FIRST COMMONWEALTH FINANCIAL CORP /PA/
10-K, 1999-03-31
NATIONAL COMMERCIAL BANKS
Previous: FIRST MERCHANTS CORP, 10-K405, 1999-03-31
Next: ELXSI CORP /DE//, 10-K, 1999-03-31



<PAGE>

                                 FORM 10-K

                     SECURITIES AND EXCHANGE COMMISSION
 
                           WASHINGTON, D.C  20549

Annual Report Under Section 13 or 15(d) of the Securities Exchange Act of
1934

For the fiscal year ended December 31, 1998 commission file number 0-11242

                  FIRST COMMONWEALTH FINANCIAL CORPORATION
           (Exact name of registrant as specified in its charter)

        PENNSYLVANIA                                25-1428528
(State or other jurisdiction           (I.R.S. Employer Identification No.)
of incorporation or organization)

   22 NORTH SIXTH STREET INDIANA, PA                     15701
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code:  (724) 349-7220

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

   TITLE OF EACH CLASS             NAME OF EACH EXCHANGE ON WHICH REGISTERED

COMMON STOCK, $1 PAR VALUE                  NEW YORK STOCK EXCHANGE

Indicate by checkmark 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 XX No    .

Indicate the number of shares outstanding of each of the issuer's classes of
common stock.

    TITLE OF CLASS                         OUTSTANDING AT March 22, 1999

Common Stock, $1 Par Value                        30,942,973 Shares

The aggregate market value of the voting common stock, par value $1 per
share, held by non-affiliates of the registrant (Based upon the closing sale
price on March 22, 1999), was approximately $606,292,260.

DOCUMENTS INCORPORATED BY REFERENCE  

Portions of the definitive Proxy Statement related to the annual meeting of
security holders to be held April 26, 1999 are incorporated by reference
into Part III.<PAGE>
<PAGE>
         FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

                  First Commonwealth Financial Corporation

                                 FORM 10-K

                                   INDEX

PART I                                                        PAGE

ITEM 1.   Business

          Description of business..........................     2
          Competition......................................     4
          Supervision and regulation.......................     4

ITEM 2.   Properties.......................................     7
          
ITEM 3.   Legal Proceedings................................     7

ITEM 4.   Submission of Matters to a Vote of Security
           Holders.........................................     7


PART II

ITEM 5.   Market for Registrant's Common Stock and Related
           Security Holder Matters.........................     8

ITEM 6.   Selected Financial Data..........................     9

ITEM 7.   Management's Discussion and Analysis of Financial
           Condition and Results of Operation..............    10

Item 7A.  Quantitative and Qualitative Disclosures About
           Market Risk.....................................    27

ITEM 8.   Financial Statements and Supplementary Data......    28


ITEM 9.   Disagreements on Accounting and Financial
           Disclosures.....................................    63


PART III

ITEM 10.   Directors and Executive Officers of the
            Registrant.....................................    63

ITEM 11.   Management Renumeration and Transactions........    64

ITEM 12.   Security Ownership of Certain Beneficial Owners 
            and Management.................................    64

ITEM 13.   Certain Relationships and Related Transactions..    64


PART IV

ITEM 14.   Exhibits, Financial Statement Schedules and 
            Reports on Form 8-K............................    65
            Signatures.....................................    67
<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 1. Business

Description of Business

First Commonwealth Financial Corporation (the "Corporation") was
incorporated as a Pennsylvania business corporation on November 15, 1982 and
is registered as a bank holding company under the Bank Holding Company Act
of 1956, as amended.  The Corporation operates two chartered banks, First
Commonwealth Bank and Southwest Bank.  Financial services and insurance
products are also provided through First Commonwealth Trust Company and
First Commonwealth Insurance Agency.  The Corporation also operates through
Commonwealth Systems Corporation, a data processing subsidiary and BSI
Financial Services Inc., a mortgage banking and loan servicing company. 

First Commonwealth Bank ("FCB"), a Pennsylvania-chartered banking
corporation headquartered in Indiana, Pennsylvania operates through
divisions doing business under the following names:  NBOC Bank, Deposit
Bank, Cenwest Bank, First Bank of Leechburg, Peoples Bank, Central Bank,
Peoples Bank of Western Pennsylvania, Unitas Bank and Reliable Bank.  

On December 31, 1998 the Corporation affiliated, as a result of a statutory
merger, with Southwest National Corporation ("SNC") and its wholly-owned
subsidiary, Southwest Bank ("Southwest").  SNC was a Pennsylvania-chartered
bank holding company headquartered in Greensburg, Pennsylvania.  Southwest
Bank is a Pennsylvania-chartered, federally insured commercial bank also
headquartered in Greensburg, Pennsylvania which traces its origin to 1900. 
Upon merger, SNC was combined with the Corporation and Southwest Bank became
a subsidiary of the Corporation.

Through FCB, the Corporation traces its banking origins to 1866.  FCB and
Southwest ("Subsidiary Banks") conduct business through 96 community banking
offices in the counties of Adams (1 office), Allegheny (6), Armstrong (3),
Beaver (1), Bedford (4), Blair (8), Cambria (11), Centre (2), Clearfield
(6), Elk (3), Franklin (2), Huntingdon (6), Indiana (9), Jefferson (4),
Lawrence (6), Somerset (5), Washington (1), and Westmoreland (18).  The
Subsidiary Banks engage in general banking business and offer a full range
of financial services including such general retail banking services as
demand, savings and time deposits; mortgage, consumer installment and
commercial loans; and credit card loans through MasterCard and VISA.

The Subsidiary Banks operate a network of 79 automated teller machines
("ATMs") which permits customers to conduct routine banking transactions 24
hours a day.  Of the ATMs, 60 are located on the premises of their main or
branch offices and 19 are in remote locations.  All the ATMs are part of the
MAC network which consists of over 23,000 ATMs owned by numerous banks,
savings and loan associations and credit unions located throughout 45
states.  The ATMs operated by the Subsidiary Banks are also part of the
global MasterCard/Cirrus network which is comprised of more than 300,000
ATMs located in the United States, Canada and 58 other countries and
territories, which services over 365 million card holders.  Such networks
allow the Subsidiary Banks' customers to withdraw cash and in certain cases
conduct other banking transactions from ATMs of all participating financial
institutions.

In addition to funds access through the use of ATMs, the MAC debit card
offered to the Subsidiary Banks' deposit customers may be used at 300,000
point of sale terminals on the MAC system as well as being used on the
global MasterCard system for the purchase of goods and services.  The MAC
debit card provides customers with the almost universal acceptability of a
credit card combined with the convenience of direct debit to the customers'
checking account.

2<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
 
ITEM 1. Business (Continued)

Description of Business (Continued)

First Commonwealth's corporate philosophy is to encourage its subsidiaries
to operate as locally-oriented, community-based financial service
affiliates, augmented by experienced, centralized support from the
Corporation in selected critical areas.  This local market orientation is
reflected in the Subsidiary Banks' boards of directors and branch banking
centers, which generally have advisory boards comprised of local business
persons, professionals and other community representatives, that assist the
Subsidiary Banks in responding to local banking needs.  The Subsidiary Banks
concentrate on customer service and business development, while relying upon
the support of the Corporation in identifying operational areas that can be
effectively centralized without sacrificing the benefits of a local
orientation.  Primary candidates for centralization are those functions
which are not readily visible to customers and those which are critical to
risk management.  Asset quality review, financial reporting, investment
activities, funds management, internal audit, data processing and loan
servicing are among the functions which are managed at the holding company
level, either directly or through utilization of non-bank subsidiaries as
professional resources providers.

Commonwealth Systems Corporation ("CSC") was incorporated as a Pennsylvania
business corporation in 1984 by the Corporation to function as its data
processing subsidiary and it has its principal place of business in Indiana,
Pennsylvania.  Before August 1984, it had operated as the data processing
department of NBOC.  CSC provides on-line general ledger accounting services
and bookkeeping services for deposit and loan accounts to the Corporation,
the Banking Subsidiaries and its other nonbank subsidiaries.  CSC also acts
as a centralized purchasing agent for the purchase of computer hardware and
software products by the Corporation and subsidiaries as well as providing
technical support for the installation and use of these products.  It
competes, principally with data processing subsidiaries of other, mostly
larger, banks, on the basis of the price and quality of its services and the
speed with which such services are delivered.

First Commonwealth Trust Company ("FCTC") was incorporated on January 18,
1991 as a Pennsylvania chartered trust company to render general trust
services.  The trust departments of subsidiary banks were combined to form
FCTC, and the corporate headquarters are located in Indiana, Pennsylvania. 
Upon the Corporation's merger with Southwest National, the trust department
of Southwest Bank was also merged into FCTC.  FCTC has eight branch offices
in the service areas of the Subsidiary Banks and offers personal and
corporate trust services, including administration of estates and trusts,
individual and corporate investment management and custody services and
employee benefit trust services. 

On April 1, 1996 the Corporation affiliated with BSI Financial Services Inc.
("BSI") a Pennsylvania business corporation headquartered in Titusville,
Crawford County.  BSI provides mortgage banking, loan servicing and
collection services to the Corporation's subsidiary banks as well as
unaffiliated organizations.  First Commonwealth Insurance Agency ("FCIA")
was incorporated as a Pennsylvania business corporation with its principal
place of business in Indiana, Pennsylvania.  FCIA began operations in
January 1998 as a wholly-owned subsidiary of FCB and provides a full range
of insurance and annuity products to retail and commercial customers.  The
Corporation and its subsidiaries employed approximately 1,500 persons (full-
time equivalents) at December 31, 1998.

On June 1, 1989 Commonwealth Trust Credit Life Insurance Company
("Commonwealth Trust") began operations.  The Corporation owns 50% of the
voting common stock of Commonwealth Trust.  Commonwealth Trust provides
reinsurance for credit life and credit accident and health insurance sold by
the subsidiaries of the two unrelated holding company owners under a joint
venture arrangement whereby the net income derived from such reinsurance
inures proportionally to the benefit of the holding company selling the
underlying insurance to its banks' customers.    

3<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 1. Business (Continued)

The Corporation does not engage in any significant business activities other
than holding the stock of its subsidiaries.  The Corporation does not at
present have any plans to expand or modify its business or that of its
subsidiaries, other than as described herein.  Nevertheless, it will be
receptive to and may actively seek out mergers and acquisitions in the event
opportunities which management considers advantageous to the development of
the Corporation's business arise, and may otherwise expand or modify its
business as management deems necessary to respond to changing market
conditions or the laws and regulations affecting the business of banking.

Competition

The Subsidiary Banks, FCTC, BSI and FCIA face intense competition, both from
within and without their service areas, in all aspects of business.  The
Subsidiary Banks compete for deposits, in such forms as checking, savings
and NOW (negotiable order of withdrawal) accounts, MMDA (money market
deposit accounts) and certificates of deposit, and in making consumer loans
and loans to smaller businesses, with numerous other commercial banks and
savings banks doing business within their service area.  With respect to
loans to larger businesses the Subsidiary Banks also compete with much
larger banks located outside of their service area.  The Subsidiary Banks
also compete, primarily in making consumer loans and for deposits, with
state and federally chartered savings and loan associations and with credit
unions.  In recent years the Subsidiary Banks have encountered significant
competition for deposits from money market funds and institutions that offer
annuities located throughout the United States.  Money market funds pay
dividends to their shareholders (which are the equivalent of the interest
paid by banks on deposits) and they are able to offer services and
conveniences similar to those offered by the Subsidiary Banks.  Annuities
accumulate interest on the amounts deposited over a predetermined time
period.  The depositor is then entitled to withdraw his funds for a fixed
period of time or until death.  The effect of such competition has been to
increase the costs of the rest of deposits, which provide the funds with
which loans are made.  In addition to savings and loan associations and
credit unions, the Subsidiary Banks also compete for consumer loans with
local offices of national finance companies and finance subsidiaries of
automobile manufacturers and with national credit card companies such as
MasterCard and VISA, whose cards, issued through financial institutions, are
held by consumers throughout their service area.  The Subsidiary Banks
believe that the principal means by which they compete for deposits and
consumer and smaller commercial loans are the number and desirability of the
locations of their offices and ATMs, the sophistication and quality of their
services and the prices (primarily interest rates) of their services. 
Additionally, the Subsidiary Banks intend to remain competitive by offering
financial services that target specific customer needs.  Examples of such
specialized products include the "Sentry CD Watch" which provides
certificate of deposit rates of competitors to members of the Subsidiary
Banks' "Senior Accent" club, available to customers age 50 or better, and
introduction of the "Too Good To Be True" mortgage product, available to
first time home buyers.  Specific customer needs are also met through an
enhanced customer delivery system that includes telephone banking, which
provides convenient access to financial services and hours of operation that
extend past those of the Subsidiary Banks' branch offices.  The Corporation
will continue to enhance its customer delivery system in the future as the
Internet is utilized to provide customers access to product information and
on-line banking.

Supervision and Regulation

The Corporation is a bank holding company within the meaning of the Bank
Holding Company Act of 1956, as amended ("the Bank Holding Company Act") and
is registered such with the Federal Reserve Board.  As a registered bank
holding company, it is required to file with the Federal Reserve Board an
annual report and other information.  The Federal Reserve Board is also
empowered to make examinations and inspections of the Corporation and its
subsidiaries. 

4<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 1. Business (Continued)

Supervision and Regulation (Continued)

The Bank Holding Company Act and Regulation Y of the Federal Reserve Board
require every bank holding company to obtain the prior approval of the
Federal Reserve Board before it may acquire direct or indirect ownership or
control of more than 5% of the outstanding voting shares or substantially
all of the assets of a bank or merge or consolidate with another bank
holding company.  The Federal Reserve Board may not approve acquisitions by
the Corporation of such percentage of voting shares or substantially all the
assets of any bank located in any state other than Pennsylvania unless the
laws of such state specifically authorize such an acquisition.

The Bank Holding Company Act generally prohibits a bank holding company from
engaging in a non-banking business or acquiring direct or indirect ownership
or control of more that 5% of the outstanding voting shares of any non-
banking corporation subject to certain exceptions, the principal exception
being where the business activity in question is determined by the Federal
Reserve Board to be closely related to banking or to managing or controlling
banks to be a proper incident thereto.  The Bank Holding Company Act does
not place territorial restrictions on the activities of such banking related
subsidiaries of bank holding companies.

Under the Federal Reserve Act, subsidiary banks of a bank holding company
are subject to certain restrictions on extensions of credit to the bank
holding company or any of its subsidiaries, investments in the stock or
other securities thereof, or acceptance of such stock or securities as
collateral for loans to any one borrower.  A bank holding company and its
subsidiaries are prohibited from engaging in certain tie-in arrangements in
connection with the extension of credit or the furnishing of property or
services.

Under the Pennsylvania Banking Code, there is no limit on the number of
Pennsylvania banks that may be owned or controlled by a Pennsylvania bank
holding company.

Subsidiary Banks

FCB and Southwest are Pennsylvania-chartered banks and are subject to the
supervision of and regularly examined by the Pennsylvania Department of
Banking and the Federal Deposit Insurance Corporation ("FDIC"), and subject
to certain regulations of the Federal Reserve Board.  The areas of operation
subject to regulation by Federal and Pennsylvania laws, regulations and
regulatory agencies include reserves against deposits, maximum interest
rates for specific classes of loans, truth-in-lending disclosures,
permissible types of loans and investments, trust operations, mergers and
acquisitions, issuance of securities, payment of dividends, Community
Reinvestment Act evaluations, mandatory external audits, establishment of
branches and other aspects of operations.  Under the Pennsylvania Banking
Code, a state bank located in Pennsylvania may establish branches anywhere
in the state.

5
 <PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 1. Business (Continued)

Reciprocal Regional Interstate Banking

As already noted, a bank holding company located in one state cannot acquire
a bank or a bank holding company located in another state unless the law of
such other state specifically permits such acquisition.  On June 25, 1986,
Pennsylvania passed a law (Act No. 1986-69) which provides that a bank
holding company located in any state or the District of Columbia can acquire
a Pennsylvania bank or bank holding company if the jurisdiction where the
acquiring bank holding company is located has passed an enabling law that
permits a Pennsylvania bank holding company to acquire a bank or a bank
holding company in such jurisdiction.  As of December 31, 1998 enabling laws
have been passed so that the required reciprocity presently exists with
approximately 34 states, of which the following 18 are east of the
Mississippi River:  Connecticut, Delaware, Illinois, Indiana, Kentucky,
Louisiana, Maine, Maryland, Massachusetts, Michigan,  New Hampshire, New
Jersey, New York, Ohio, Rhode Island, Tennessee, Vermont and West Virginia.
A similar law is applicable to savings associations and savings and loan
holding companies.

It is difficult to determine the precise effects that reciprocal regional
interstate banking will have on the Corporation in the future, but the law
has increased, and as reciprocity becomes effective for additional states
will increase further, the number of potential buyers for Pennsylvania banks
and bank holding companies.  The law also permits Pennsylvania bank holding
companies and Pennsylvania savings and loan holding companies that desire to
expand outside Pennsylvania to acquire banks, savings institutions and bank
holding companies located in jurisdictions with which Pennsylvania has
reciprocity.

Effects of Governmental Policies

The business and earnings of the Corporation are affected not only by
general economic conditions, but also by the monetary and fiscal policies of
the United States Government and its agencies, including the Federal Reserve
Board.  An important function of the Federal Reserve Board is to regulate
the national supply of bank credit.  Among the instruments of monetary
policy used by the Federal Reserve Board to implement these objectives are
open market operations in United States government securities, changes in
the  discount rate on borrowings by member banks and savings institutions
from the Federal Reserve System and changes in reserve requirements against
bank and savings institution deposits.  These instruments, together with
fiscal and economic policies of various governmental entities, influence
overall growth of bank loans, investments and deposits and may also affect
interest rates charged on loans, received on investments or paid for
deposits.

The monetary policies of the Federal Reserve Board have had a significant
effect on the operating results of bank holding companies and their
subsidiary banks in the past and are expected to continue to do so in the
future.  In view of changing conditions in the national and Pennsylvania
economies and in the money markets, as well as the effect of actions by
monetary and fiscal authorities, including the Federal Reserve Board, no
prediction can be made as to possible future changes in interest rates,
deposit levels and loan demand or the effect of such changes on the business
and earnings of the Corporation or its subsidiaries.

