in net security gains during the first nine months
of  1997,  compared  to  the  same  period in 1996.  Also contributing to this
increase  was  a  $200,000  increase in service charges and a $100,000 rise in
trust  fees.      These gains were partially offset by a $176,000 reduction in
other  income  related  to  losses  on the sale of residential mortgages.  The
third  quarter  of  1997  other  income  of  $1,651,000 was $287,000, or 21.0%
higher  than  the  third quarter of 1996 other operating income of $1,364,000.
This  increase  was primarily the result of an increase in net security gains,
offset  by  losses  on  the  sale  of  residential mortgages, during the third
quarter  of  1997.

     The  $200,000, or 10.4%  increase in service charges is the result of the
7.8%  growth in average deposits eligible for service charges and an effort by
the  banks  to  enhance  the  collection  of service fees.  During this period
service  charges  on  deposits  grew  $82,000,  or  9.7%,  and  overdraft fees
increased  $93,000,  or  10.9%.    The  1997 third quarter increase in service
charges  was  7.5%,  compared  to  the  third  quarter  in  1996.

              The  corporation  recorded  a net security gain of $1,134,000 in
the  first nine months of 1997, compared  to a $96,000 loss in the same period
in  1996.    The third quarter 1997 net security gain was $407,000 higher than
the  third  quarter  of  1996.   The majority of the 1997 security gain is the
result  of the sale of equity securities held at HNC Financial Company.   From
time  to  time, the Corporation sells investment securities available for sale
to  fund  the purchase of other securities in an effort to enhance the overall
return  of  the  portfolio.

     Income  from  the  Trust  and  Financial  Services  Department  increased
$100,000,  or  9.9%,  in  the  first nine months of 1997, compared to the same
period in 1996.  This increase was the result of  both an increase in the book
value  of  trust assets of 8.8% from September 30, 1996 to September 30, 1997,
and the Corporation's continuing emphasis on marketing the Trust and Financial
Services  Department's  products  and services.   The third quarter 1997 trust
fees  grew  14.6%,  compared  to  the  same  period  in  1996.

             Other  income  for the nine months of 1997 decreased $143,000, or
15.1%,    compared  to  the  same  period  in 1996.  This decrease is due to a
$176,000 net loss recognized on the sales of residential mortgages, during the
third  quarter  of  1997.  The Corporation used the funds generated from these
sales  to  purchase  mortgages that currently earn a higher rate of return and
reduce  the  overall interest rate risk of the residential mortgage portfolio.
The  Corporation  continuously  researches  different strategies it can use to
enhance  both  the interest rate earned on loans, and reduce the interest rate
risk  of  the  loan  portfolios.    Net of the loss on the sale of residential
mortgages,  other income grew 3.5%, primarily due to a rise in merchant credit
card  processing  fees.    The  third  quarter  of 1997 other income decreased
$216,000,  compared  to the same period in 1996, primarily due to the $176,000
mortgage  loan  sale  loss.  Also contributing to the lower third quarter 1997
other  income  were  lower  fees  associated  with  loans.

OTHER  OPERATING  EXPENSES
- --------------------------
<TABLE>
<CAPTION>
                                 Nine Months   Ended Sept. 30,   Three Months   Ended Sept. 30,
                                 ------------  ----------------  -------------  ----------------
                                     1997            1996            1997             1996
                                 ------------  ----------------  -------------  ----------------
<S>                              <C>           <C>               <C>            <C>
(Dollars in thousands)
Salaries                         $      8,746  $          7,591  $       3,044  $          2,563
Employee benefits                       2,603             3,077            867             1,351
Net occupancy expense                   1,467             1,379            511               474
Equipment expense                       1,976             1,516            721               521
Other expenses                          6,094             5,525          2,006             1,781
                                 ------------  ----------------  -------------  ----------------
Total other operating expenses   $     20,886  $         19,088  $       7,149  $          6,690
                                 ============  ================  =============  ================
</TABLE>
PAGE 13

     Other operating expenses for the first nine months of 1997 of $20,886,000
increased  $1,798,000,  or  9.4%,  from the $19,088,000 for the same period in
1996.   The third quarter of 1997 other operating expenses grew 6.9%, compared
to  the  third  quarter  of  1996.   The rise in operating expenses was due to
higher  expenses related to four new branches opened after September 30, 1996,
increases  in  equipment  expenses  and  other expenses related to the overall
growth  of  the  Banks.

     Employee salaries increased  $1,155,000, or 15.2% from $7,591,000 for the
first  nine  months  of  1996  to $8,746,000 for the same period in 1997.  The
salary increase directly related to the staffing of the four  new branches was
$270,000,  or  23.4%  of  the total salary increase. The remaining increase in
salaries  reflects  cost  of  living increases, merit increases and additional
staff necessitated by current and planned future growth.  The third quarter of
1997  salaries  increased  18.8%,  compared  to  the  third  quarter  of 1996.
Employee  benefits  of  $2,603,000  expensed in the first nine months of 1997,
were 15.4% lower than the employee benefits expensed during the same period in
1996.    This  decrease  is  the  result  of  the  modification  of the Banks'
profit-sharing  plan  into  a  401  (K) plan during 1996, and to lower pension
expenses.    The  profit-sharing plan was funded entirely by the Banks and the
modified  401 (K) plan is both Bank and employee funded.  The third quarter of
1997  employee  benefits  decreased $484,000, compared to the third quarter of
1996.

     Net  occupancy expense increased $88,000, or 6.4%, from $1,379,000 in the
first nine months of 1996 to $1,467,000 in the first nine months of 1997.  The
third quarter of 1997 occupancy expense increased $37,000 over the same period
in  1996.    The  four  new  branches  were  responsible  for these increases.
Equipment  expense  increased  $460,000, or 30.3% during the first nine months
of  1997, compared to the same period in 1996.   The first nine months of 1997
equipment  expense related to the new branches totaled $108,000. The remainder
of  this  increase  is  due  to  both  equipment  rental, and depreciation and
maintenance  associated  with  planned increased data processing capabilities.
The  increased  data processing capabilities include equipment used to process
check  imaging and the ongoing updating of data processing equipment to manage
the  rise  in  volume  related  to  the  growth of the Corporation.  The third
quarter  of  1997  furniture and equipment expenses grew $200,000, compared to
the  third  quarter  of  1996.

              Other  expenses increased $569,000, or 10.3%, from $5,525,000 in
the  first nine months of 1996, compared to other expenses recorded during the
same  period  in  1997  of  $6,094,000.  The increase related to the three new
branches  totaled  $181,000.    The  remainder  of the growth is the result of
higher  stationery  and supplies, postage expenses and other expenses directly
related to the 9.3% growth in the bank during this period.   The third quarter
of  1997  other  expenses  grew  12.6%, compared to the third quarter in 1996.

INCOME  TAXES
- -------------

     Income tax expense is less than the amount calculated using the statutory
tax  rate  primarily  as  a  result of tax exempt income earned from state and
municipal  securities  and  loans.

BALANCE  SHEET  ANALYSIS
- ------------------------

     Total  assets  grew $72,360,000, or 7.1%, from $1,026,128,000 at December
31,  1996  to $1,098,488,000 at September 30, 1997.  This growth was primarily
in  interest  earning  assets  which  grew  $76,377,000  to  $1,047,283,000 at
September 30, 1997, from $970,906,000 at December 31, 1996.   During the first
nine  months  of  1997 loans increased $39,785,000, investment securities rose
$32,786,000,  federal funds sold grew $3,050,000 and interest-bearing deposits
in  banks  increased  $756,000.    The increase in interest earning assets was
partially  offset by a $7,343,000 decrease in cash and due from bank deposits.

     Total  deposits  grew $48,983,000 from $847,699,000 at December  31, 1996
to  $896,682,000  at September 30, 1997.  This growth was due to a $27,429,000
rise  in  time  deposits,  a  $22,257,000 increase in money market accounts, a
$3,049,000  growth  in noninterest-bearing accounts, and a $2,037,000 increase
in  savings  accounts.    Offsetting these increases was a $5,789,000 decrease
in NOW accounts.  Other borrowings increased $11,732,000 during the first nine

PAGE 14

months  of  1997,  primarily  the  result  of  an  increase  in  federal funds
purchased.  Other borrowings and deposits are used to fund loan and investment
growth.

CAPITAL
- -------

     Capital  formation is critical to the Corporation's well being and future
growth.  Capital for the period ending September 30, 1997 was $106,913,000, an
increase  of   $9,282,000 over the end of 1996.  The increase is primarily the
result  of  the  retention of the Corporation's earnings.  Management believes
that the Corporation's current capital and liquidity positions are adequate to
support its operations.  Management is not aware of any recommendations by any
regulatory  authority  which,  if  it  were  to  be  implemented, would have a
material  adverse  effect  on  the  Corporation's  capital.