6<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 2.  PROPERTIES

The Corporation's principal office is located in the old Indiana County
Courthouse complex.  This certified Pennsylvania and national historic
landmark was built in 1870 and restored by NBOC in the early 1970s.  The
Corporation, NBOC, CSC and FCB occupy this grand structure, which provides
32,000 square feet of floor space, under a 25-year restoration lease
agreement with Indiana County, which NBOC entered into in 1973 and renewed
during 1998 for an additional 25 years.  Under the lease, NBOC is obligated
to pay all taxes, maintenance and insurance on the building and to restore
it in conformity with historic guidelines.  In order to support future
expansion needs and centralization of various functional areas such as loan
processing, marketing, and accounting, the Corporation also owns two
additional structures, free of all liens and encumbrances.  These facilities
currently provide office space for the Corporation, CSC, FCTC, FCB and FCIA. 
The Subsidiary Banks have 96 banking facilities of which 27 are leased and
69 are owned in fee, free of all liens and encumbrances.  All of the
facilities utilized by the Corporation and its subsidiaries are used
primarily for banking activities.  Management believes all such facilities
to be in good repair and well suited to their uses.  Management presently
expects that such facilities will be adequate to meet the anticipated needs
of the Corporation and its subsidiaries for the immediate future.

ITEM 3.  LEGAL PROCEEDINGS

The information appearing in NOTE 18 of the Notes to the Consolidated
Financial Statements included in Item 8 of this filing is incorporated by
reference.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not applicable

7






  <PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

Part II

ITEM 5.  Market for Registrant's Common Stock and Related Security Holder
Matters

First Commonwealth Financial Corporation (the "Corporation") is listed on
the New York Stock Exchange under the symbol "FCF."  The approximate number
of holders of record of the Corporation's common stock is 12,000.  The table
below sets forth the high and low sales prices per share and cash dividends
declared per share for common stock of the Corporation.    

                                                           Cash 
                                                         Dividends
Period                 High Sale        Low Sale         Per Share
                                          
1998 
First Quarter           $34.250          $27.313          $0.220
Second Quarter          $29.750          $26.313          $0.220
Third Quarter           $30.563          $23.000          $0.220
Fourth Quarter          $26.813          $23.000          $0.230 
                                                                     
                                                           Cash   
                                                         Dividends
Period                 High Sale        Low Sale         Per Share 

1997 
First Quarter           $18.875          $17.125          $0.200
Second Quarter          $23.000          $17.500          $0.200
Third Quarter           $22.000          $19.563          $0.200
Fourth Quarter          $35.063          $21.625          $0.220

8















<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 6. Selected Financial Data (Dollar Amounts in Thousands, except per
share data)

The following selected financial data is not covered by the auditor's report
and should be read in conjunction with Management's Discussion and Analysis
of Financial Condition and Results of Operations, which follows, and with
the consolidated financial statements and related notes.  All amounts have
been restated to reflect the poolings of interests.
<TABLE>
<CAPTION>
                                                             Years Ended December 31,
                                              1998         1997         1996         1995         1994
<S>                                       <C>          <C>          <C>          <C>          <C>
Interest income.......................      $283,421     $254,772     $235,188     $227,182     $207,368
Interest expense......................       148,282      124,427      109,189      103,019       86,133

  Net interest income.................       135,139      130,345      125,999      124,163      121,235
Provision for possible credit losses..        15,049       10,152        6,301        5,575        4,456
  Net interest income after provision
    for possible credit losses........       120,090      120,193      119,698      118,588      116,779

Securities gains (losses).............         1,457        6,825        1,599         (603)       5,536
Other operating income................        24,881       18,716       17,359       15,996       15,468
Merger and related charges............         7,915          -0-          -0-          -0-          -0-
Other operating expenses..............        92,286       88,857       85,299       83,689       82,680
      Income before taxes and extra-       
       ordinary items.................        46,227       56,877       53,357       50,292       55,103
Applicable income taxes...............        12,229       17,338       16,164       15,728       17,761
      Net income before extraordinary    
       items..........................        33,998       39,539       37,193       34,564       37,342
Extraordinary items (less applicable                          
  taxes of $336)......................          (624)         -0-          -0-          -0-          -0-
Net income............................      $ 33,374     $ 39,539     $ 37,193     $ 34,564     $ 37,342

Per Share Data
  Net income before extraordinary    
   items..............................         $1.11        $1.28        $1.19        $1.11        $1.18
  Extraordinary items.................         (0.02)        0.00         0.00         0.00         0.00
  Net income..........................         $1.09        $1.28        $1.19        $1.11        $1.18

  Dividends declared..................         $0.89        $0.82        $0.74        $0.66        $0.58

  Average shares outstanding..........    30,666,786   30,835,949   31,155,043   31,236,202   31,689,718

Per Share Data Assuming Dilution
  Net income before extraordinary    
   items..............................         $1.10        $1.28        $1.19        $1.10        $1.18
  Extraordinary items.................         (0.02)        0.00         0.00         0.00         0.00
  Net income..........................         $1.08        $1.28        $1.19        $1.10        $1.18
 
  Dividends declared..................         $0.89        $0.82        $0.74        $0.66        $0.58

  Average shares outstanding..........    30,833,013   30,922,837   31,190,895   31,281,960   31,763,564

At End of Period
  Total assets........................    $4,096,789   $3,668,557   $3,339,996   $3,075,123   $3,020,204
  Investment securities...............     1,525,332    1,015,798      901,411      960,588    1,018,228
  Loans and leases, net of unearned  
    income............................     2,374,850    2,436,337    2,236,523    1,935,938    1,790,684
  Allowance for possible credit losses        32,304       25,932       25,234       23,803       22,375
  Deposits............................     2,931,131    2,884,343    2,756,111    2,586,545    2,493,135
  Long-term debt......................       630,850      193,054       52,737        7,168        9,549
  Shareholders' equity................       355,405      354,323      341,522      329,486      293,237

Key Ratios
  Return on average assets............         0.85%        1.15%        1.17%       1.14%        1.25% 
  Return on average equity............         9.13%       11.31%       11.07%      11.02%       12.61% 
  Net loans to deposit ratio..........        79.92%       83.57%       80.23%      73.93%       70.93% 
  Dividends per share as a percent of  
    net income per share..............        81.65%       64.06%       62.18%      59.46%       49.15% 
  Average equity to average assets                
    ratio.............................         9.28%       10.16%       10.53%      10.38%        9.93%  
</TABLE>
9<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis of Financial Condition and
Results of Operations

Introduction

This discussion and the related financial data are presented to assist in
the understanding and evaluation of the consolidated financial condition and
the results of operations of First Commonwealth Financial Corporation
including its subsidiaries (the "Corporation") for the years ended 
December 31, 1998, 1997 and 1996 and are intended to supplement, and should
be read in conjunction with, the consolidated financial statements and
related footnotes.

In addition to historical information, this discussion and analysis 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 this "Management's Discussion and
Analysis of Financial Condition and Results of Operations."  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.

The Corporation acquired Southwest National Corporation and its subsidiary
("Southwest") effective December 31, 1998.  The merger was accounted for as
a pooling of interests and accordingly, all financial statements have been
restated as though the merger had occurred at the beginning of the earliest
period presented.  During the fourth quarter of 1997 the Corporation formed
First Commonwealth Insurance Agency ("FCIA") as a subsidiary of First
Commonwealth Bank ("FCB"), a commercial banking subsidiary of the
Corporation.  FCIA began marketing a wide range of insurance and annuity
products to the Corporation's retail and commercial customers beginning
January 1, 1998.  The Corporation acquired BSI Financial Services Inc.
("BSI") effective April 1, 1996.  The BSI merger was accounted for as a
purchase transaction, whereby the results of operations of BSI from the date
of acquisition are included in the Corporation's financial statements.

Results of Operations

Net income in 1998 was $33.4 million, a decrease of $6.1 million from the
1997 level of $39.5 million and compared to $37.2 million reported in 1996. 
Basic earnings per share decreased $0.19 per share in 1998 to $1.09.  The
decrease in net income and basic earnings per share for 1998 was primarily
the result of merger and other related charges of $7.9 million incurred
during 1998.  These charges include merger expenses for the acquisition of
Southwest National Corporation, early retirement and postretirement benefit
accruals and premises and equipment expenses to standardize depreciation
methods.  On a net of tax basis the impact of these merger and other related
charges decreased earnings per share by $0.19 in 1998.  Net income and basic
earnings per share for 1998 also reflected a pre-tax decrease of $0.17 as a
result of lower securities gains during 1998 compared to 1997 levels.  Net
income and basic earnings per share for 1998 were impacted favorably by
increases in net interest margin and other income and negatively impacted by
an increase in the provision for possible credit losses.  Extraordinary
items for 1998 resulted from a single transaction whereby the Corporation
incurred a cost of $960 thousand for the prepayment of FHLB term borrowings. 
This transaction was executed as part of the Corporation's repositioning of
its balance sheet to reduce exposure to declining interest rates.  The
increase in basic earnings per share of $0.09 generated during 1997
reflected increases in net interest income and securities gains.  Net income
and basic earnings per share for 1997 were negatively impacted by increases
in the provision for possible credit losses and salary and benefit expenses. 
Return on average assets was 0.85% and return on average equity was 9.13%
during 1998 compared to 1.15% and 11.31%, respectively for 1997.  Return on
average assets was 1.17% during 1996 while return on average equity was
11.07%.

10<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis (Continued)

The following is an analysis of the impact of changes in net income on
earnings per share:
 
                                            1998              1997
                                             vs.               vs.
                                            1997              1996
                                                          
Net income per share, prior year           $1.28             $1.19

Increase (decrease) from changes in:
  Net interest income                       0.18              0.18
  Provision for possible credit losses     (0.16)            (0.13)
  Security transactions                    (0.17)             0.17 
  Other income                              0.21              0.05 
  Salaries and employee benefits           (0.06)            (0.11)
  Occupancy and equipment costs             0.01             (0.02)
  Merger and other related charges         (0.26)             0.00
  Other expenses                           (0.08)            (0.01)
  Provision for income taxes                0.16             (0.04)
  Extraordinary items, net of tax          (0.02)             0.00 

Net income per share                       $1.09             $1.28 

Net interest income, the most significant component of earnings, is the
amount by which interest generated from earning assets exceeds interest
expense on liabilities.  Net interest income was $135.1 million in 1998
compared to $130.3 million in 1997 and $126.0 million in 1996.  The
following is an analysis of the average balance sheets and net interest
income for each of the three years in the period ended December 31,
1998.  

11<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
<TABLE>
<CAPTION>
ITEM 7.  Management's Discussion and Analysis
                                                     Average Balance Sheets and Net Interest Analysis
                                                                (Dollar Amounts in Thousands)

                                             1998                             1997                             1996             
                                 Average    Income/   Yield or    Average    Income/   Yield or    Average    Income/   Yield or
                                 Balance    Expense   Rate(a)     Balance    Expense   Rate(a)     Balance    Expense   Rate(a) 
<S>                           <C>           <C>         <C>     <C>          <C>         <C>    <C>           <C>         <C>
Assets
Interest-earning assets:
  Time deposits with banks    $    3,692    $    230    6.23%   $    4,663   $    236    5.06%  $    7,504    $    419    5.58%
  Investment securities        1,271,319      78,205    6.43       931,017     55,490    6.24      950,684      56,006    6.16
  Federal funds sold              35,521       1,893    5.33        12,653        689    5.45       22,752       1,207    5.31
  Loans (b) (c), net of          
    unearned income            2,439,436     203,093    8.43     2,330,657    198,357    8.60    2,060,196     177,556    8.69
   Total interest-
      earning assets           3,749,968     283,421    7.72     3,278,990    254,772    7.91    3,041,136     235,188    7.87

Noninterest-earning assets:
  Cash                            78,999                            77,259                          81,115
  Allowance for credit losses    (27,388)                          (25,510)                        (24,827)
  Other assets                   138,114                           110,112                          94,163
   Total noninterest-
      earning assets             189,725                           161,861                         150,451
    Total Assets              $3,939,693                        $3,440,851                      $3,191,587
 
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
  Interest-bearing
    demand deposits (d)       $  341,835    $  7,579    2.22%   $  271,321   $  5,042    1.86%  $  265,964    $  4,093    1.54%
  Savings deposits (d)           715,814      21,379    2.99       737,725     22,752    3.08      721,509      20,792    2.88
  Time deposits                1,530,491      85,002    5.55     1,517,972     84,806    5.59    1,387,899      76,301    5.50
  Short-term borrowings          195,334      10,214    5.23       156,470      8,108    5.18      132,527       6,777    5.11
  Long-term debt                 430,677      24,108    5.60        65,820      3,719    5.65       20,317       1,226    6.03
    Total interest- 
      bearing liabilities      3,214,151     148,282    4.61     2,749,308    124,427    4.53    2,528,216     109,189    4.32

Noninterest-bearing
 liabilities and capital:
  Noninterest-bearing       
    demand deposits (d)          328,720                           311,304                         299,285
  Other liabilities               31,177                            30,541                          28,073
  Shareholders' equity           365,645                           349,698                         336,013
    Total noninterest-       
      bearing funding sources    725,542                           691,543                         663,371
      Total Liabilities and 
        Shareholders' Equity  $3,939,693                        $3,440,851                      $3,191,587

 Net Interest Income and
    Net Yield On Interest-  
    earning Assets                          $135,139    3.77%                $130,345    4.12%                $125,999    4.28%

(a) Yields on interest-earning assets have been computed on a tax equivalent basis using the 35% Federal income tax statutory rate. 
(b) Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c) Loan income includes net loan fees.
(d) Average balances for 1998 and 1997 do not include reallocations from noninterest-bearing demand deposits and interest-bearing 
    demand deposits into savings deposits which were made for regulatory purposes.  
</TABLE>
12<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Both interest income and interest expense increased over 1997 levels as
volumes increased.  Average interest-earning assets increased $471.0 million
while average interest-bearing liabilities increased $464.8 million in 1998. 
Average loans increased $108.8 million in 1998 and were supported by deposit
growth and short-term borrowings.  Average investments increased $340.3
million and were funded by long-term Federal Home Loan Bank borrowings.

Asset yields, on a tax-equivalent basis, decreased 19 basis points (0.19%)
during 1998 to 7.72% from 7.91% reported in 1997 and compared to 7.87%
reported in 1996.   The decline in loan yields which began in the fourth
quarter of 1995 has continued throughout 1997 and 1998.  Loan yields
declined 17 basis points (0.17%) during 1998 to 8.43% from 8.60% reported
for 1997 and compared to 8.69% during 1996.  The 1998 period reflected
decreased yields in all loan categories except personal revolving credit
loans which reflected an increase of 213 basis points (2.13%) over 1997
levels.  The 1998 decline in loan yields included declines of 18 basis
points (0.18%) for mortgage loans, 34 basis points (0.34%) for installment
loans and 49 basis points (0.49%) for home equity loans.  The mortgage
portfolio continues to be impacted by loan refinancings and loans maturing
at higher interest rates than current market rates.  Loan yields on
innovative loan products introduced in previous years which bear lower
introductory interest rates began to increase during 1998 as these products
aged and introductory interest rates were no longer offered on aged loans
but since many of these loans are still at introductory rates these products
continue to generate lower yields than the mortgage loan portfolio as a
whole.  Although loan yields declined during 1998, interest income on loans
increased $4.7 million over 1997 levels as a result of increases due to
volume of $9.3 million which were partially offset by decreases due to rate
of $4.6 million.

Interest income on investments increased $22.7 million during 1998 primarily
as a result of increases due to volume of $22.2 million and increases due to
rate of $1.3 million for U.S. government agency securities.  Average
balances of U.S. government agency securities for 1998 increased $348.6
million over 1997 averages as part of a capital management leveraging
strategy whereby borrowings from the Federal Home Loan Bank classified as
long-term debt were invested in U.S. government agency securities.  Yields
on investments for the 1998 period reflected an increase of 19 basis points
(0.19%) over 1997 yields and included an increase on U.S. government agency
securities of 20 basis points (0.20%) for the 1998 period compared to 1997.
Although prepayments of mortgage backed securities ("MBS") continued to
increase during 1998 over 1997 levels, these prepayments have not increased
beyond acceptable levels.  The primary risk of owning MBS relates to the
uncertainty of prepayments of the underlying mortgages.  Interest rate
changes have a direct impact on prepayment speeds.  As interest rates
increase, prepayment speeds generally decline, resulting in a longer average
life of a MBS.  Conversely as interest rates decline, prepayment speeds
increase, resulting in a shorter average life of a MBS.  Using computer
simulation models, the Corporation tests the average life and yield
volatility of all MBS's under various interest rate scenarios on a
continuing basis to insure that volatility falls within acceptable limits. 
The Corporation holds no "high risk" securities nor does the Corporation own
any securities of a single issuer exceeding 10% of shareholders' equity
other than U.S. government and agency securities.

The cost of funds for 1998 increased 8 basis points (0.08%) over 1997 costs
of 4.53% and compared to costs of 4.32% for 1996.  Interest on deposits
increased $1.4 million in 1998 and included increases in interest-bearing
demand deposits of $2.5 million which were partially offset by decreases in
interest on savings accounts of $1.4 million compared to 1997 levels. 
Average interest-bearing demand deposits for 1998 increased $70.5 million
over 1997 averages.  This increase in interest-bearing demand deposits for
1998 occurred primarily in a secured cash manager product utilized by
municipalities.  This secured cash manager product allows the municipality
to sweep excess balances from noninterest-bearing accounts into an interest-
bearing account which offers higher interest rates than traditional N.O.W.
accounts.

13<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis (Continued)

Interest expense on short-term borrowings increased $2.1 million during 1998
primarily as a result of increases in average borrowings of $38.9 million
over 1997 averages.  Increases in interest expense on long-term debt of
$20.4 million during 1998 were primarily a result of increases in average
borrowings of $364.9 million over 1997 averages.  The long-term debt
increase for 1998 was a result of borrowings from the Federal Home Loan Bank
with maturities of up to 10 years to be utilized as part of the above
mentioned capital management leveraging strategy.  The average spread of
this leverage strategy was approximately 1.13% during the 1998 period. 
During 1998 interest income before taxes on these investments exceeded the
funding costs by $4.9 million.

Net interest margin (net interest income, on a tax-equivalent basis as a
percentage of average earning assets), was 3.77% during 1998 compared to
4.12% in 1997 and 4.28% in 1996.  The Corporation's use of computer modeling
to manage interest rate risk is described in the "Interest Sensitivity"
section of this discussion herein.

The following table shows the effect of changes in volumes and rates on
interest income and interest expense.
<TABLE>
<CAPTION>
 
                                    Analysis of Year-to-Year Changes in Net Interest Income
                                               (Dollar Amounts in Thousands)     
 
                                       1998 Change from 1997                    1997 Change from 1996
                                 Total     Change Due    Change Due       Total     Change Due    Change Due
                                 Change    to Volume      to Rate         Change    to Volume      to Rate  
<S>                            <C>          <C>           <C>             <C>          <C>           <C>
Interest-earning assets:
    Time deposits with banks   $    (6)     $   (49)      $    43         $  (183)     $  (158)      $   (25)
    Securities                  22,715       21,241         1,474            (516)      (1,211)          695 
    Federal funds sold           1,204        1,246           (42)           (518)        (536)           18 
    Loans                        4,736        9,351        (4,615)         20,801       23,514        (2,713)
      Total interest income     28,649       31,789        (3,140)         19,584       21,609        (2,025)
Interest-bearing liabilities:
    Deposits                     1,360        1,334            26          11,414        7,701         3,713 
    Short-term borrowings        2,106        2,014            92           1,331        1,224           107 
    Long-term debt              20,389       20,613          (224)          2,493        2,747          (254)
      Total interest expense    23,855       23,961          (106)         15,238       11,672         3,566
      Net interest income      $ 4,794      $ 7,828       $(3,034)        $ 4,346      $ 9,937       $(5,591)
</TABLE>
The provision for possible credit losses is an amount added to the allowance
against which credit losses are charged.  The amount of the provision is
determined by management based upon its assessment of the size and quality
of the loan portfolio and the adequacy of the allowance in relation to the
risks inherent within the loan portfolio.  The provision for possible credit
losses was $15.0 million in 1998 compared to $10.2 million in 1997 and $6.3
million in 1996.  This brought the allowance for possible credit losses to
$32.3 million at December 31, 1998, for a ratio of 1.36% of actual loans
outstanding.  Although net charge-offs for 1998 reflect a decrease of $777
thousand over 1997 levels, net charge-offs have not returned to historic
levels, therefore the additional provision of $4.2 million in the fourth
quarter of 1998 reflects changing economic conditions.  Net charge-offs for
1998 reflected decreases in consumer installment and revolving credit loans
of $839 thousand and commercial loans not secured by real estate of $253
thousand which were partially offset by increases in net charge-offs of auto
leases of $329 thousand.  Net charge-offs against the allowance for possible
credit losses were $8.7 million, or 0.36% of average total loans in 1998. 
This compared to $9.5 million in 1997 and $4.9 million in 1996.  Net charge-
offs were 0.41% and 0.24% of average total loans during 1997 and 1996,
respectively.  Net charge-offs as a percent of average total loans exceed
peer averages when comparing the Corporation results at December 31, 1998 to
the most recent peer averages from September 30, 1998.  The peer group was
defined as all bank holding companies in the country with assets ranging
between $3 billion and $10 billion.  Although the allowance for possible
credit losses as a percentage of average loans outstanding is below peer
averages the additional provision recorded in the fourth quarter of 1998
brings the ratio closer to peer when comparing the Corporation's

14<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

ratio from December 31, 1998 to the most recent peer averages from 
September 30, 1998.  For an analysis of credit quality, see the "Credit
Review" section of this discussion.

The following table presents an analysis of the consolidated allowance for
possible credit losses for the five years ended December 31, 1998 (dollars
in thousands):
<TABLE>
<CAPTION>
                                    Summary of Loan Loss Experience         
                                                      
                                           1998       1997       1996       1995      1994
<S>                                     <C>        <C>        <C>        <C>        <C>
Loans outstanding at end of year        $2,374,850 $2,436,337 $2,236,523 $1,935,938 $1,790,684

Average loans outstanding               $2,439,436 $2,330,657 $2,060,196 $1,846,507 $1,672,546

Allowance for possible credit losses:
Balance, beginning of year              $   25,932 $   25,234 $   23,803 $   22,375 $   20,934

Loans charged off:
  Commercial, financial and agricultural     1,513      1,473        633      1,188      1,279
  Loans to individuals                       7,293      8,022      5,069      3,717      3,059
  Real estate-construction                     -0-        -0-        -0-        -0-        -0-
  Real estate-commercial                       812        664        440        218         23
  Real estate-residential                      690        819        195        481        266
  Lease financing receivables                  319        -0-         26         52         52
    Total loans charged off                 10,627     10,978      6,363      5,656      4,679

Recoveries of loans previously charged off:
  Commercial, financial and agricultural       462        223        263        159        291
  Loans to individuals                       1,328      1,218      1,033      1,067      1,030
  Real estate-construction                     -0-        -0-        -0-        -0-        -0-
  Real estate-commercial                        70         13         83         56        249
  Real estate-residential                       87         57        109        128         87
  Lease financing receivables                    3         13          5         99          7
    Total recoveries                         1,950      1,524      1,493      1,509      1,664
    Net loans charged off                    8,677      9,454      4,870      4,147      3,015
Provision charged to expense                15,049     10,152      6,301      5,575      4,456

Balance, end of year                    $   32,304 $   25,932 $   25,234 $   23,803 $   22,375

Ratios:
  Net charge-offs as a percentage
    of average loans outstanding             0.36%      0.41%      0.24%      0.22%      0.18%
  Allowance for possible credit losses
    as a percentage of average loans
    outstanding                              1.32%      1.11%      1.22%      1.29%      1.34%
</TABLE>
Net securities gains decreased $5.4 million in 1998 from $6.8 million
reported in 1997 and compared to $1.6 million in 1996.  The securities gains
during 1998 resulted in part from the third and fourth quarter sales of
floating collateralized mortgage obligations classified as securities
"available for sale" having book values of $87.9 million and $16.1 million
respectively, which resulted in security gains of $1.7 million during the
third quarter and security losses of $803 thousand during the fourth
quarter.  These securities were sold to reduce the exposure to accelerated
prepayments as interest rates were expected to fall.  The $89.6 million
proceeds from the sale of securities in the third quarter of 1998 were used
to reduce outstanding Federal funds purchased while the $15.3 million
proceeds in the fourth quarter were reinvested in higher yielding municipal
securities.  The 1998 securities gains also included the first quarter sale
of U.S. Treasury securities classified as securities "available for sale"
having a book value of $45.8 million with the proceeds being reinvested in
mortgage backed and other U.S. government agency securities with similar
average expected maturities.  Securities losses of $586 thousand were
incurred during the fourth quarter of 1998 primarily as a result of the sale
of mutual funds classified as equity securities having a book value of $5.8
million.  Additional security gains were incurred during the fourth quarter
of 1998 as a result of the sale of Pennsylvania bank stocks having a book
value of $5.2 million.  

15<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

The securities gains during 1997 and 1996 resulted primarily from the sale
of investments in Pennsylvania bank stocks.  These equity securities had
book values of $17.4 million and $6.8 million and were sold for gains of
$6.7 million and $1.5 million during 1997 and 1996 respectively.

Trust income reflected an increase in 1998 of $830 thousand over 1997 levels
as the book value of assets managed continued to increase.  The 1998
increase in trust income occurred primarily in fees from employee benefit
accounts, agency/custodial accounts and retail mutual fund commissions and
trailer fees.  Service charges on deposits decreased by $158 thousand during
1998 but are expected to increase during 1999 as fee schedules for the
Corporation's subsidiary banks are evaluated and standardized.  Service
charges on deposits increased during 1997, primarily as a result of changes
in the fee structure and introduction of a debit card product at Southwest
Bank.

Other income increased $5.5 million in 1998 to $11.4 million from $5.9
million reported in 1997 and can be compared to $5.4 million in 1996. 
Included in the increase in other revenue for 1998 were increases in gains
on sales of assets of $2.4 million over 1997 levels.  The Corporation sold
$52.5 million of 1-4 family residential mortgage loans during the fourth
quarter of 1998 which resulted in a gain of $1.3 million.  The Corporation
mitigated prepayment risk through the sale of mortgage loans bearing higher
interest rates than current market rates and reduced interest rate risk
through the sale of mortgage loans bearing interest rates which were lower
than current market rates.  As a result of branch analysis including the
evaluation of the potential sale or consolidation of branches competing in
the same market area, the Corporation sold two of its branches located in
State College, Pennsylvania.  The premium on sale of $10.1 million of
deposits from the State College branches resulted in a gain of $950 thousand
in the fourth quarter of 1998.  Other revenue continued to be favorably
impacted by income from the increase in cash surrender value of bank owned
life insurance which increased by $1.2 million during 1998.  Insurance
commissions, primarily those generated from FCIA increased $288 thousand
during 1998 compared to 1997.  Charges for non-customer use of the
Corporation's ATMs continued to favorably impact other revenue, reflecting
an increase of $607 thousand for 1998 over 1997 levels.  Additional
increases in other revenue for 1998 occurred in MAC and debit card income,
charge card merchant discount and charge card equipment rental compared to
1997 revenues.
 
Total other operating expenses increased $11.3 million to $100.2 million in
1998 and compared to $88.9 million and $85.3 million in 1997 and 1996,
respectively.  Employee costs were $48.7 million for 1998, reflecting an
increase of $1.6 million over $47.1 million reported in 1997 and compared to
$44.1 million reported in 1996.  The most notable increase in employee
benefit costs for 1998 over 1997 levels was an increase in health insurance
costs due to a rate increase.  Salary and benefit increases of $3.0 million
for 1997 compared to 1996 reflected merit increases, an increase in full
time equivalent employees and the inclusion of BSI for twelve months of
1997.  Decreases in deferred loan origination costs also increased employee
costs for 1997 over 1996 levels.  Although employee costs in dollars has
increased, employee costs as a percentage of average assets has continued to
decline to 1.24% for 1998 from 1.37% in 1997 and 1.38% in 1996.  Salary
levels are generally maintained through attrition management programs.

Net occupancy and furniture and equipment costs decreased $373 thousand
during 1998 after reflecting an increase of $621 thousand during 1997.  All
categories of occupancy expense reflected decreases during 1998 while
furniture and equipment expense included decreases in maintenance and
repairs which were partially offset by an increase in depreciation during
1998.  Net occupancy and furniture and equipment expense increases for 1997
resulted primarily from increases in building rental expense, building
repairs, and depreciation.  These 1997 increases were primarily the result
of the construction of new branches during 1996 and 1997 as well as
remodeling of existing branches.

16<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Outside data processing expenses were $3.1 million for 1998 compared to $3.0
million and $3.1 million for 1997 and 1996 respectively.  Outside data
processing expenses would be expected to decline in the future when
outsourced processing for Southwest Bank is converted to the Corporation's
data processing subsidiary.  Pennsylvania shares tax expense increased $201
thousand during 1998 and $129 thousand in 1997 as shareholder's equity of
subsidiary banks continued to rise.  FDIC expenses which are included in
other operating expenses, decreased $860 thousand for 1997 and $1.8 million
for 1996. 

Merger expenses incurred during the acquisition of Southwest National
Corporation for legal, accounting, printing, filing and other professional
services total $1.6 million and were expensed during the fourth quarter of
1998.  As part of the evaluation of appropriate staffing levels for the
Corporation after inclusion of Southwest, an early retirement plan was
offered to employees during the fourth quarter of 1998.  Salary and benefit
costs of the early retirement plan in the amount of $4.7 million are
included in merger and other related charges for 1998, as approximately 5%
of employees took advantage of this opportunity.  The success of the early
retirement plan accelerated the process of right-sizing the Corporation
beyond normal attrition management by adjusting employment levels quickly
while continuing the Corporation's tradition of not laying off employees due
to merger activity.  In anticipation of the merger of Southwest benefit
plans into those of the Corporation in the near future, Southwest curtailed
their postretirement benefit plan during the fourth quarter of 1998.  An
additional accrual adjustment of $1.1 million related to this curtailment is
included in merger and other related charges for 1998.  Additional merger
and other related charges of $462 thousand were incurred during 1998 to
standardize depreciation for Southwest to that of the Corporation and to
write-off signs and supplies that become obsolete as a result of the merger.

Other operating expenses increased $1.9 million during 1998 to $24.5 million
and compared to $22.6 million reported in 1997 and $22.7 million reported in
1996.  Lease residual insurance costs, operational losses and charge-offs
and software depreciation and maintenance expenses for 1998 reflected
increases of $192 thousand, $403 thousand and $325 thousand respectively
over 1997 levels.  Loan processing expenses increased $353 thousand for 1998
compared to 1997, while accelerated prepayment speeds for loans in the
fourth quarter of 1998 resulted in an increase in the amortization of
purchased mortgage servicing rights of $336 thousand over 1997 amortization. 
Other professional fees for 1998 increased $753 thousand over amounts
recorded for 1997.  Outside professionals were contracted under limited
engagements to review the Corporation's asset/liability management model,
analyze fee structures and recommend modifications and to provide research
and consulting services for marketing, customer profitability analysis and
branch automation initiatives.  It is anticipated that the use of outside
professionals for these types of limited engagements will decline in the
future as both Southwest and the Corporation benefit from the combined
resources and talents available as a result of the merger.  Other
professional fees for 1998 also reflected increases due to the inclusion of
FCIA expenses for the 1998 period.

Income tax expense was $12.2 million during 1998 representing a decrease of
$5.1 million over the 1997 total of $17.3 million and compared to $16.2
million in 1996.  The decrease in income tax expense for 1998 resulted
primarily from an increase in tax-free income and a decrease in income
before taxes due to early retirement and other merger related charges
incurred during 1998.  Income tax expense increased $1.1 million during
1997.  The Corporation's effective tax rate was 26.5% for 1998 compared to
30.5% for 1997 and 30.3% for 1996.  The decrease in the Corporation's
effective tax rate for 1998 resulted primarily from an increase in tax-free
income, including income from tax-free investment securities and bank owned
life insurance.

17<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Liquidity

Liquidity is a measure of the Corporation's ability to efficiently meet
normal cash flow requirements of both borrowers and depositors.  In the
ordinary course of business, funds are generated from deposits (primary
source) and the maturity or repayment of earning assets, such as securities
and loans.  As an additional secondary source, short-term liquidity needs
may be provided through the use of overnight Federal funds purchased,
borrowings through the use of lines available for repurchase agreements, and
borrowings from the Federal Reserve Bank.  Additionally, the banking
subsidiaries are members of the Federal Home Loan Bank and may borrow under
overnight and term borrowing arrangements.  The sale of earning assets may
also provide an additional source of liquidity.

The Corporation's long-term liquidity source is a large core deposit base
and a strong capital position.  Core deposits are the most stable source of
liquidity a bank can have due to the long-term relationship with a deposit
customer.  Increased competition from nonbanking sources such as mutual
funds may require banks to shift to alternative funding from other
borrowings.  Although this is not significant at the end of 1998, it could
become more consequential in the future.  Core deposits increased $76.7
million in 1998 while total deposits increased $46.8 million for 1998.  Non-
core deposits, which are time deposits in denominations of $100 thousand or
more represented 10.21% of total deposits at December 31, 1998, down from
11.42% of total deposits at December 31, 1997.  Non-core deposits increased
by $43.2 million in 1997 primarily as a result of an increase in public
funds.  Time deposits of $100 thousand or more at December 31, 1998, 1997
and 1996 had remaining maturities as follows:
<TABLE>
<CAPTION>
                                                     Maturity Distribution of 
                                                 Large Certificates of Deposit             
                                                  (Dollar Amounts in Thousands)            
                                      
                                           1998               1997               1996      
                                     Amount  Percent    Amount  Percent    Amount   Percent   
Remaining Maturity:
<S>                                 <C>       <C>      <C>       <C>      <C>        <C>
3 months or less                    $151,121   50%     $ 92,481   28%     $ 96,314    34%
Over 3 months through 6 months        40,363   14        64,874   20        41,404    15 
Over 6 months through 12 months       27,546    9        53,428   16        49,942    17 
Over 12 months                        80,382   27       118,524   36        98,431    34 
    Total                           $299,412 100%      $329,307  100%     $286,091   100%
</TABLE>
Net loans decreased $67.9 million during 1998 as consumer installment and
real estate loans secured by residential properties decreased by $42.4
million and $38.5 million respectively compared to year-end 1997.  The
reduction in residential real estate loans was the result of the sale of
mortgage loans including the sale of $52.5 million during the fourth quarter
of 1998.  As discussed previously, the sale of these loans allowed the
Corporation to reduce interest rate and prepayment risk.  Although not
reflected in year-end balances, the volume of residential mortgage loans
originated during 1998 remained strong.  New mortgage loan product offerings
scheduled for 1999 are expected to have a favorable impact on loan volumes. 
The reduction in loans to individuals during 1998 was due in part to a
decrease in indirect auto loans at Southwest.  Competitive rates and
aggressive marketing programs for loans to individuals including indirect
auto lending at Southwest are planned for 1999.

18<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis


Below is a schedule of loans by classification for the five years ended
December 31, 1998.
<TABLE>
<CAPTION>
 
                                                          Loans by Classification                                        
                                                       (Dollar Amounts in Thousands)                                     
 
                                   1998               1997               1996               1995               1994
                             Amount   Percent   Amount   Percent   Amount   Percent   Amount   Percent   Amount   Percent
<S>                        <C>          <C>   <C>          <C>   <C>           <C>   <C>          <C>   <C>          <C>
Commercial, financial,
  agricultural and
  other                    $  377,733    16%  $  363,699    15%  $  316,550     14%  $  254,311    13%  $  218,035    12%
Real estate-construction       33,097     1       35,308     1       39,120      2       32,914     2       34,204     2 
Real estate-commercial        387,166    16      384,794    16      356,106     16      347,543    18      321,238    17
Real estate-residential     1,009,903    42    1,048,405    43      941,147     41      801,306    40      765,822    42
Loans to individuals          517,907    22      569,742    23      578,204     25      519,949    26      467,518    25
Net leases                     56,423     3       51,245     2       36,329      2       24,190     1       30,498     2
  Gross loans and          
   leases                   2,382,229   100%   2,453,193   100%   2,267,456    100%   1,980,213   100%   1,837,315   100%
Unearned income                (7,379)           (16,856)           (30,933)            (44,275)           (46,631)     
  Total loans, and leases
   net of unearned income  $2,374,850         $2,436,337         $2,236,523          $1,935,938         $1,790,684
</TABLE>
An additional source of liquidity is marketable securities that the
Corporation holds in its investment portfolio.  These securities are
classified as "securities available for sale."  While the Corporation does
not have specific intentions to sell these securities, they have been
designated as "available for sale" because they may be sold for the purpose
of obtaining future liquidity, for management of interest rate risk or as
part of the implementation of tax management strategies.  As of December 31,
1998, securities available for sale had an amortized cost of $1.0 billion
and an approximate fair value of $1.0 billion.  Gross unrealized gains were
$5.6 million and gross unrealized losses were $2.1 million.   Based upon the
Corporation's historical ability to fund liquidity needs from other sources,
the current available for sale portfolio is deemed to be more than adequate,
as the Corporation does not anticipate a need to liquidate the investments
until maturity.  Below is a schedule of the contractual maturity
distribution of securities held to maturity and securities available for
sale at December 31, 1998.
<TABLE>
<CAPTION>

                                                   Maturity Distribution of Securities Held to Maturity                 
                                                         (Dollar Amounts in Thousands)                                   
 
                                                                       States and                     Total     Weighted 
                                        U.S. Government Agencies       Political         Other      Amortized   Average
                                            and Corporations         Subdivisions     Securities      Cost       Yield*
<S>                                             <C>                    <C>             <C>          <C>          <C>
Within 1 year                                   $  2,023               $  2,556        $   -0-      $  4,579     6.41%
After 1 but within 5 years                        66,769                 24,192         11,728       102,689     6.33
After 5 but within 10 years                      180,376                 27,085            358       207,819     6.17
After 10 years                                    80,929                 86,680            -0-       167,609     6.48 
     Total                                      $330,097               $140,513        $12,086      $482,696     6.32%
</TABLE>
<TABLE>
<CAPTION>
 
                                              Maturity Distribution of Securities Available for Sale
                                                               At Amortized Cost                                         
                                                         (Dollar Amounts in Thousands)                                  
 
                                        U.S. Treasury, and other       States and                     Total     Weighted 
                                        U.S. Government Agencies       Political         Other      Amortized   Average
                                            and Corporations         Subdivisions     Securities      Cost       Yield*
<S>                                             <C>                     <C>            <C>         <C>           <C>
Within 1 year                                   $ 22,717                $ 1,074        $   529     $   24,320    5.51%
After 1 but within 5 years                       129,112                 10,877            380        140,369    6.18
After 5 but within 10 years                      104,751                 10,435         34,819        150,005    6.36
After 10 years                                   665,834                 13,839         44,749        724,422    6.61
     Total                                      $922,414                $36,225        $80,477     $1,039,116    6.49%
 
*Yields are calculated on a tax-equivalent basis. 
</TABLE>
19<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Interest Sensitivity

The objective of interest rate sensitivity management is to maintain an
appropriate balance between the stable growth of income and the risks
associated with maximizing income through interest sensitivity imbalances. 
While no single number can accurately describe the impact of changes in
interest rates on net interest income, interest rate sensitivity positions,
or "gaps" when measured over a variety of time periods may be helpful.  