<TABLE>
<CAPTION>
                                                          Tier 1 Capital to Risk-           Total Capital to Risk-
                                 Leverage Ratio            Weighted Assets Ratio             Weighted Asset Ratio
                                 Sept. 30, 1997                Sept. 30,1997                    Sept. 30, 1997
                                 ---------------          ------------------------          -----------------------     
                                     Amount       Ratio            Amount           Ratio           Amount           Ratio
                                 ---------------  ------  ------------------------  ------  -----------------------  ------
<S>                              <C>              <C>     <C>                       <C>     <C>                      <C>
Entity:
Corporation                      $       101,222   9.52%  $                101,222  13.50%  $               110,637  14.76%
Subsidiary Banks:
Harleysville National Bank                71,083   8.26                     71,083  11.73                    78,685  12.99 
Citizens National Bank                    20,889  12.98                     20,889  22.75                    21,977  23.93 
Security National Bank                     6,074   8.74                      6,074  11.69                     6,725  12.94 
"Well Capitalized" institution
 (under FDIC regulations)                          5.00                              6.00                            10.00 
</TABLE>
<TABLE>
<CAPTION>
                                 December 31, 1996           December 31,1996           December 31, 1996
                                 ------------------          -----------------          ------------------     
                                       Amount        Ratio        Amount        Ratio         Amount        Ratio
                                 ------------------  ------  -----------------  ------  ------------------  ------
Entity:
<S>                              <C>                 <C>     <C>                <C>     <C>                 <C>
Corporation                      $           93,164   9.21%  $          93,164  13.12%  $          102,061  14.38%
Subsidiary Banks:
Harleysville National Bank                   67,253   8.34              67,253  11.59               74,528  12.85 
Citizens National Bank                       20,031  13.08              20,031  22.60               20,993  23.69 
Security National Bank                        3,885   6.81               3,885   9.57                4,394  10.83 
"Well Capitalized" institution
 (under FDIC regulations)                             5.00                       6.00                       10.00 
</TABLE>

(1)  Accordingly,  at  September  30,  1997,  both  the  Corporation  and  its
subsidiary  banks  were  "well  capitalized"  under  FDIC  regulations.

     The  Corporation's    capital  ratios  exceed  regulatory  requirements.
Existing  minimum  regulatory  capital ratio requirements are 5.0% for primary
capital  and  6.0% for total capital.  The Corporation's primary capital ratio
was  10.54% at  September 30, 1997, compared with 10.29% at December 31, 1996.
Since  the  Corporation's  only  capital is primary capital, the total capital
ratios  are  the  same  as  the  primary  capital  ratios.

     Pursuant  to  the  federal  regulators'  risk-based  capital  adequacy
guidelines,  the  components  of capital are called Tier 1 and Tier 2 capital.
For  the  Corporation,  Tier 1 Capital is the shareholders' equity, and Tier 2
capital  is  the allowance for loan losses.  The risk-based capital ratios are
computed  by  dividing  the  components  of  capital  by risk-adjusted assets.
Risk-adjusted assets are determined by assigning credit risk-weighting factors
from  0%  to  100%  to  various  categories  of  assets  and off-balance sheet
financial  instruments.      The minimum for the Tier 1 ratio is 4.0%, and the

PAGE 15

total  capital  ratio  (Tier  1  plus  Tier 2 capital divided by risk-adjusted
assets)  minimum  is  8.0%.    At September 30, 1997, the Corporation's Tier 1
risk-adjusted  capital  ratio  was 13.48%, and the total risk-adjusted capital
ratio was 14.73%, both well above the regulatory requirements.  The risk-based
capital  ratios  of  each  of the Corporation's commercial banks also exceeded
regulatory  requirements  at  September  30,  1997.

     To  supplement  the  risk-based  capital adequacy guidelines, the Federal
Reserve  Board  established  a  leverage  ratio guideline.  The leverage ratio
consists  of  Tier  1  capital  divided  by  quarterly  average  total assets,
excluding  intangible  assets.  The minimum leverage ratio guideline is 3% for
banking  organizations that do not anticipate significant growth and that have
well-diversified  risk, excellent asset quality, high liquidity, good earnings
and,  in  general,  are  considered  top-rated,  strong banking organizations.
Other banking organizations are expected to have ratios of at least 4% and 5%,
depending  upon  their particular condition and growth plans.  Higher leverage
ratios  could be required by the particular circumstances or risk profile of a
given  banking  organization.  The Corporation's leverage ratios were 9.52% at
September  30,  1997  and  9.21%  at  December  31,  1996.