An asset or liability is considered to be interest-sensitive if the rate it
yields or bears is subject to change within a predetermined time period.  If
interest-sensitive assets ("ISA") exceeds interest-sensitive liabilities
("ISL") during a prescribed time period, a positive gap results. 
Conversely, when ISL exceeds ISA during a time period, a negative gap
results.  

A positive gap tends to indicate that earnings will be impacted favorably if
interest rates rise during the period and negatively when interest rates
fall during the time period.  A negative gap tends to indicate that earnings
will be affected inversely to interest rate changes.  In other words, as
interest rates fall, a negative gap should tend to produce a positive effect
on earnings and when interest rates rise, a negative gap should tend to
affect earnings negatively.

The primary components of ISA include adjustable rate loans and investments,
loan repayments, investment maturities and money market investments.  The
primary components of ISL include maturing certificates of deposit, money
market deposits, savings deposits, NOW accounts and short-term borrowings.

The following table lists the amounts and ratios of assets and liabilities
with rates or yields subject to change within the periods indicated as of
December 31, 1998 and 1997  (Dollar Amounts in Thousands): 
<TABLE>
<CAPTION>
                                                            1998 
                                                                                Cumulative
                                     0-90 Days    91-180 Days   181-365 Days    0-365 Days
<S>                                  <C>           <C>            <C>           <C>
Loans                                $  765,948    $168,297       $293,082      $1,227,327
Investments                              59,942      87,042        149,497         296,481
Other interest-earning assets            38,048       4,120          6,207          48,375
     Total interest-sensitive
       assets                           863,938     259,459        448,786       1,572,183

Certificates of deposit                 359,487     323,760        318,282       1,001,529 
Other deposits                        1,094,125         -0-            -0-       1,094,125
Borrowings                              142,509       1,085          2,413         146,007
     Total interest-sensitive
       liabilities                    1,596,121     324,845        320,695       2,241,661
     Gap                             $ (732,183)   $(65,386)      $128,091      $ (669,478)

ISA/ISL                                    0.54        0.80           1.40            0.70
Gap/Total assets                         17.87%       1.60%          3.13%          16.34%
</TABLE>
<TABLE>
<CAPTION>
                                                            1997
                                                                                Cumulative
                                     0-90 Days    91-180 Days   181-365 Days    0-365 Days
<S>                                  <C>           <C>            <C>           <C>
Loans                                $1,010,147    $153,279       $277,296      $1,440,722
Investments                              68,650      86,001        126,173         280,824
Other interest-earning assets           157,721       5,214         10,043         172,978    
     Total interest-sensitive
       assets                         1,236,518     244,494        413,512       1,894,524

Certificates of deposit                 341,898     214,522        310,138         866,558   
Other deposits                        1,013,190         -0-            -0-       1,013,190 
Borrowings                              216,721       1,441          1,725         219,887

     Total interest-sensitive
       liabilities                    1,571,809     215,963        311,863       2,099,635  
     Gap                             $ (335,291)   $ 28,531       $101,649      $ (205,111)

ISA/ISL                                    0.79        1.13           1.33            0.90
Gap/Total assets                          9.14%       0.78%          2.77%           5.59%
</TABLE>
20<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Although the periodic gap analysis provides management with a method of
measuring current interest rate risk, it only measures rate sensitivity at a
specific point in time.  Therefore, to more precisely measure the impact of
interest rate changes on the Corporation's net interest income, management
simulates the potential effects of changing interest rates through computer
modeling.  The income simulation model used by the Corporation captures all
assets, liabilities, and off-balance sheet financial instruments, accounting
for significant variables that are believed to be affected by interest
rates.  These variables include prepayment speeds on mortgage loans and
mortgage backed securities, cash flows from loans, deposits and investments
and balance sheet growth assumptions.  The model also captures embedded
options, such as interest rate caps/floors or call options, and accounts for
changes in rate relationships as various rate indices lead or lag changes in
market rates.  The Corporation is then better able to implement strategies
which would include an acceleration of a deposit rate reduction or lag in a
deposit rate increase.  The repricing strategies for loans would be
inversely related.

The Corporation's asset/liability management policy guidelines limit
interest rate risk exposure for the succeeding twenty-four month period. 
Simulations are prepared under the base case where interest rates remain
flat and most likely case where interest rates are defined using projections
of economic factors.  Additional simulations are produced estimating the
impact on net interest income of a 300 basis point (3.00%) movement upward
or downward from the base case scenario.  The Corporation's current
asset/liability management policy indicates that a 300 basis point (3.00%)
change in interest rates up or down cannot result in more than a 7.5% change
in net interest income when compared to a base case without Board approval
and a strategy in place to reduce interest rate risk below the established
maximum level.  The analysis at December 31, 1998, indicated that a 300
basis point (3.00%) movement in interest rates in either direction over the
next twelve months would not have a significant impact on the Corporation's
anticipated net interest income over that time nor over the next twenty-four
months and the Corporation's position would remain well within current
policy guidelines.

The Corporation's "Asset/Liability Management Committee" ("ALCO") is
responsible for the identification, assessment and management of interest
rate risk exposure, liquidity, capital adequacy and investment portfolio
position.  The primary objective of the ALCO process is to ensure that the
Corporation's balance sheet structure maintains prudent levels of risk
within the context of currently known and forecasted economic conditions and
to establish strategies which provide the Corporation with appropriate
compensation for the assumption of those risks.  The ALCO attempts to
mitigate interest rate risk through the use of strategies such as asset
disposition, asset and liability pricing and matched maturity funding.  The
ALCO strategies are established by the Corporation's senior management and
are approved by the Corporation's board of directors. 

Final loan maturities and rate sensitivity of the loan portfolio excluding
consumer installment and mortgage loans and before unearned income at
December 31, 1998 were as follows (Dollar Amounts in Thousands):
 
                               Within One   One to     After
                                  Year      5 Years   5 Years   Total
                                                         
Commercial and industrial       $167,950   $ 55,098  $ 57,116  $280,164
Financial institutions               -0-        105       -0-       105
Real estate-construction          17,277      7,142     8,678    33,097
Real estate-commercial            77,310     53,595   256,261   387,166
Other                             33,640     19,246    44,578    97,464
      Totals                    $296,177   $135,186  $366,633  $797,996
 
Loans at fixed interest rates                95,374   207,728
Loans at variable interest rates             39,812   158,905
      Totals                               $135,186  $366,633

21<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Credit Review

Maintaining a high quality loan portfolio is of great importance to the
Corporation.  The Corporation manages the risk characteristics of the loan
portfolio through the use of prudent lending policies and procedures and
monitors risk through a periodic review process provided by internal
auditors, regulatory authorities and our loan review staff.  These reviews
include the analysis of credit quality, diversification of industry,
compliance to policies and procedures, and an analysis of current economic
conditions.

In the management of its credit portfolio, the Corporation emphasizes the
importance of the collectibility of loans and leases as well as asset and
earnings diversification.  The Corporation immediately recognizes as a loss
all credits judged to be uncollectible and has established an allowance for
possible credit losses that may exist in the portfolio at a point in time,
but have not been specifically identified.  

The Corporation's written lending policy requires certain underwriting
standards to be met prior to funding any loan, including requirements for
credit analysis, collateral value coverage, documentation, and terms.  The
principal factor used to determine potential borrowers' creditworthiness is
business cash flows or consumer income available to service debt payments. 
Secondary sources of repayment, including collateral or guarantees, are
frequently obtained.  

The lending policy provides limits for individual and bank committees
lending authorities.  In addition to the bank loan approval process,
requests for borrowing relationships which will exceed one million dollars
must also be approved by the Corporation's Credit Committee.  This Committee
consists of a minimum of three members of the Corporation's board of
directors.

Commercial and industrial loans are generally granted to small and middle
market customers for operating, expansion or asset acquisition purposes. 
Operating cash flows of the business enterprise are identified as the
principal source of repayment, with business assets held as collateral. 
Collateral margins and loan terms are based upon the purpose and structure
of the transaction as set forth in loan policy.

Commercial real estate loans are granted for the acquisition or improvement
of real property.  Generally, commercial real estate loans do not exceed 75%
of the appraised value of property pledged to secure the transaction. 
Repayment of such loans are expected from the operations of the subject real
estate and are carefully analyzed prior to approval.

Additional credit review procedures regarding year 2000 issues were
established for commercial loan customers during 1998.  These procedures
include the gathering of information to evaluate new customers' year 2000
risk and modifying loan covenants to mitigate the Corporation's credit risk
due to loan customers failure to remediate their year 2000 issues.  All
current commercial loan customers were contacted by direct mail to increase
customer awareness of how the year 2000 date change may affect them.  Credit
risk inherent in the existing loan portfolio related to year 2000 issues was
assessed through review of the Corporation's largest commercial credits.  In
addition to direct mail contact, large commercial customers were contacted
by phone to improve awareness and to gather information needed for
evaluation of year 2000 credit risk.  Economic factors used in evaluating
the adequacy of the allowance for possible credit losses have also been
expanded to include the impact of year 2000 problems.

Real estate construction loans are granted for the purposes of constructing
improvements to real property, both commercial and residential.  On-site
inspections are conducted by qualified individuals prior to periodic
permanent project financing, which is generally committed prior to the
commencement of construction financing.

22<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Real estate loans secured by 1-4 family residential housing properties are
granted subject to statutory limits in effect for each bank regarding the
maximum percentage of appraised value of the mortgaged property. 
Residential loan terms are normally established in compliance with secondary
market requirements.  Residential mortgage portfolio interest rate risk is
controlled by secondary market sales, variable interest rate loans and
balloon maturities.

Loans to individuals represent financing extended to consumers for personal
or household purposes, including automobile financing, education, home
improvement, and personal expenditures.  These loans are granted in the form
of installment, credit card, or revolving credit transactions.  Consumer
creditworthiness is evaluated on the basis of ability to repay, stability of
income sources, and past credit history.

Since all identified losses are immediately charged off, no portion of the
allowance for possible credit losses is restricted to any individual credit
or groups of credits, and the entire allowance is available to absorb any
and all credit losses.  However, for analytical purposes, the following
table sets forth an allocation of the allowance for possible credit losses
at December 31 according to the categories indicated:
<TABLE>
<CAPTION>
                                        Allocation of the Allowance for Possible Credit Losses
                                                    (Dollar Amounts in Thousands)
                                           1998       1997       1996       1995       1994
<S>                                      <C>        <C>        <C>        <C>        <C>
Commercial, industrial, financial,
  agricultural and other                 $ 4,375    $ 3,726    $ 3,628    $ 2,482    $ 2,870
Real estate-construction                     414        415        461        330        329
Real estate-commercial                     5,119      4,912      4,731      4,170      3,930
Real estate-residential                   10,319      8,595      8,145      6,420      6,463
Loans to individuals                       5,223      4,583      4,933      3,892      3,783
Lease financing receivables                  512        393        285        162        243
Unallocated                                6,342      3,308      3,051      6,347      4,757
    Total                                $32,304    $25,932    $25,234    $23,803    $22,375
Allowance as percentage
  of average total loans                   1.32%      1.11%      1.22%      1.29%      1.34%
</TABLE>

The unallocated portion of the allowance for possible credit losses
increased to $6.3 million for 1998 from $3.3 million reported in 1997.  The
unallocated portion of the allowance for possible credit losses represented
19.6% of the total allowance for 1998 compared to 12.8% of the total
allowance for 1997 and is more in line with historical levels.  Although net
charge-offs have decreased for the 1998 period compared to 1997 levels, net
charge-offs for 1998 became higher than peer averages.  The allowance for
possible credit losses at December 31, 1998 provides for this change in the
Corporation's trend in credit loss experience exceeding peers, rather than
continuation of the historic trend which has been favorable in comparison to
peers.  The Corporation continues to monitor changing economic conditions
and their potential impact on credit risk and based on this analysis deemed
it appropriate to provide for these economic conditions by increasing the
provision for possible credit losses in the fourth quarter of 1998.  This
increase brings the allowance for possible credit losses, which has
historically lagged behind peer levels closer to peer averages when
comparing actual results from December 31, 1998 to the most recent peer
results available from September 30, 1998.

Other than those described below, there are no material credits that
management has serious doubts as to the borrower's ability to comply with
the present loan repayment terms.  The following table identifies
nonperforming loans at December 31.  A loan is placed in a nonaccrual status
at the time when ultimate collectibility of principal or interest, wholly or
partially, is in doubt.  Past due loans are those loans which were
contractually past due 90 days or more as to interest or principal payments
but are well secured and in the process of collection.  Renegotiated loans
are those loans which terms have been renegotiated to provide a reduction or
deferral of principal or interest as a result of the deteriorating financial
position of the borrower.

23<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis
<TABLE>
<CAPTION>
 
                                           Nonperforming and Impaired Assets and Effect on Interest
                                                          Income Due to Nonaccrual
                                                       (Dollar Amounts in Thousands)
 
                                               1998        1997        1996       1995       1994
<S>                                          <C>         <C>         <C>         <C>        <C>
Loans on nonaccrual basis                    $ 9,677     $11,387     $ 9,536     $ 8,782    $10,811
Past due loans                                15,780      13,955      14,046       9,410      7,829
Renegotiated loans                                64          67         280         803        733
   Total nonperforming loans                 $25,521     $25,409     $23,862     $18,995    $19,373

Nonperforming loans as a percentage of
  total loans                                  1.07%       1.04%       1.07%       0.98%      1.08%
 
Allowance as percentage of nonperforming
  loans                                      126.58%     102.06%     105.75%     125.31%    115.50%

Other real estate owned                      $ 2,370     $ 1,950     $ 1,732     $ 1,467    $ 2,405

Gross income that would have been
  recorded at original rates                 $   961     $ 1,017     $   799     $   946    $ 1,170

Interest that was reflected in income            286         146         223         241        287

Net reduction to interest income due to  
   nonaccrual                                $   675     $   871     $   576     $   705    $   883
 </TABLE>

The reduction of income due to renegotiated loans was less than $50 thousand
in any year presented.

The level of nonperforming loans at year-end 1998 remains stable in dollar
amount when compared to 1997 levels.  Nonperforming loans as a percentage of
total loans increased over 1997 levels but is in line with historic levels. 
The increase in this ratio is due in part to the reduction in outstanding
loans at December 31, 1998.  The ratio of the allowance for possible credit
losses as a percentage of nonperforming loans at December 31, 1998 was
126.58% an increase over 1997 levels.

Management believes that the allowance for possible credit losses and
nonperforming loans remained safely within acceptable levels.

Capital Resources

Equity capital increased $1.1 million in 1998 to $355.4 million.  Dividends
declared decreased equity by $26.0 million during 1998, an increase over
dividends for the 1997 period as the dividend rate was increased.  The
retained net income remains in permanent capital to fund future growth and
expansion.  Additional advances by the Corporation's Employee Stock
Ownership Plan ("ESOP") to fund the acquisition of the Corporation's common
stock for future distribution as employee compensation, net of long-term
debt payments, and fair value adjustments to unearned ESOP shares, decreased
equity capital by $5.4 million.  The market value adjustment to securities
available for sale increased capital by $43 thousand.  Amounts paid to fund
the discount on reinvested dividends and optional cash payments reduced
equity by $1.0 million.  The cost of purchasing treasury shares decreased
equity by $2.1 million while proceeds from the reissuance of treasury shares
to provide for stock options exercised and unearned ESOP shares increased
equity capital by $2.2 million during 1998.

24<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Capital Resources (Continued)

A capital base can be considered adequate when it enables the Corporation to
intermediate funds responsibly and provide related services while protecting
against future uncertainties.  The evaluation of capital adequacy depends on
a variety of factors, including asset quality, liquidity, earnings history
and prospects, internal controls and management caliber.  In consideration
of these factors, management's primary emphasis with respect to the
Corporation's capital position is to maintain an adequate and stable ratio
of equity to assets.  See NOTE 20 for an analysis of regulatory capital
guidelines and the Corporation's capital ratios relative to these
measurement standards.

Year 2000 Analysis

The year 2000 issue is the result of computer programs being written whereby
dates have been abbreviated by eliminating the first two digits of the year
under the assumption that these two digits would always be 19.  Any computer
systems that have date sensitive programs may recognize a date using "00" as
the year 1900 rather than the year 2000.  As the year 2000 approaches such
systems will be unable to accurately process certain date-based information
resulting in potential system failure or miscalculations.

During 1995 the Corporation began evaluating the size and complexity of the
year 2000 issue.  An awareness effort to inform board of directors, senior
management and other staff of the year 2000 problem and its significance
began, and communications continue to provide progress updates.  The
Corporation completed an inventory process and developed a plan for
addressing the year 2000 issue.  The plan addressed mainframe and PC based
hardware and software systems and was later expanded to include
environmental systems that are dependent on embedded microchips.  Examples
of environmental systems are vaults, security systems, elevators,
telephones, heating and electrical systems.

Project teams were established to identify and prioritize critical systems
and processes affected by the year 2000 date change.  Critical mainframe and
PC based hardware and software systems were assessed for year 2000 readiness
and those with identified date issues were scheduled for modification or
replacement.  Significant suppliers and outside professional service
contractors were also evaluated to determine the extent to which the
Corporation is vulnerable to those parties failure to remediate their own
year 2000 issues.

By fully dedicating numerous technical staff from Commonwealth Systems
Corporation, the Corporation's data processing subsidiary and utilizing
additional staff from various functional areas, multiple computer systems
can be addressed concurrently.  Renovation whereby code enhancements,
hardware and software upgrades and system replacements are implemented was
95% complete for mission critical systems at December 31, 1998.  An
application is considered mission critical if it is vital to the successful
continuation of a core business activity.  Validation or testing of all
changes to hardware and software components, including connections with
other systems was 90% complete at year-end 1998, while implementation of
mission critical systems was approximately 80% completed by the same time
frame.  Mission critical systems not in a state of readiness are primarily
smaller PC based systems.  All mission critical systems are scheduled for
implementation by March 31, 1999 which places the Corporation within
guidelines established by federal regulatory agencies.  Regulatory agencies
will continue to perform quarterly reviews of the Corporation's year 2000
readiness throughout 1999.  The Corporation has also engaged outside
professionals to provide additional independent verification and validation
processes and to assure the reliability of internal risk and cost estimates.

25
<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis

Year 2000 Analysis (Continued)

Due to the broad scope of risks and uncertainties associated with the year
2000 problem the Corporation established a separate business resumption plan
for year 2000 events which is integrated with its general business
resumption plan.  The Corporation's remediation contingency plan addresses
major identifiable internal and external components and identifies
alternative processes in event that a system fails.  Third party vendors
have been evaluated and outside sources have been tested where possible. 
Contingencies established for critical systems and processes include manual
processing of transactions, utilization of tape transfer rather than
electronic medium, use of alternate communications lines or methods and the
installation of a generator as a backup power source.  Contingencies for
communication with customers include maintaining access to the Corporation's
telephone banking center by relocation of the center if necessary.  Short-
term liquidity needs have been estimated and multiple sources of funds have
been identified.  Contingency planning will continue throughout 1999 and
although all possible problems can not possibly be anticipated, management
believes that potential difficulties associated with implementation are
likely to result in only minor delays in transaction or information
availability.  The Corporation's greatest asset in dealing with year 2000
issues continues to be its dedicated staff who enable the Corporation to
redirect internal resources as needed.

The Corporation utilized internal resources to evaluate, reprogram and test
software and hardware for year 2000 issues to the extent possible.  Salary
and benefit costs related to year 2000 activities were expensed as incurred. 
External year 2000 expenditures included amounts for capitalized hardware
and software which will be amortized over three years for software and five
years for hardware.  In most cases the new software and hardware offer
additional benefits in processing capability or efficiencies gained from
modernization in addition to achieving year 2000 compliance.  Mainframe
software and hardware replaced will result in enhancements or features of
potential benefit in serving banking customers or processing financial
transactions.  Year 2000 expenditures which were expensed as incurred during
1998 included the cost of leased off-site testing of mainframe systems,
outside professionals utilized for independent verification, travel and
lodging during off-site testing and vendor testing.  The Corporation's
estimates of additional year 2000 expenditures to be incurred during 1999
are based on presently available information and estimates.  Cash outlays
were funded through operating cash flows.  Due to the Corporation's
commitment to mitigate year 2000 risks where possible, management does not
believe the year 2000 problem will have a material impact on the
Corporation's financial condition or results of operations.

The following table summarizes year 2000 expenditures during 1998 and 1997
and estimated amounts to be incurred during 1999.               
                                                                
                                                                  Estimate
                                               1998      1997     for 1999 
                                                                
Capitalized hardware and software             $  250     $106      $   92
Non-employee expenses including testing          152       20         136
Employee related costs                         1,003      163         353
  Subtotal                                     1,405      289         581
Capitalized hardware and software replaced                      
 without acceleration due to year 2000         2,043       70         671
 Total expenditures                           $3,448     $359      $1,252
                                                                
26<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 7.  Management's Discussion and Analysis
                                                                
Inflation and Changing Prices

Management is aware of the impact inflation has on interest rates and
therefore the impact it can have on a bank's performance.  The ability of a
financial institution to cope with inflation can only be determined by
analysis and monitoring of its asset and liability structure.  The
Corporation monitors its asset and liability position with particular
emphasis on the mix of interest-sensitive assets and liabilities in order to
reduce the effect of inflation upon its performance.  However, it must be
remembered that the asset and liability structure of a financial institution
is substantially different from an industrial corporation in that virtually
all assets and liabilities are monetary in nature, meaning that they have
been or will be converted into a fixed number of dollars regardless of
changes in general price levels.  Examples of monetary items include cash,
loans and deposits.  Nonmonetary items are those assets and liabilities
which do not gain or lose purchasing power solely as a result of general
price level changes.  Examples of nonmonetary items are premises and
equipment.

Inflation can have a more direct impact on categories of noninterest
expenses such as salaries and wages, supplies and employee benefit costs. 
These expenses are very closely monitored by management for both the effects
of inflation and increases relating to such items as staffing levels, usage
of supplies and occupancy costs.

ITEM 7A.  Quantitative and Qualitative Disclosures About Market Risk

Information appearing in Item 7 of this report under the caption "Interest
Sensitivity" is incorporated herein by reference in response to this item.

27
<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Consolidated Balance Sheets
(Dollar Amounts in Thousands)
 
                                                     December 31,      
                                                  1998           1997
                                                          
Assets 
  Cash and due from banks.....................$   96,615     $   82,500
  Interest-bearing bank deposits..............     1,914          5,040
  Federal funds sold..........................     1,000         29,880
  Securities available for sale, at market.... 1,042,636        505,918
  Securities held to maturity, at cost, (market 
   value $486,185 in 1998 and $511,711 in 1997)  482,696        509,880
  
  Loans....................................... 2,382,229      2,453,193
    Unearned income...........................    (7,379)       (16,856)
    Allowance for possible credit losses......   (32,304)       (25,932)
         Net loans............................ 2,342,546      2,410,405

  Property and equipment......................    41,929         41,531
  Other real estate owned.....................     2,370          1,950
  Other assets................................    85,083         81,453
         Total assets.........................$4,096,789     $3,668,557

Liabilities
  Deposits (All Domestic):
    Noninterest-bearing.......................$  264,082     $  259,565
    Interest-bearing.......................... 2,667,049      2,624,778
         Total deposits....................... 2,931,131      2,884,343

  Short-term borrowings.......................   140,547        203,449
  Other liabilities...........................    38,856         33,388
  Long-term debt..............................   630,850        193,054
         Total liabilities.................... 3,741,384      3,314,234

Shareholders' Equity
  Preferred stock, $1 par value per
    share, 3,000,000 shares authorized,
    none issued...............................       -0-            -0-
  Common stock, $1 par value per share,
    100,000,000 shares authorized, 31,262,706
    shares issued and 30,937,973 shares 
    outstanding in 1998; 31,660,910 shares 
    issued and 30,934,565 shares outstanding 
    in 1997...................................    31,263         31,661
  Additional paid-in capital..................   100,240        106,659
  Retained earnings...........................   235,623        228,230
  Accumulated other comprehensive income......     2,199          2,156
  Treasury stock (324,733 and 726,345 shares at
    December 31, 1998 and 1997, respectively
    at cost)..................................    (5,913)       (11,947)
  Unearned ESOP shares........................    (8,007)        (2,436)
         Total shareholders' equity...........   355,405        354,323 
               Total liabilities and
                shareholders' equity..........$4,096,789     $3,668,557
        
The accompanying notes are an integral part of these consolidated
financial statements.

28


  <PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Consolidated Statements of Income
(Dollar Amounts in Thousands, except per share data)
<TABLE>
<CAPTION>

                                                      Years Ended December 31,         
 
                                                1998             1997             1996
<S>                                         <C>              <C>              <C>
Interest Income
  Interest and fees on loans................  $203,093         $198,357         $177,556
  Interest and dividends on investments: 
    Taxable interest........................    69,467           49,246           49,741
    Interest exempt from Federal
      income taxes..........................     6,600            4,869            4,692
    Dividends...............................     2,138            1,375            1,573
  Interest on Federal funds sold............     1,893              689            1,207
  Interest on bank deposits.................       230              236              419

      Total interest income.................   283,421          254,772          235,188

Interest Expense
  Interest on deposits.....................    113,960          112,600          101,186
  Interest on short-term borrowings........     10,214            8,108            6,777
  Interest on long-term debt...............     24,108            3,719            1,226

      Total interest expense...............    148,282          124,427          109,189

Net interest income........................    135,139          130,345          125,999
Provision for possible credit losses.......     15,049           10,152            6,301

Net interest income after provision for
  possible credit losses...................    120,090          120,193          119,698

Other Income
  Securities gains.........................      1,457            6,825            1,599 
  Trust income.............................      5,251            4,421            3,920
  Service charges on deposits..............      8,274            8,432            8,060
  Other income.............................     11,356            5,863            5,379

      Total other income...................     26,338           25,541           18,958

Other Expenses
  Salaries and employee benefits...........     48,710           47,074           44,066
  Net occupancy expense....................      6,750            7,063            6,475
  Furniture and equipment expense..........      6,105            6,165            6,132
  Data processing expense..................      3,101            3,049            3,081
  Pennsylvania shares tax expense..........      3,152            2,951            2,822
  Merger and related charges...............      7,915              -0-              -0-
  Other operating expenses.................     24,468           22,555           22,723

      Total other expenses.................    100,201           88,857           85,299

Income before income taxes and extra-
 ordinary items............................     46,227           56,877           53,357
Applicable income taxes....................     12,229           17,338           16,164

Net income before extraordinary items......     33,998           39,539           37,193
 Extraordinary items (less applicable 
  income taxes of $336)....................       (624)             -0-              -0-

Net Income.................................    $33,374          $39,539          $37,193

Average Shares Outstanding................. 30,666,786       30,835,949       31,155,043
Average Shares Outstanding Assuming 
  Dilution................................. 30,833,013       30,922,837       31,190,895

Earnings per common share:
  Net income before extraordinary items....      $1.11            $1.28            $1.19
  Extraordinary items......................     $(0.02)           $0.00            $0.00
  Net income...............................      $1.09            $1.28            $1.19

Earnings per common share assuming dilution:   
  Net income before extraordinary items....      $1.10            $1.28            $1.19
  Extraordinary items......................     $(0.02)           $0.00            $0.00
  Net income...............................      $1.08            $1.28            $1.19
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.  

29<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Consolidated Statements of Changes in Shareholders' Equity
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                                            Accumulated      
                                                     Additional                Other                 Unearned      Total
                                            Common    Paid-in    Retained  Comprehensive  Treasury     ESOP    Shareholders'
                                             Stock    Capital    Earnings     Income       Stock      Shares       Equity    
<S>                                         <C>       <C>        <C>          <C>         <C>        <C>         <C>
Balance at December 31, 1995.............   $31,661   $107,714   $193,968     $1,617        $(929)   $(4,545)    $329,486
Comprehensive income
  Net income.............................       -0-        -0-     37,193        -0-          -0-        -0-       37,193
  Other comprehensive income, net of tax:
   Unrealized holding gains on securities
    arising during the period............       -0-        -0-        -0-        798          -0-        -0-          798   
    Less:  reclassification adjustment  
     for gains on securities included 
      in net income......................       -0-        -0-        -0-       (986)         -0-        -0-         (986)

  Total other comprehensive income.......       -0-        -0-        -0-       (188)         -0-        -0-         (188)   

 Total comprehensive income..............       -0-        -0-     37,193       (188)         -0-        -0-       37,005  

Cash dividends declared..................       -0-        -0-    (20,318)       -0-          -0-        -0-      (20,318)  
Decrease in unearned ESOP shares.........       -0-        105        -0-        -0-          -0-      1,071        1,176
Discount on dividend reinvestment plan              
 purchases...............................       -0-       (529)       -0-        -0-          -0-        -0-         (529)
Treasury stock acquired..................       -0-        -0-        -0-        -0-       (5,850)       -0-       (5,850)  
Treasury stock reissued..................       -0-       (138)       -0-        -0-          690        -0-          552  

Balance at December 31, 1996.............    31,661    107,152    210,843      1,429       (6,089)    (3,474)     341,522  

Comprehensive income
  Net income.............................       -0-        -0-     39,539        -0-          -0-        -0-       39,539
  Other comprehensive income, net of tax:  
   Unrealized holding gains on securities
   arising during the period.                   -0-        -0-        -0-      5,159          -0-        -0-        5,159
    Less:  reclassification adjustment  
     for gains on securities included 
      in net income......................       -0-        -0-        -0-     (4,432)         -0-        -0-       (4,432)

  Total other comprehensive income.......       -0-        -0-        -0-        727          -0-        -0-          727

 Total comprehensive income..............       -0-        -0-     39,539        727          -0-        -0-       40,266

Cash dividends declared..................       -0-        -0-    (22,152)       -0-          -0-        -0-      (22,152)
Decrease in unearned ESOP shares.........       -0-        171        -0-        -0-          -0-      1,038        1,209
Discount on dividend reinvestment plan                   
 purchases...............................       -0-       (630)       -0-        -0-          -0-        -0-         (630)
Treasury stock acquired..................       -0-        -0-        -0-        -0-       (5,908)       -0-       (5,908)
Treasury stock reissued..................       -0-        (34)       -0-        -0-           50        -0-           16

Balance at December 31, 1997.............    31,661    106,659    228,230      2,156      (11,947)    (2,436)     354,323

Comprehensive income
  Net income.............................       -0-        -0-     33,374        -0-          -0-        -0-       33,374
  Other comprehensive income, net of tax:  
   Unrealized holding gains on securities 
   arising during the period.............       -0-        -0-        -0-        971          -0-        -0-          971
    Less:  reclassification adjustment  
     for gains on securities included 
      in net income......................       -0-        -0-        -0-       (928)         -0-        -0-         (928)

  Total other comprehensive income.......       -0-        -0-        -0-         43          -0-        -0-           43 
 Total comprehensive income..............       -0-        -0-     33,374         43          -0-        -0-       33,417 

Cash dividends declared..................       -0-        -0-    (25,981)       -0-          -0-        -0-      (25,981)
Net increase in unearned ESOP shares.....       -0-        158        -0-        -0-          -0-     (5,571)      (5,413)
Discount on dividend reinvestment plan   
 purchases...............................       -0-     (1,016)       -0-        -0-          -0-        -0-       (1,016)
Treasury stock acquired..................       -0-        -0-        -0-        -0-       (2,123)       -0-       (2,123)
Treasury stock reissued..................       -0-        (38)       -0-        -0-        2,255        -0-        2,217
Treasury stock cancelled in merger.......      (397)    (5,505)       -0-        -0-        5,902        -0-          -0-
Cash issued for partial shares in merger.        (1)       (18)       -0-        -0-          -0-        -0-          (19)

Balance at December 31, 1998.............   $31,263   $100,240   $235,623     $2,199      $(5,913)   $(8,007)    $355,405

The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

30<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Consolidated Statements of Cash Flows
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                                        Years Ended December 31,        
                                                                1998             1997             1996 
<S>                                                           <C>              <C>              <C> 
Operating Activities
  Net income............................................      $ 33,374         $ 39,539         $ 37,193
  Adjustments to reconcile net income to net cash 
   provided by operating activities: 
     Provision for possible credit losses...............        15,049           10,152            6,301
     Depreciation and amortization......................         7,914            7,033            6,403
     Net gains on sales of assets.......................        (3,829)          (7,148)          (2,216)
     Income from increase in cash surrender value of 
       bank owned life insurance........................        (1,365)            (204)             -0-
     Increase in interest receivable....................        (4,011)          (8,241)          (1,280)
     Increase in interest payable.......................         1,159            2,842            2,569
     Increase (decrease) in income taxes payable........          (584)            (451)             (47)
     Change in deferred taxes...........................        (1,404)           1,327              600 
     Other - net........................................         6,567            3,621           (3,288)

        Net cash provided by operating activities.......        52,870           48,470           46,235

Investing Activities
  Transactions with securities held to maturity:
     Sales..............................................           -0-              -0-              -0-
     Maturities and redemptions.........................       211,948          137,124           97,597
     Purchases of investment securities.................      (184,668)        (125,078)         (42,576)
  Transactions with securities available for sale:
     Sales..............................................       171,891           50,049           30,482
     Maturities and redemptions.........................       184,508           87,936           89,961
     Purchases of investment securities.................      (891,718)        (256,444)        (114,957)
  Proceeds from sales of loans and other assets.........       104,609           22,772           23,208
  Investment in bank owned life insurance...............           -0-          (25,000)             -0-
  Acquisition of affiliate and branch, net of cash 
     received...........................................           -0-              -0-            7,836 
  Changes net of acquisitions and disposals:
     Net decrease (increase) in time deposits with banks         3,127             (759)           4,116
     Net increase in loans..............................       (50,580)        (232,881)        (328,693)
     Purchases of premises and equipment................        (7,702)          (6,141)          (7,828)
        Net cash used by investing activities...........      (458,585)        (348,422)        (240,854)

Financing Activities
  Proceeds from issuance of long-term debt..............       469,800          204,842           43,000
  Repayments of long-term debt..........................       (37,576)         (63,487)          (8,509)
  Discount on dividend reinvestment plan purchases......        (1,016)            (630)            (529)
  Dividends paid........................................       (25,746)         (21,739)         (19,907)
  Net increase (decrease) in Federal funds purchased....       (60,675)          53,675           23,740 
  Net increase (decrease) in other short-term borrowings        (2,228)          (7,417)          21,385 
  Sale of branch and deposits, net of cash received.....        (8,612)             -0-              -0-
  Changes, net of acquisitions:
    Acquisition of treasury stock.......................        (2,123)          (5,908)          (5,850)
    Reissuance of treasury stock........................         2,217               16              108
    Net increase in deposits............................        56,909          128,253          161,273
 
        Net cash provided by financing activities.......       390,950          287,605          214,711

        Net increase (decrease) in cash and cash 
          equivalents...................................       (14,765)         (12,347)          20,092

Cash and cash equivalents at January 1..................       112,380          124,727          104,635

Cash and cash equivalents at December 31................      $ 97,615         $112,380         $124,727
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.

31<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996

NOTE 1--Statement of Accounting Policies

General

The following summary of accounting and reporting policies is presented to
aid the reader in obtaining a better understanding of the financial
statements and related financial data of First Commonwealth Financial
Corporation and its subsidiaries (the "Corporation") contained in this
report.  