     The  year-to-date  September 30, 1997 cash dividend per share of $.65 was
16.1%  higher than the cash dividend for the same period in 1996 of $.56.  The
dividend  payout  ratio for the first nine months of 1997 was 36.28%, compared
to  38.75%  for  the twelve month period ended December 31, 1996.  On June 30,
1997,  the  Corporation  paid a 5% stock dividend (five shares of common stock
for  each  100  shares  of  common stock outstanding held), to shareholders of
record  June  13,  1997.     On June 28, 1996, the Corporation paid a 5% stock
dividend  (five  shares  of  common  stock for each 100 shares of common stock
outstanding  held), to shareholders of record June 14, 1996.  Activity in both
the  Corporation's dividend reinvestment and stock purchase plan and the stock
option  plan  did  not have a material impact on capital during the first nine
months  of  1997.

LIQUIDITY
- ---------

     Liquidity  is  a  measure of the ability of the Banks to meet their needs
and  obligations on a timely basis.  For a bank, liquidity answers the ability
to meet the day-to-day demands of deposit customers, along with the ability to
fulfill  the needs of borrowing customers.  Generally, the Banks arrange their
mix  of  cash,  money  market  investments, investment securities and loans in
order  to  match  the volatility, seasonality, interest sensitivity and growth
trends  of its deposit funds.  Federal Funds sold averaged  $18,722,000 during
the  first  nine  months  of  1997  and securities available for sale averaged
$228,124,000  during  the  first  nine months of 1997, more than sufficient to
match  normal  fluctuations  in  loan demand or deposit fund supplies.  Backup
sources  of  liquidity  are  provided  by  Federal  Fund  lines carried in the
subsidiary  Banks.  Additional liquidity could be generated through borrowings
from  the  Federal Reserve Bank of Philadelphia and the Federal Home Loan Bank
of  Pittsburgh,  of  which  Harleysville,  Citizens  and Security are members.
Unused  lines  of  credit  at  the FHLB were $191,499,000, as of September 30,
1997.

     There  are  currently a number of issues before Congress which may affect
the  Corporation  and  its business operations, and the business operations of
its subsidiaries.  However, management does not believe these issues will have
a  material  adverse  effect on liquidity, capital resources or the results of
operations.

                Recently, Pennsylvania enacted a law to permit State chartered
banking  institutions  to  sell insurance.  This follows a U. S. Supreme Court
decision  in  favor of nationwide insurance sales by banks and which also bars
states  from  blocking  insurance  sales  by  national  banks  in  towns  with
populations  of  no  more  the  5,000.    The Bank is currently evaluating its
options  regarding  the  sale  of  insurance

                Congress  is  currently  considering  legislative  reforms  to
modernize  the  financial  services  industry,  including  repealing the Glass
Steagall  Act which prohibits commercial banks from engaging in the securities
industry.   Consequently, equity underwriting activities of banks may increase
in  the  near  future.  However, the Corporation does not currently anticipate
entering  into  these  activities.

                Changes  in  the  Bank's  FDIC  assessment rate, caused by the
enactment  of  the  Deposit Insurance Funds Act of 1996, will adversely impact
results of operations, net of income taxes, in a currently estimated amount of

PAGE 16

$20,000  for  the  remaining months of 1997.  The act also provides regulatory
relief  to  the  financial  services industry relative to environmental risks,
frequency  of  examinations,  and the simplification of forms and disclosures.

              The Corporation has analyzed the recently enacted changes to the
federal  tax law.  The impact of such changes on liquidity, operating results,
and  capital  should  not  be  material.

              The  Corporation  is  in  the  process of assessing the cost and
extent  of  vulnerability  of  the Corporation's computer systems to the "Year
2000  problem."    Modifications or replacements of computer systems to attain
Year  2000  compliance  have begun, and the Corporation expects to attain Year
2000  compliance  and  institute  appropriate testing of its modifications and
replacements before the Year 2000 date change.  The Corporation believes that,
with  modifications  to existing software and conversions to new software, the
Year  2000  problem  will  not  pose a significant operational problem for the
Corporation.    The  Corporation  has  taken  steps  to  communicate  with the
unrelated parties with whom it deals to coordinate Year 2000 compliance.  Most
of  the  costs incurred in addressing the Year 2000 problem are expected to be
expensed  as  incurred,  in  compliance  with  GAAP.

              The  financial impact to the Corporation of Year 2000 compliance
has  not  been  and  is  not  anticipated  to be material to the Corporation's
financial  position  or  results  of  operations  in  any  given  year.