The financial information is presented in accordance with generally accepted
accounting principles and general practice for financial institutions.  In
preparing financial statements management is required to make estimates and
assumptions that affect the reported amount of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements.  In addition, these estimates and assumptions affect revenues
and expenses in the financial statements and as such, actual results could
differ from those estimates.

Through its subsidiaries which include two commercial banks, a nondepository
trust company, and insurance agency, the Corporation provides a full range
of loan, deposit, trust and insurance services primarily to individuals and
small to middle-market businesses in nineteen counties in central and
western Pennsylvania.

The Corporation and subsidiaries are subject to regulations of certain state
and federal agencies.  These regulatory agencies periodically examine the
Corporation and its subsidiaries for adherence to laws and regulations.  As
a consequence the cost of doing business may be affected.

Basis of Presentation

The accompanying consolidated financial statements include the accounts of
the Corporation and its wholly-owned subsidiaries.  All material
intercompany transactions have been eliminated in consolidation.

Investments of 20 to 50 percent of the outstanding common stock of investees
are accounted for using the equity method of accounting.

Effective January 1, 1998, the Corporation adopted the Financial Accounting
Standards Board Statement No. 130 "Reporting Comprehensive Income" ("FAS No.
130").  Comprehensive income is defined as "the change in equity of a
business enterprise during a period from transactions and other events from
nonowner sources.  Comprehensive income includes all changes in equity
except those resulting from investments by owners and distributions to
owners."  Comprehensive income includes net income and other nonowner
changes in equity which qualify as components of comprehensive income but
bypass a statement of income and are reported in a separate component of
equity in a balance sheet.  FAS No. 130 does not change the calculation of
net income or earnings per share but requires companies to provide
additional disclosures for comprehensive income and its components in
financial statements for fiscal years beginning after December 15, 1997,
including interim periods.

32<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996

NOTE 1--Statement of Accounting Policies (Continued)

Basis of Presentation (Continued)

The Corporation has elected, as permitted under FAS No. 130, to report
comprehensive income in the Statement of Changes in Shareholders' Equity and
has reclassified comparative financial statements to conform to the required
presentation under FAS No. 130 for comprehensive income.  For all periods
presented, "other comprehensive income" (comprehensive income excluding net
income) includes only one component, which is the change in unrealized
holding gains and losses on available for sale securities.  The following
table identifies the related tax effects allocated to each component of
other comprehensive income in the Statements of Changes in Shareholders'
Equity (dollar amounts in thousands):
<TABLE>
<CAPTION>

                                               December 31, 1998          December 31, 1997         December 31, 1996
                                                       Tax    Net of              Tax    Net of             Tax    Net of
                                           Pre-tax  (Expense)  Tax    Pre-tax  (Expense)  Tax   Pre-tax  (Expense)  Tax
                                           Amount    Benefit  Amount  Amount    Benefit  Amount Amount    Benefit  Amount
<S>                                        <C>       <C>       <C>    <C>      <C>       <C>     <C>       <C>     <C>  
Unrealized gains (losses) on securities:
 Unrealized holding gains (losses)
 arising during the period                 $1,495    $(524)    $971   $7,936   $(2,777)  $5,159  $1,317    $(519)  $ 798
 Less:  reclassification adjustment for 
  gains realized in net income             (1,428)     500     (928)  (6,819)    2,387   (4,432) (1,582)     596    (986)
 Net unrealized gains                          67      (24)      43    1,117      (390)     727    (265)      77    (188)
Other comprehensive income                 $   67    $ (24)    $ 43   $1,117   $  (390)  $  727  $ (265)    $ 77   $(188)
</TABLE>
The adoption of FAS No. 130 did not have a material impact on the
Corporation's financial condition or results of operations.

In June, 1997, the Financial Accounting Standards Board ("FASB") issued
Statement No. 131, "Disclosures about Segments of an Enterprise and Related
Information" ("FAS No. 131") which is effective for financial statements for
periods beginning after December 15, 1997.  FAS No. 131 redefines how
operating segments are determined and requires disclosures of certain
financial and descriptive information about a company's operating segments. 
Under current conditions, the Corporation is reporting one business segment.

Securities

Debt securities that the Corporation has the positive intent and ability to
hold to maturity are classified as securities held-to-maturity and are
reported at amortized cost.  Debt and equity securities that are bought and
held principally for the purpose of selling them in the near term are to be
classified as trading securities and reported at fair value, with unrealized
gains and losses included in earnings.  Debt and equity securities not
classified as either held-to-maturity securities or trading securities are
classified as securities available-for-sale and are reported at fair value,
with unrealized gains and losses excluded from earnings and reported as a
separate component of shareholders' equity, net of deferred taxes.

The Corporation had securities classified as either held-to-maturity or
available-for-sale.  The Corporation does not engage in trading activities.
Net gain or loss on the sale of securities was determined by using the
specific identification method.

In June 1998, the FASB issued statement No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("FAS No. 133") which is effective for
the first quarter of years beginning after June 15, 1999.   FAS No. 133
establishes accounting and reporting standards for derivative instruments
and for hedging activities which require that an entity recognize all
derivatives as either assets or liabilities in a balance sheet and measure
those instruments at fair value.  Management believes that adoption of FAS
No. 133 will not have a material impact on the Corporation's financial

33<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996

NOTE 1--Statement of Accounting Policies (Continued)

Securities (Continued)

condition or results of operations.  As of December 31, 1998, the
Corporation did not own or trade derivatives, although such instruments may
be appropriate to use in the future to manage interest rate risk.

In October, 1998, the FASB issued Statement No. 134, "Accounting for
Mortgage-Backed Securities Retained after the Securitization of Mortgage
Loans Held for Sale by a Mortgage Banking Enterprise" ("FAS No. 134") which
is effective for quarters beginning after December 15, 1998.  FAS No. 134
amends FASB Statement No. 65 "Accounting for Certain Mortgage Banking
Activities" ("FAS No. 65").  FAS No. 65 required that after the
securitization of mortgage loans held for sale, an entity engaged in
mortgage banking activities classify the resulting mortgage-backed
securities as trading securities while FAS No. 134 requires the resulting
mortgage-backed securities or other retained interests to be classified
based on the entity's ability and intent to sell or hold those investments. 
On the date FAS No. 134 is initially applied, an enterprise may reclassify
mortgage backed securities and other beneficial interests retained after the
securitization of mortgage loans held for sale from the trading category,
except for those with sales commitments in place.  Management believes that
adoption of FAS No. 134 will not have a material impact on the Corporation's
financial condition or results of operations.

Loans

Loans are carried at the principal amount outstanding.  Unearned income on
installment loans and leases is taken into income on a declining basis which
results in an approximately level rate of return over the life of the loan
or lease.  Interest is accrued as earned on nondiscounted loans.

The Corporation considers a loan to be impaired when, based on current
information and events, it is probable that a creditor will be unable to
collect principal or interest due according to the contractual terms of the
loan.  Loan impairment is measured based on the present value of expected
cash flows discounted at the loan's effective interest rate or, as a
practical expedient, at the loan's observable market price or the fair value
of the collateral if the loan is collateral dependent.

Payments received on impaired loans are applied against the recorded
investment in the loan.  For loans other than those that the Corporation
expects repayment through liquidation of the collateral, when the remaining
recorded investment in the impaired loan is less than or equal to the
present value of the expected cash flows, income is recorded on a cash
basis.

Mortgage Servicing Rights

Effective January 1, 1997, the Corporation adopted the Financial Accounting
Standards Board Statement No. 125 "Accounting for Transfers and Servicing 
of Financial Assets and Extinguishment of Liabilities" ("FAS No. 125").  FAS
No. 125 supersedes FAS No. 122 "Accounting for Mortgage Servicing Rights." 
When a mortgage banking enterprise purchases or originates mortgage loans
with a definitive plan to sell or securitize those loans and retain the
mortgage servicing rights, the Corporation must measure the mortgage
servicing rights at cost by allocating the cost of the mortgage loans
between the mortgage servicing rights and the mortgage loans (without the
mortgage servicing rights) based on their relative fair values at the date
of purchase or origination.  When the mortgage banking enterprise does not
have a definitive plan at the purchase or origination date and later sells
or securitizes the mortgage loans and retains the mortgage servicing rights,
the Corporation must allocate the amortized cost of the mortgage loans
between the mortgage servicing rights and the mortgage loans (without

34<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 1--Statement of Accounting Policies (Continued)

Mortgage Servicing Rights (Continued)

mortgage servicing rights) based on their relative fair values at the date
of sale.  The amount capitalized as the right to service mortgage loans is
recognized as a separate asset and amortized in proportion to, and over the
period of, estimated net servicing income (servicing revenue in excess of
servicing cost).  FAS No. 125 also requires mortgage servicing rights to be
periodically evaluated for impairment based on fair values.  The adoption of
FAS No. 125 did not have a material impact on the Corporation's financial
condition or results of operations.

Loan Fees

Loan origination and commitment fees, net of associated direct costs, are
deferred and the net amount is amortized as an adjustment to the related
loan yield on the interest method, generally over the contractual life of
the related loans or commitments.

Other Real Estate Owned

Real estate, other than bank premises, is recorded at the lower of cost or
fair value less selling costs at the time of acquisition.  Expenses related
to holding the property, net of rental income, are generally charged against
earnings in the current period.  

Allowance for Possible Credit Losses

The allowance for possible credit losses represents management's estimate of
an amount adequate to provide for losses which may be incurred on loans
currently held.  Management determines the adequacy of the allowance based
on historical patterns of loan charge-offs and recoveries, the relationship
of the allowance to outstanding loans, industry experience, current economic
trends and other factors relevant to the collectibility of loans currently
in the portfolio.

Bank-Owned Life Insurance

In November 1997, the Corporation purchased insurance on the lives of a
certain group of employees.  The policy accumulates asset values to meet
future liabilities including the payment of employee benefits such as health
care.  The premium for such coverage was $25,000 and is shown in the
Consolidated Statements of Cash Flows.  Increases in the cash surrender
value are recorded as other income in the Consolidated Statements of Income. 
The cash surrender value of bank-owned life insurance is reflected in "other
assets" on the Consolidated Balance Sheets.  

Premises and Equipment

Premises and equipment are carried at cost less accumulated depreciation and
amortization.  Depreciation is computed on the straight-line and accelerated
methods over the estimated useful life of the asset.  Charges for
maintenance and repairs are expensed as incurred.  Where a lease is
involved, amortization is charged over the term of the lease or the
estimated useful life of the improvement, whichever is shorter.

35<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 1--Statement of Accounting Policies (Continued)

Accounting for the Impairment of Long-Lived Assets

The Corporation reviews long-lived assets, such as premises and equipment
and intangibles for impairment whenever events or changes in circumstances,
such as a significant decrease in the market value of an asset or the extent
or manner in which an asset is used indicate that the carrying amount of an
asset may not be recoverable.  If there is an indication that the carrying
amount of an asset may not be recoverable, future discounted cash flows
expected to result from the use of the asset are estimated.  If the sum of
the expected cash flows is less than the carrying value of the asset a loss
is recognized for the difference between the carrying value and fair market
value of the asset.  

Income Taxes

The Corporation records taxes in accordance with the asset and liability
method utilized by Statement of Financial Accounting Standards No. 109 ("FAS
No. 109"), whereby deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the
financial statement carrying amount of existing assets and liabilities and
their respective tax bases given the provisions of the enacted tax laws. 
Deferred tax assets are reduced, if necessary, by the amount of such
benefits that are not expected to be realized based upon available evidence. 

Cash Flow Statement

Cash and Cash Equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash
on hand, amounts due from banks, and Federal funds sold.  Generally, Federal
funds are sold for one-day periods.  

Supplemental Disclosures
                                1998            1997            1996

Cash paid during the year for:
                                                      
  Interest                      $147,123        $121,600        $106,621 
  Income taxes                  $ 14,200        $ 16,685        $ 14,976

Noncash investing and financing activities:
                  
ESOP borrowings               $  6,000        $    -0-        $    -0-
ESOP loan reductions          $    429        $  1,038        $  1,071
                                                       
Gross increase in Market  
 Value adjustment to
 securities available 
 for sale pursuant to FAS 
 No. 115                      $     67        $  1,117        $   (265)

Loans transferred to 
 other real estate owned
 and repossessed assets       $  6,624        $  7,314        $  4,236

36<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 1--Statement of Accounting Policies (Continued)

Earnings Per Common Share

In February 1997, the Financial Accounting Standards Board (FASB) issued
Statement No. 128 "Earnings per Share" ("FAS No. 128") which is effective
for financial statements issued after December 15, 1997.  This statement
replaces the presentation of primary and fully diluted earnings per share
with a presentation of basic and diluted earnings per share, respectively. 
Basic earnings per share excludes dilution and is computed by dividing
income available to common stockholders by the weighted-average number of
common shares outstanding for the period.  Diluted earnings per share
reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common
stock or resulted in the issuance of common stock that then shared in the
earnings of the entity.  FAS No. 128 also requires a reconciliation of the
numerator and denominator of the basic earnings per share calculation to the
numerator and denominator of the diluted earnings per share calculation. 
All periods presented have been restated to report earnings per share in
conformity with the provisions of FAS No. 128.  Adoption of this statement
did not have a material impact on the disclosure of earnings per share in
the financial statements.

Employee Stock Ownership Plan

In November 1993, the Accounting Standards Division of the American
Institute of Certified Public Accountants issued Statement of Position 93-6 
("SOP 93-6") "Employers' Accounting for Employee Stock Ownership Plans." 
This statement affects the accounting treatment of the Corporation's
Employee Stock Ownership Plan ("ESOP") described in NOTE 15.  The
Corporation prospectively adopted SOP 93-6 for ESOP shares acquired after
December 31, 1992 (new shares).  As permitted by the Statement of Position
the Corporation has elected not to adopt this statement for ESOP shares
acquired on or before December 31, 1992 (old shares).

ESOP shares purchased subject to debt guaranteed by the Corporation are
recorded as a reduction of common shareholders' equity by charging unearned
ESOP shares.  As shares are committed to be released to the ESOP trust for
allocation to plan participants unearned ESOP shares is credited for the
cost of the shares to the ESOP.  Compensation cost recognized for new shares
in accordance with the provisions of SOP 93-6 is based upon the fair market
value of the shares committed to be released.  Additional paid-in capital is
charged or credited for the difference between the fair value of the shares
committed to be released and the cost of those shares to the ESOP. 
Compensation cost recognized for old shares committed to be released is
recorded at the cost of those shares to the ESOP.

Dividends on both old and new unallocated ESOP shares are used for debt
service and are reported as a reduction of debt and accrued interest
payable.  Dividends on allocated ESOP shares are charged to retained
earnings and allocated to the plan participants' accounts.  The average
number of common shares outstanding used in calculating earnings per share
excludes all unallocated ESOP shares.

Employee Stock Option Plan

The Corporation adopted the Financial Accounting Standards Board Statement
No. 123 "Accounting for Stock Based Compensation" ("FAS No. 123") effective
January 1, 1996.  This statement defines a method of measuring stock based
compensation, such as stock options granted, at an estimated fair value. 
FAS No. 123 also permits the continued measurement of stock based
compensation under provisions of the Accounting Principles Board Opinion No.
25 "Accounting for Stock Issued to Employees" ("APB 25").

37<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 1--Statement of Accounting Policies (Continued)

Employee Stock Option Plan (Continued)

As permitted under FAS No. 123 the Corporation has elected to use the
intrinsic value method to measure stock based compensation under APB 25 and
to disclose in a footnote to the financial statements, net income and
earnings per share determined as if the fair value methodology of FAS No.
123 was implemented (see NOTE 17).  The adoption of FAS No. 123 did not have
a material impact on the Corporation's financial condition or results of
operations.

NOTE 2--Business Combinations

Effective December 31, 1998, the Corporation acquired all of the outstanding
shares of Southwest National Corporation ("Southwest"), a Pennsylvania-
chartered bank holding company headquartered in Greensburg, Pennsylvania. 
Each of the 3,043,738 outstanding shares of Southwest National Corporation
were exchanged for 2.9 shares of the Corporation's common stock.  The
aggregate number of shares issued by the Corporation, excluding partial
shares was 8,826,078.   The merger was accounted for as a pooling of
interests, and accordingly, all financial statements were restated as though
the merger had occurred at the beginning of the earliest period presented.

The following table reconciles net interest income and net income as
previously reported and as restated for the merger.  Results of the nine-
month period ended September 30, 1998 were unaudited.
<TABLE>
<CAPTION>
                                            Nine Months
                                               Ended      
                                            September 30,    Years Ended December 31,
                                                 1998            1997      1996
<S>                                            <C>             <C>       <C> 
Net interest income as previously reported:
  Corporation                                  $ 76,294        $ 97,057  $ 94,004
  Southwest                                      24,966          33,288    31,995
Net interest income as restated                $101,260        $130,345  $125,999

Net income as previously reported:
  Corporation                                  $ 25,227        $ 30,534  $ 27,583 
  Southwest                                       6,793           9,005     9,610
Net income as restated                         $ 32,020        $ 39,539  $ 37,193
</TABLE>

Effective April 1, 1996, the Corporation acquired all of the outstanding
common stock of BSI Financial Services Inc. ("BSI"), headquartered in
Titusville, PA for cash and stock consideration aggregating $1.2 million. 
BSI provides mortgage banking, loan servicing and collection services to the
Corporation's subsidiary banks as well as unaffiliated organizations.  The
acquisition was accounted for as a purchase transaction, whereby the
identifiable tangible and intangible assets and liabilities of BSI were
recorded at their fair values on the acquisition date.  Under the purchase
method of accounting, the results of operations of BSI from the date of
acquisition are included in the Corporation's financial statements.

NOTE 3--Cash and Due From Banks on Demand

Regulations of the Board of Governors of the Federal Reserve System impose
uniform reserve requirements on all depository institutions with transaction
accounts (checking accounts, NOW accounts, etc.).   Reserves are maintained
in the form of vault cash or a noninterest-bearing balance held with the
Federal Reserve Bank.  The subsidiary banks maintained with the Federal
Reserve Bank average balances of $18,561 during 1998 and $15,006 during
1997.

38<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 4--Securities Available For Sale

Below is an analysis of the amortized cost and approximate fair values of 
securities available for sale at December 31, 1998 and 1997:
<TABLE>
<CAPTION>
 
                                                      1998                                       1997                
 
                                           Gross      Gross    Approximate            Gross      Gross    Approximate
                               Amortized Unrealized Unrealized    Fair    Amortized Unrealized Unrealized    Fair
                                 Cost      Gains      Losses      Value     Cost      Gains      Losses      Value
<S>                          <C>          <C>       <C>       <C>          <C>        <C>         <C>      <C>
U.S. Treasury Securities     $   29,961   $  400     $  -0-   $   30,361   $112,701   $  796      $(105)   $113,392

Obligations of U.S.
  Government Corporations
  and Agencies:

  Mortgage Backed Securities    715,882    2,342     (1,167)     717,057    237,841    2,374       (102)    240,113 

  Other                         176,571    1,149       (152)     177,568    110,020      499       (206)    110,313

Obligations of States and
  Political Subdivisions         36,225      744       (185)      36,784     18,587      736         (2)     19,321

Debt Securities Issued
 by Foreign Governments             460      -0-        -0-          460        460      -0-        -0-         460 

Corporate Securities              1,099      -0-         (7)       1,092      1,301      -0-        (28)      1,273

Other Mortgage Backed         
  Securities                     34,169       61       (552)      33,678        -0-      -0-        -0-         -0-  
     Total Debt Securities      994,367    4,696     (2,063)     997,000    480,910    4,405       (443)    484,872  

Equities                         44,749      887        -0-       45,636     21,472        2       (428)     21,046 
     Total Securities      
       Available for Sale    $1,039,116   $5,583    $(2,063)  $1,042,636   $502,382   $4,407      $(871)   $505,918
</TABLE>
Mortgage backed securities include mortgage backed obligations of U.S.
Government agencies and corporations, mortgage backed securities issued by
other organizations and other asset backed securities.  These obligations
have contractual maturities ranging from less than one year to 30 years and
have an anticipated average life to maturity ranging from less than one year
to 17 years.  All mortgage backed securities contain a certain amount of
risk related to the uncertainty of prepayments of the underlying mortgages. 
Interest rate changes have a direct impact upon prepayment speeds, therefore
the Corporation uses computer simulation models to test the average life and
yield volatility of all mortgage backed securities under various interest
rate scenarios to insure that volatility falls within acceptable limits.  At
December 31, 1998 and 1997, the Corporation owned no high risk mortgage
backed securities as defined by the Federal Financial Institutions
Examination Council's Supervisory Policy Statement on Securities Activities.

39<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996 
(Dollar Amounts in Thousands)

NOTE 4--Securities Available For Sale (Continued)

The amortized cost and estimated market value of debt securities at
December 31, 1998, by contractual maturity, are shown below.  Expected
maturities will differ from contractual maturities because borrowers may
have the right to call or repay obligations with or without call or
prepayment penalties.
  
                                                      Approximate
                                        Amortized         Fair
                                          Cost           Value   
                                                    
Due within 1 year                       $ 23,696       $ 23,820
Due after 1 but within 5 years           139,382        140,778
Due after 5 but within 10 years           67,399         68,001
Due after 10 years                        13,839         13,666
                                         244,316        246,265
Mortgage Backed Securities               750,051        750,735
     Total Debt Securities              $994,367       $997,000

Proceeds from the sales of securities available for sale were $171,891,
$50,049 and $30,482 during 1998, 1997 and 1996 respectively.  Gross gains of
$2,817, $6,833 and $1,821 and gross losses of $1,284, $14 and $239 were
realized on those sales during 1998, 1997 and 1996 respectively.

Securities available for sale with a book value of $179,943 and $132,776
were pledged at December 31, 1998 and 1997, respectively to secure public
deposits and for other purposes required or permitted by law. 

NOTE 5--Securities Held to Maturity

Below is an analysis of the amortized cost and approximate fair values of
debt securities held to maturity at December 31:
<TABLE>
<CAPTION>
                                                      1998                                       1997
 
                                           Gross      Gross    Approximate            Gross      Gross    Approximate
                               Amortized Unrealized Unrealized    Fair    Amortized Unrealized Unrealized    Fair
                                 Cost      Gains      Losses      Value     Cost      Gains      Losses      Value  
<S>                            <C>         <C>      <C>         <C>        <C>         <C>       <C>       <C>
Obligations of U.S.
  Government Corporations
  and Agencies:

  Mortgage Backed Securities   $224,312    $  655     $(429)    $224,538   $280,594    $  608    $  (857)  $280,345

  Other                         105,785     1,296       (92)     106,989    139,938       792        (98)   140,632

Obligations of States and
  Political Subdivisions        140,513     2,556      (512)     142,557     86,833     1,436        (50)    88,219

Debt Securities Issued by          
  Foreign Governments               358       -0-       -0-          358        360       -0-        -0-        360

Corporate Securities              5,249        10       -0-        5,259        -0-       -0-        -0-        -0-
 
Other Mortgage Backed                                                       
  Securities                      6,479         5       -0-        6,484      2,155         1         (1)     2,155

Total Securities Held to
  Maturity                     $482,696    $4,522   $(1,033)    $486,185   $509,880    $2,837    $(1,006)  $511,711
</TABLE>
40<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements   
Years Ended December 31, 1998, 1997 and 1996 
(Dollar Amounts in Thousands)

Note 5--Securities Held to Maturity (Continued)

The amortized cost and estimated market value of debt securities at 
December 31, 1998, by contractual maturity, are shown below.  Expected
maturities will differ from contractual maturities because borrowers may
have the right to call or repay obligations with or without call or
prepayment penalties.
                                                      Approximate
                                        Amortized        Fair 
                                          Cost           Value   
                                                    
Due within 1 year                       $  3,557       $  3,564
Due after 1 but within 5 years            81,335         82,375
Due after 5 but within 10 years           80,334         81,481
Due after 10 years                        86,679         87,743
                                         251,905        255,163
Mortgage Backed Securities               230,791        231,022
     Total Debt Securities              $482,696       $486,185

There were no sales of securities held to maturity in 1998, 1997 or 1996.  

Securities held to maturity with a book value of $277,345 and $312,701 were
pledged at December 31, 1998 and 1997, respectively, to secure public
deposits and for other purposes required or permitted by law.

NOTE 6--Loans (all domestic)

Loans at year end were divided among these general categories:
 
                                                December 31,
                                            1998           1997
Commercial, financial,
  agricultural and other                 $  377,733     $  363,699
Real estate loans:
     Construction and land 
       development                           33,097         35,308
     1-4 Family dwellings                 1,009,903      1,048,405
     Other real estate loans                387,166        384,794
Loans to individuals for household,
  family and other personal 
  expenditures                              517,907        569,742
Leases, net of unearned income               56,423         51,245 
          Subtotal                        2,382,229      2,453,193
Unearned income                              (7,379)       (16,856)
          Total loans and leases         $2,374,850     $2,436,337 

Most of the Corporation's business activity was with customers located
within Pennsylvania.  The portfolio is well diversified, and as of 
December 31, 1998 and 1997, there were no significant concentrations of
credit.

NOTE 7--Allowance for Possible Credit Losses

Description of changes:
                                        1998       1997       1996
                                                       
Allowance at January 1                $25,932    $25,234    $23,803
Additions:
     Recoveries of previously
       charged off loans                1,950      1,524      1,493
     Provision charged to operating
       expense                         15,049     10,152      6,301
Deductions: 
     Loans charged off                 10,627     10,978      6,363
Allowance at December 31              $32,304    $25,932    $25,234

41<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996 
(Dollar Amounts in Thousands)

NOTE 7--Allowance for Possible Credit Losses (Continued)

Relationship to impaired loans:
                                               1998         1997
Recorded investment in impaired loans
 at end of period                            $ 9,741      $11,387
Average balance of impaired loans for
 the year                                    $10,756      $10,258
Allowance for possible credit losses
 related to impaired loans                   $ 1,593      $ 2,089
Impaired loans with an allocation
 of the allowance for possible
 credit losses                               $ 4,530      $ 6,978
Impaired loans with no allocation
 of the allowance for possible
 credit losses                               $ 5,211      $ 4,409
Income recorded on impaired loans 
 on a cash basis                             $   286      $   146 

NOTE 8--Financial Instruments with Off-Balance-Sheet Risk

The Corporation is a party to financial instruments with off-balance-sheet
risk in the normal course of business to meet the financial needs of its
customers.  These financial instruments include commitments to extend
credit, standby letters of credit and commercial letters of credit.  Those
instruments involve, to varying degrees, elements of credit and interest
rate risk in excess of the amount recognized in the balance sheet.  The
contract or notional amount of those instruments reflects the extent of
involvement the Corporation has in particular classes of financial
instruments.  

As of December 31, 1998 and 1997, the Corporation did not own or trade any
other financial instruments with significant off-balance-sheet risk
including derivatives such as futures, forwards, interest rate swaps, option
contracts and the like, although such instruments may be appropriate to use
in the future to manage interest rate risk.

The Corporation's exposure to credit loss in the event of nonperformance by
the other party of the financial instrument for commitments to extend
credit, standby letters of credit and commercial letters of credit written
is represented by the contract or notional amount of those instruments.  The
Corporation uses the same credit policies in making commitments and
conditional obligations as it does for on-balance-sheet instruments.  The
following table identifies the notional amount of those instruments at
December 31, 1998 and 1997.
                                                1998         1997
                                                        
Financial instruments whose contract
  amounts represent credit risk:
   Commitments to extend credit               $481,354     $489,938
   Standby letters of credit                  $ 38,456     $ 39,851
   Commercial letters of credit               $    -0-     $  1,194
 
Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. 
Commitments generally have fixed expiration dates or other termination
clauses and may require payment of a fee.  Since many of the commitments are
expected to expire without being drawn upon, the total commitment amounts do
not necessarily represent future cash requirements.  The Corporation
evaluates each customer's creditworthiness on a case-by-case basis.  The
amount of collateral obtained, if deemed necessary by the Corporation upon
extension of credit, is based on management's credit evaluation of the
counter-party.  Collateral held varies but may include accounts receivable, 
inventory, property, plant and equipment, residential and income-producing
commercial properties.

42<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996 
(Dollar Amounts in Thousands)

NOTE 8--Financial Instruments with Off-Balance-Sheet Risk (Continued)

Standby letters of credit and commercial letters of credit written are
conditional commitments issued by the Corporation to guarantee the
performance of a customer to a third party.  Those guarantees are primarily
issued to support public and private borrowing arrangements.  The credit
risk involved in issuing letters of credit is essentially the same as that
involved in extending loan facilities to customers. 

NOTE 9--Premises and Equipment

Premises and equipment are described as follows:
 
                                  Estimated
                                 Useful Life        1998           1997
                                                        
Land                             Indefinite       $ 5,481        $ 5,461
Buildings and improvements       5 - 50 Years      44,368         41,631
Leasehold improvements           5 - 39 Years       9,725          9,774
Furniture and equipment          3 - 25 Years      44,124         42,462
          Subtotal                                103,698         99,328
Less accumulated depreciation 
  and amortization                                 61,769         57,797

          Total premises and 
            equipment                             $41,929        $41,531
 
Depreciation and amortization related to premises and equipment was $5,669
in 1998, $5,171 and $4,844 in 1997 and 1996, respectively.

NOTE 10--Interest-Bearing Deposits      

Components of interest-bearing deposits at December 31 were as follows:
 
                                        1998         1997          
                                              
NOW and Super NOW accounts           $  107,947   $   89,234   
Savings and MMDA accounts             1,078,534      982,574   
Time deposits                         1,480,568    1,552,970   
   Total interest-bearing deposits   $2,667,049   $2,624,778   

Interest-bearing deposits at December 31, 1998 and 1997, include
reallocations from demand deposits of $94,588  and $60,717 and reallocations
from NOW and Super NOW accounts of $272,320 and $222,504 respectively into
Savings and MMDA accounts.  These reallocations are based on a formula
approved by the regulatory authorities and have been made to reduce the
Corporation's reserve requirement.

Included in time deposits at December 31, 1998 and 1997, were certificates
of deposit in denominations of $100 or more of $299,412 and $329,307
respectively.
 
Interest expense related to $100 or greater certificates of deposit amounted
to $16,921 in 1998, $17,574 in 1997, and $12,376 in 1996.

Included in time deposits at December 31, 1998, were certificates of deposit
with the following scheduled maturities:

1999                                 $  984,771
2000                                    217,243
2001                                    145,646
2002                                     70,557
2003 and thereafter                      59,889

43                                   $1,478,106<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands) 

NOTE 11--Short-term Borrowings

Short-term borrowings at December 31 were as follows:
<TABLE>
<CAPTION>
  
                                 1998                         1997          
                      Ending   Average  Average    Ending   Average  Average
                      Balance  Balance    Rate     Balance  Balance    Rate 
<S>                  <C>      <C>        <C>      <C>      <C>        <C> 
Federal funds           
  purchased          $ 47,975 $ 72,511   5.68%    $108,650 $ 61,232   5.66%
Borrowings from 
  FHLB                    -0-   18,336   5.73%       5,000    4,997   5.48%
Securities sold      
  under agreements                               
  to repurchase        84,228   90,383   4.76%      83,547   78,842   4.78%
Treasury, tax and       
  loan note option      8,344   14,104   5.24%       6,252   11,399   5.23%
  
          Total      $140,547 $195,334   5.23%    $203,449 $156,470   5.18%

Maximum total at
 any month-end       $278,247                     $203,449
</TABLE>

At December 31, 1998 and 1997, the Corporation had unused borrowing capacity
with the FHLB of $200,000 and $184,845, respectively.

Interest expense on short-term borrowings for the years ended December 31 is
detailed below:
<TABLE>
<CAPTION>  
                                            1998    1997    1996
<S>                                       <C>      <C>     <C>   
Federal funds purchased                   $ 4,119  $3,466  $1,916
Borrowings from FHLB                        1,051     274     374
Securities sold under agreements to 
  repurchase                                4,305   3,772   3,849
Treasury, tax and loan note option            739     596     638
          Total interest on                       
            short-term borrowings         $10,214  $8,108  $6,777
</TABLE>
44<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands) 
                          
NOTE 12--Long-term Debt

Long-term debt at December 31, follows:
<TABLE>
<CAPTION>
                                                      1998                      1997 
 
                                              Amount         Rate       Amount         Rate
<S>                                         <C>         <C>           <C>         <C>
ESOP loan due December, 2005                  $8,007    Libor +1%       $2,436    Libor +1%
Borrowings from FHLB due:
   March, 1998                                   -0-                        43        7.22%
   March, 1998                                   -0-                     8,000        7.22% 
   March, 1998                                   -0-                    10,000        5.99%
   May, 1998                                     -0-                       733        5.94%
   August, 1998                                  -0-                       188        6.43%
   February, 2000                             25,000        4.72%          -0-      
   July, 2000                                 25,000        4.72%          -0- 
   August, 2002                               25,000        5.36%       25,000        5.36%
   November, 2002                             50,000        5.82%       50,000        5.82%
   November, 2002                             25,000        5.33%       25,000        5.33%
   December, 2002                             50,000        5.71%       50,000        5.71%
   March, 2007                                   -0-                     1,204        6.51%
   May, 2007                                     -0-                     3,903        6.29%
   August, 2007                                  -0-                     1,719        6.57%
   February, 2008                            100,000        5.45%          -0-     
   February, 2008                            100,000        5.48%          -0-
   May, 2008                                  55,000        5.67%          -0-
   May, 2008                                  45,000        5.67%          -0-
   November, 2008                             50,000        5.03%          -0-
   December, 2008                             65,000        4.96%          -0-
   January, 2009                                 -0-                     2,775        6.27%
   July, 2017                                    -0-                     4,007        6.52%
   December, 2017                              7,476        6.17%        7,659        6.17%
Mortgage loan due July, 2012                     177        2.00%          188        2.00%
Mortgage loan due January, 2013                  190        4.50%          199        4.50%
                                            $630,850                  $193,054
</TABLE>
All Federal Home Loan Bank stock, along with an interest in unspecified
mortgage loans and mortgage-backed securities, with an aggregate statutory
value equal to the amount of the above advances, have been pledged as
collateral with the Federal Home Loan Bank of Pittsburgh.

Scheduled loan payments are summarized below:
 
                 1999     2000    2001     2002     2003    Thereafter
                                               
Loan payments   $1,372  $50,819  $1,424  $151,350  $1,357    $424,528

During 1998, the Corporation incurred a cost of $960 for the prepayment
of FHLB term borrowings with original maturities scheduled for 2007. 
This amount was recorded on the Consolidated Statements of Income as an
extraordinary item, net of $336 of applicable income taxes.

NOTE 13--Common Share Commitments

At December 31, 1998, the Corporation had 100,000,000 common shares
authorized and 30,937,973 shares outstanding.  Outstanding shares were
reduced by 324,733 shares of treasury stock at December 31, 1998 and 726,345
shares at December 31, 1997.  The Corporation may be required to issue
additional shares to satisfy common share purchases related to the employee
stock ownership plan described in NOTE 15.  The dilutive effect of stock
options outstanding on average shares outstanding in the diluted earnings
per share reported on the income statement in accordance with FAS No. 128
were 166,227, 86,888 and 35,852 shares at December 31, 1998, 1997 and 1996
respectively.

45<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands, except per share data)

NOTE 13--Common Share Commitments (Continued)

During 1998, 43,400 shares of treasury stock were acquired at an average
price of $24.45 and reissued to the leveraged ESOP.  In 1997 150,900 shares
of treasury stock were acquired at an average price of $19.01 for the
purpose of funding stock options upon exercise.  Treasury shares consisting
of 65,569 and 2,800 were reissued during 1998 and 1997 upon exercise of
stock options.  Southwest treasury shares were cancelled upon merger with
the Corporation.

NOTE 14--Income Taxes

The income tax provision consists of:
                                       1998      1997      1996

Current tax provision for income                          
  exclusive of securities 
  transactions:                       
    Federal                           $13,097   $13,384   $14,869
    State                                 (11)      238       135
Securities transactions                   547     2,389       560
       Total current tax                                         
              provision                13,633    16,011    15,564

Deferred tax provision (benefit)       (1,404)    1,327       600
       Total tax provision            $12,229   $17,338   $16,164

The Corporation had deferred tax assets of $13,014 and $9,809 and deferred
tax liabilities of $11,820 and $10,062 at December 31, 1998 and 1997,
respectively.