               From  time  to  time,  various  types  of  federal  and  state
legislation  have been proposed that could result in additional regulation of,
and restrictions on, the business of the Corporation and the Banks.  It cannot
be predicted whether such legislation will be enacted or, if enacted, how such
legislation  would affect the business of the Corporation and the Banks.  As a
consequence  of  the  extensive regulation of commercial banking activities in
the  United  States, the Corporation's and the Bank's business is particularly
susceptible  to being affected by federal legislation and regulations that may
increase the costs of doing business.  Except as specifically described above,
Management  believes  that the affect of the provisions of  the aforementioned
legislation  on liquidity, capital resources, and results of operations of the
Corporation  will be immaterial.  Management is not aware of any other current
specific  recommendations  by  regulatory authorities or proposed legislation,
which  if they were implemented, would have a material adverse effect upon the
liquidity,  capital  resources, or results of operations, although the general
cost  of  compliance  with  numerous  and  multiple federal and state laws and
regulations  does  have,  and in the future may have, a negative impact on the
Corporation's  results  of  operations.

               Further,  the  business  of the Corporation is also affected by
the state of the financial services industry in general.  As a result of legal
and  industry changes,  Management predicts that the industry will continue to
experience an increase in consolidations and mergers as the financial services
industry  strives  for greater cost efficiencies and market share.  Management
also  expects  increased  diversification  of  financial products and services
offered  by  the  Bank  and  its  competitors.   Management believes that such
consolidations and mergers, and diversification of products and services may
enhance  the  Banks  competitive  position.

PAGE 17
                         PART II.    OTHER INFORMATION

Item  1.  Legal  Proceedings.
- ----------------------------

     Management,  based upon discussions with the Corporation's legal counsel,
is  not  aware  of any litigation that would have a material adverse effect on
the  consolidated  financial  position  of  the  Corporation.    There  are no
proceedings pending other than the ordinary routine litigation incident to the
business  of the Corporation and its subsidiaries - Harleysville National Bank
and  Trust  Company,  The  Citizens  National  Bank  of  Lansford and Security
National  Bank.  In addition, no material proceedings are pending or are known
to  be  threatened  or  contemplated  against the Corporation and the Banks by
government  authorities.

Item 2.  Change in Securities.
- -----------------------------              
         Not applicable.

Item 3.  Defaults Upon Senior Securities.
- ----------------------------------------                           
         Not applicable.

Item 4.  Submission of Matters to a Vote of Security Holders.
- ------------------------------------------------------------                  
         None.

Item 5.  Other Information.
- --------------------------                           
         None.

Item 6.  Exhibits and Reports on Form 8-K.
- -----------------------------------------                           
         (a)  Exhibits:
              None.
         (b)  Reports on Form 8-K:
              None.

PAGE 18
                                  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.


                          HARLEYSVILLE  NATIONAL  CORPORATION
                            

                                /s/ Walter E. Daller, Jr.
                                ________________________

                                Walter E. Daller, Jr., President
                                and Chief Executive Officer
                                (Principal executive officer)


                                /s/ Vernon L. Hunsberger
                                ________________________
                                Vernon L. Hunsberger, Treasurer
                                (Principal financial and accounting officer)



Date:    November  13,  1997

PAGE 19


<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                          32,064
<INT-BEARING-DEPOSITS>                           9,231
<FED-FUNDS-SOLD>                                 9,050
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    258,255
<INVESTMENTS-CARRYING>                          49,552
<INVESTMENTS-MARKET>                            50,636
<LOANS>                                        721,195
<ALLOWANCE>                                     11,689
<TOTAL-ASSETS>                               1,098,488
<DEPOSITS>                                     896,682
<SHORT-TERM>                                    69,253
<LIABILITIES-OTHER>                             23,640
<LONG-TERM>                                      2,000
                                0
                                          0
<COMMON>                                         7,020
<OTHER-SE>                                      99,893
<TOTAL-LIABILITIES-AND-EQUITY>               1,048,488
<INTEREST-LOAN>                                 45,315
<INTEREST-INVEST>                               13,211
<INTEREST-OTHER>                                 1,090
<INTEREST-TOTAL>                                59,616
<INTEREST-DEPOSIT>                              22,189
<INTEREST-EXPENSE>                               2,859
<INTEREST-INCOME-NET>                           34,568
<LOAN-LOSSES>                                    1,670
<SECURITIES-GAINS>                               1,134
<EXPENSE-OTHER>                                 20,886
<INCOME-PRETAX>                                 17,179
<INCOME-PRE-EXTRAORDINARY>                      17,179
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    12,528
<EPS-PRIMARY>                                     1.79
<EPS-DILUTED>                                     1.79
<YIELD-ACTUAL>                                    4.88
<LOANS-NON>                                      2,833
<LOANS-PAST>                                     1,969
<LOANS-TROUBLED>                                 1,025
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                10,710
<CHARGE-OFFS>                                    1,058
<RECOVERIES>                                       367
<ALLOWANCE-CLOSE>                               11,689
<ALLOWANCE-DOMESTIC>                            11,689
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          5,297
        

</TABLE>


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