Temporary differences between financial statement carrying amounts and tax
bases of assets and liabilities that represent significant portions of the
deferred tax assets (liabilities) at December 31, 1998 and 1997, were as
follows:
                                        1998         1997

Deferred tax assets:
  Allowance for possible credit
    losses                             $11,132     $ 8,801
  Postretirement benefits other
    than pensions                          973         475
  Accumulated depreciation                 278         -0-
  Other                                    631         533

Deferred tax liabilities:
  Accumulated accretion of
    bond discount                         (325)       (554)
  Unrealized gain on securities
    available for sale                  (1,184)     (1,160)
  Lease financing deduction             (7,829)     (5,704)
  Loan origination fees and costs         (849)       (656)
  Accumulated depreciation                 -0-         (82)
  Basis difference in assets acquired   (1,143)     (1,356)
  Pension expense                         (233)       (306)
  Other                                   (257)       (244)

Net deferred tax asset (liability)     $ 1,194     $  (253)

46<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands) 

NOTE 14--Income Taxes (Continued)

The total tax provision for financial reporting purposes differs from the
amount computed by applying the statutory income tax rate to income before
income taxes.  The differences are as follows:
<TABLE>
<CAPTION> 
                                  1998            1997            1996
 
                                  % of            % of            % of
                                  Pretax          Pretax          Pretax
                          Amount  Income  Amount  Income  Amount  Income
<S>                       <C>      <C>    <C>      <C>    <C>      <C> 
Tax at statutory rate     $16,179  35.0   $19,907  35.0   $18,675  35.0
Increase (decrease)               
  resulting from:
    Effect of                    
       nontaxable                   
       interest            (3,894) (8.4)   (2,660) (4.7)   (2,458) (4.6)
    Merger expenses           542   1.2       -0-   0.0       -0-   0.0
    State income taxes        (11) (0.0)      238   0.4       135   0.3 
    Other                    (587) (1.3)     (147) (0.2)     (188) (0.4)
        Total tax    
          provision       $12,229  26.5   $17,338  30.5   $16,164  30.3
</TABLE>
NOTE 15--Retirement Plans                 

All employees with at least one year of service are eligible to participate
in the employee stock ownership plan ("ESOP").  Contributions to the plan
are determined by the board of directors, and are based upon a prescribed
percentage of the annual compensation of all participants.  The ESOP
acquired 242,089 shares of the Corporation's common stock in 1998 at a
corresponding cost of $6,000, which the Corporation borrowed and
concurrently loaned this amount to the ESOP.  This amount represents
leveraged and unallocated shares, and accordingly has been recorded as long-
term debt and the offset as a reduction of the common shareholders' equity. 
Compensation costs related to the plan were $1,068 in 1998, $1,032 in 1997
and $1,224 in 1996.  (See NOTE 16).

The Corporation also has a savings plan pursuant to the provisions of
section 401(k) of the Internal Revenue Code.  Under the terms of the plan,
each participant will receive an automatic employer contribution to the plan
in an amount equal to 3% of compensation.  Each participating employee may
contribute up to 5% of compensation to the plan which is matched by the
employer's contribution equal to 80% of the employee's contribution. 
Employees of Southwest are covered by a 401(k) plan whereby each participant
may contribute up to 10% of compensation to the plan of which up to 4% is
matched 100% by the employer's contribution.  The Southwest Board of
Directors may also authorize an annual discretionary contribution to the
plan.  It is anticipated that Southwest's 401(k) plan will merge into the
Corporation's 401(k) plan during 1999.  In 1999, the Corporation's plan will
change whereby each participant may contribute up to 10% of compensation to
the plan, of which up to 4% is matched 100% by the employer's contribution. 
The 401(k) plan expense was $2,261 in 1998, $2,415 in 1997 and $2,432 in
1996.

Pension Plan of Acquired Subsidiary

Southwest's noncontributory defined benefit pension plan covers all eligible
employees and provides benefits that are based on each employee's years of
service and compensation.

47<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 15--Retirement Plans (Continued)

Pension Plan of Acquired Subsidiary (Continued)

Net periodic pension cost of this plan for each of the last three years was
as follows:

                                                1998       1997      1996
 
Service cost                                    $365      $  327     $303
Interest cost on projected benefit obligation    469         411      375
Actual return on plan assets                    (425)     (1,042)     126   
Net amortization and deferral                   (179)        507     (590)
Net periodic pension cost                       $230      $  203     $214

The following table sets forth the plan's funded status and the amounts
recognized on the Corporation's consolidated balance sheet as of
December 31:

                                                           1998      1997

Market value of plan assets, primarily registered
 investment companies, U.S. government and agency
 obligations and money markets                            $7,132    $7,679 
Projected benefit obligation                               7,926     6,794

Plan assets (less) greater than projected benefit
 obligation                                                 (794)      885
Unrecognized net transition asset                           (123)     (154)
Unrecognized prior service cost due to plan amendment        -0-       130
Unrecognized net gain                                      1,470        34
Prepaid pension expense recognized on the balance sheet   $  553    $  895
Actuarial present value of accumulated benefits,
 including vested benefits of $7,615 and $4,102           $7,926    $4,617

The following table sets forth the change in benefit obligation:

                                                           1998      1997

Benefit obligation at beginning of year                   $6,794    $5,915
Service cost                                                 365       327 
Interest cost                                                469       411
Benefit payment                                             (973)     (625)
Actuarial loss                                             5,343       766
Curtailment                                               (4,072)      -0-
Benefit obligation at end of year                         $7,926    $6,794

The following table sets forth the change in plan assets:

                                                           1998      1997

Fair value of plan assets at beginning of year            $7,679    $6,970
Return on plan assets                                        425     1,042 
Employer contribution                                        -0-       292
Benefits paid                                               (972)     (625)
Fair value of plan assets at end of year                  $7,132    $7,679

Assumptions used in determining the actuarial present value of the projected
benefit obligation were as follows at December 31:
                                                           1998      1997

Discount rates                                              5.0%      7.0%
Rates of increase in compensation levels                    3.5       4.5
Expected long-term rate of return on assets                 6.0       7.0

48<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 15--Retirement Plans (Continued)

Pension Plan of Acquired Subsidiary (Continued)

Effective December 31, 1998, participants' accrued benefit in the Southwest
Bank Pension Plan was frozen.  Participants will become participants in the
First Commonwealth Financial Corporation ESOP Plan with no lapse in credited
service, and no loss of accrued benefits.  The Southwest Bank Plan will be
terminated at some future date, with distribution made in accordance with
Plan provisions and applicable regulations.

Postretirement Benefits other than Pensions for Acquired Subsidiary

Employees of Southwest were covered by a postretirement benefit plan.

Net periodic benefit cost of this plan was as follows:

                                                           1998      1997

Service cost                                              $ 61       $ 75
Interest cost on projected benefit obligation              259        265
Amortization of transition obligation                       55        119
Loss amortization                                           82         29
Net periodic benefit cost                                 $457       $488  

The following table sets forth the plan's funded status and the amounts
recognized on the Corporation's consolidated balance sheet as of 
December 31:

                                                           1998      1997

Accumulated postretirement obligation:
    Retirees                                              $2,941    $2,853  
    Fully eligible active plan participants                  155        40
    Other plan participants                                  318       912 
Total accumulated postretirement benefit obligation        3,414     3,805
Plan assets at fair value                                     --        --

Accumulated postretirement benefit obligation in 
 excess of plan assets                                     3,414     3,805
Unrecognized transition obligation                          (610)   (1,234)
Unrecognized net loss                                        (23)   (1,183) 
Accrued benefit liability recognized on the
 balance sheet                                            $2,781    $1,388 

The following table sets forth the change in benefit obligation:
    
                                                           1998      1997

Benefit obligation at beginning of year                   $3,805    $3,785
Service cost                                                  61        75 
Interest cost                                                259       265
Benefit payments                                            (193)     (170) 
Amendments                                                   -0-      (555)
Actuarial loss                                               642       405
Curtailment                                               (1,160)      -0-

Benefit obligation at end of year                         $3,414    $3,805

49<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands)

NOTE 15--Retirement Plans (Continued)

Postretirement Benefits other than Pensions for Acquired Subsidiary
(Continued)

The discount rates used in determining the actuarial present value of the
accumulated postretirement benefit obligation were 6.0% and 7.0% for 1998
and 1997 respectively.  The health care cost trend rates used for 1998 were
projected at level rates of 5.75% for grandfathered participants and 5.0%
for non-grandfathered participants.  This grandfathering is related to cost
sharing requirements for different groups of participants for these
benefits.  The health care cost trend rates used for 1997 were an initial
rate of 8.0% and decreasing over time to an annual rate of 6.0% and
remaining at that level thereafter for all participants.

The health care cost trend rate assumption can have a significant impact on
the amounts reported.  Increasing the assumed health care cost trend by one
percentage point in each year would increase the accumulated postretirement
benefit obligation by approximately $251 and the aggregate of the service
and interest cost components of net periodic postretirement health care
benefit cost by $15.

Southwest amended this plan to discontinue participation for active
employees December 31, 1998 and to limit participation to employees retiring
before January 1, 2002.  As the result of this plan curtailment, an
additional expense of $1,129 was recorded for 1998.

In February 1998, the FASB issued Statement No. 132, "Employers' Disclosures
about Pensions and Other Postretirement Benefits" ("FAS No. 132") which is
effective for years beginning after December 15, 1997.  FAS No. 132 revises
employers' disclosures about pension and other postretirement benefit plans
but does not change the measurement or recognition of those plans.

The adoption of FAS No. 132 will not have a material impact on the
Corporation's financial condition or results of operations.

NOTE 16--Unearned ESOP Shares 

The Corporation had borrowed amounts which were concurrently loaned to the
First Commonwealth Financial Corporation Employee Stock Ownership Plan Trust
("ESOP") on the same terms.  The combined balances of the ESOP related loans
were $8,007 at December 31, 1998 and $2,436 at December 31, 1997.  

The loans have been recorded as long-term debt on the Corporation's
consolidated balance sheets.  A like amount of unearned ESOP shares was
recorded as a reduction of common shareholders' equity.  Unearned ESOP
shares, included as a component of shareholders' equity, represents the
Corporation's prepayment of future compensation expense.  The shares
acquired by the ESOP are held in a suspense account and will be released to
the ESOP for allocation to the plan participants as the loan is reduced. 
Repayment of the loans are scheduled to occur over a seven year period from
contributions to the ESOP by the Corporation and dividends on unallocated
ESOP shares.

50<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands, except per share data)

NOTE 16--Unearned ESOP Shares (Continued)

The following is an analysis of ESOP shares held in suspense:
(See NOTE 1 for the definition of "old" and "new shares").

                                                       Old       New
                                            Total     Shares    Shares

Shares in suspense December 31, 1996       246,088    145,423   100,665
Shares allocated during 1997               (74,837)   (44,224)  (30,613)
Shares in suspense December 31, 1997       171,251    101,199    70,052 
Shares acquired during 1998                242,089        -0-   242,089
Shares allocated during 1998               (48,033)   (11,760)  (36,273)
Shares in suspense December 31, 1998       365,307     89,439   275,868

The fair market value of the new shares remaining in suspense was
approximately $6,759 and $2,456 at December 31, 1998 and 1997 respectively.

Interest on ESOP loans was $255 in 1998, $211 in 1997 and $313 in 1996. 
During 1998, 1997 and 1996 dividends on unallocated shares in the amount of
$196, $213 and $256 respectively were used for debt service while all
dividends on allocated shares were allocated to the participants.  

NOTE 17--Stock Option Plan

At December 31, 1998, the Corporation had a stock-based compensation plan,
which is described below.  The plan permits the executive compensation
committee to grant options for up to one million shares of the Corporation's
common stock through October 15, 2005.  Although the vesting requirements
and term of future options granted are at the discretion of the executive
compensation committee, all options granted during 1996 require a three year
vesting period and expire ten years from the grant date, all options granted
during 1997 became vested at December 31, 1997 and expire ten years from the
grant date, and all options granted during 1998 became vested at 
December 31, 1998 and expire ten years from the grant date.  The Corporation
has elected, as permitted by FAS No. 123, to apply APB Opinion 25 and
related Interpretations in accounting for its plan.  Accordingly, no
compensation cost has been recognized for its stock options outstanding. 
Had compensation cost for the Corporation's stock option plan been
determined based upon the fair value at the grant dates for awards under the
plan consistent with the method of FASB Statement 123, the Corporation's net
income and earnings per share would have been reduced to the pro forma
amounts shown below:
<TABLE>
<CAPTION>

                                       1998                     1997                     1996
                                 
                              As Reported  Pro Forma   As Reported  Pro Forma   As Reported  Pro Forma
<S>                             <C>         <C>          <C>         <C>          <C>         <C> 
Net Income                      $33,374     $33,374      $39,539     $33,597      $37,193     $37,158
Basic earnings per share        $  1.09     $  1.09      $  1.28     $  1.09      $  1.19     $  1.19
Diluted earnings per share      $  1.08     $  1.08      $  1.28     $  1.09      $  1.19     $  1.19
</TABLE>
51<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands, except per share data) 

NOTE 17--Stock Option Plan (Continued)

The fair value of each option granted is estimated on the date of the grant
using the Black-Scholes options pricing model with the following weighted
average assumptions used:  
                             1998         1997            1996

Dividend yield        3.75% per annum  2.5% per annum  3.0% per annum
Expected volatility       90.0%           28.0%           10.0% 
Risk-free interest rate    5.1%            5.6%            6.7%
Expected option life       9.1 years       5.7 years       9.3 years

The Corporation also assumed the Stock Options of United National Bank
Corporation ("Unitas") and Reliable Financial Corporation ("RFC") upon the
merger of these financial institutions into the Corporation in 1994.  

A summary of the status of the Corporation's outstanding stock options as of
December 31, 1998, 1997 and 1996 and changes for the years ending on those
dates is presented below:
<TABLE>
<CAPTION)
                                          1998                   1997                   1996

                                                Weighted               Weighted               Weighted
                                                Average                Average                Average
                                                Exercise               Exercise               Exercise 
                                     Shares      Price      Shares      Price      Shares      Price  
<S>                                 <C>         <C>        <C>          <C>       <C>          <C> 
Outstanding at beginning of year    526,274     $17.49     233,308      $16.10     58,134      $ 6.47
Granted                             202,008     $29.375    312,280      $18.50    195,048      $18.375
Exercised                           (65,569)    $17.44      (2,800)     $ 6.44     (9,140)     $ 6.44
Forfeited                            (9,540)    $19.62     (16,514)     $18.44    (10,734)     $13.38
Outstanding at end of year          653,173     $21.05     526,274      $17.49    233,308      $16.10
Exercisable at end of year          478,029     $22.12     345,019      $16.93     44,374      $ 6.47
</TABLE>
The following table summarizes information about the stock options
outstanding at December 31, 1998.
<TABLE>
<CAPTION>

                                      Options Outstanding                              Options Exercisable
                                                                                                                 
                                      Weighted-Average                                                           
    Range of     Number Outstanding  Remaining Contract   Weighted-Average  Number Exercisable  Weighted-Average 
 Exercise Prices    at 12/31/98             Life          Exercise Price       at 12/31/98      Exercise Price   
                                                                                                                 
 <S>                   <C>                  <C>                <C>                 <C>                <C>        
   $5.00-5.99           24,543              3.3                $ 5.50               24,543            $ 5.50
   $6.00-8.99           15,400              4.2                $ 8.07               15,400            $ 8.07
 $18.375-18.50         414,651              8.0                $18.46              239,507            $18.50
   $29.375             198,579              9.2                $29.375             198,579            $29.375
    Total              653,173                                 $21.05              478,029            $22.12
</TABLE>

52<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands) 

NOTE 18--Commitments and Contingent Liabilities

There are no material legal proceedings to which the Corporation or its
subsidiaries are a party, or of which any of their property is the subject,
except proceedings which arise in the normal course of business and, in the
opinion of management, will not have any material adverse effect on the
consolidated operations or financial position of the Corporation and its
subsidiaries.

NOTE 19--Related Party Transactions

Some of the Corporation's or its subsidiaries' directors, executive
officers, principal shareholders and their related interests, had
transactions with the subsidiary banks in the ordinary course of business. 
All loans and commitments to loans in such transactions were made on
substantially the same terms, including collateral and interest rates, as
those prevailing at the time for comparable transactions.  In the opinion of
management, these transactions do not involve more than the normal risk of
collectibility nor do they present other unfavorable features.  It is
anticipated that further such extensions of credit will be made in the
future.

The following is an analysis of loans to those parties whose aggregate loan
balances exceeded $60 during 1998.

Balances December 31, 1997              $11,174
Advances                                  8,303
Repayments                               (8,865)
Other                                      (304)
Balances December 31, 1998              $10,308

"Other" primarily reflects the change in those classified as a "related
party" as a result of mergers, resignations and retirements.  

NOTE 20--Regulatory Restrictions and Capital Adequacy

The amount of funds available to the parent from its subsidiary banks is
limited by restrictions imposed on all financial institutions by banking
regulators.  At December 31, 1998, dividends from subsidiary banks were
restricted not to exceed $56,228.  These restrictions have not had, and are
not expected to have, a significant impact on the Corporation's ability to
meet its cash obligations.  

The Corporation is subject to various regulatory capital requirements
administered by the Federal banking agencies.  Failure to meet minimum
capital requirements can initiate certain mandatory and possibly additional
discretionary actions by regulators that, if undertaken, could have a direct
material effect on the Corporation's financial statements.  Under capital
adequacy guidelines and the regulatory framework for prompt corrective
action, the Corporation and its banking subsidiaries must meet specific
capital guidelines that involve quantitative measures of the Corporation's
assets, liabilities, and certain off-balance-sheet items as calculated under
regulatory accounting practices.  The Corporation's capital amounts and
classification are also subject to qualitative judgements by the regulators
about components, risk weighting, and other factors.

Quantitative measures established by regulation to ensure capital adequacy
require the Corporation to maintain minimum amounts and ratios of total and
Tier I capital (common and certain other "core" equity capital) to risk
weighted assets, and of Tier I capital to average assets.  As of 
December 31, 1998, the Corporation and its banking subsidiaries meet all
capital adequacy requirements to which they are subject.

53<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands) 

NOTE 20--Regulatory Restrictions and Capital Adequacy (Continued)

As of December 31, 1998, the most recent notifications from the Federal
Reserve Board and Federal Deposit Insurance Corporation categorized First
Commonwealth Bank and Southwest Bank as well capitalized under the
regulatory framework for prompt corrective action.  To be considered as well
capitalized, the banks must maintain minimum total risk-based capital, Tier
I risk-based capital and Tier I leverage ratios as set forth in the table
below.  There are no conditions or events since that notification that
management believes have changed the institution's category.
<TABLE>
<CAPTION>

                                                                                     To Be Well Capitalized   
                                                                                     Under Prompt Corrective
                                                  Actual        Regulatory Minimum      Action Provisions   
                                              Amount   Ratio      Amount    Ratio      Amount      Ratio
<S>                                          <C>       <C>       <C>         <C>  <C>            <C>
As of December 31, 1998

 Total Capital to Risk Weighted Assets
  First Commonwealth Financial Corporation   $372,538  15.8%     $188,929    8.0% Not Applicable Not Applicable
  First Commonwealth Bank                    $269,259  14.4%     $149,993    8.0%     $187,492     10.0%
  Southwest Bank                             $ 86,040  18.4%     $ 37,364    8.0%     $ 46,705     10.0%

 Tier I Capital to Risk Weighted Assets
  First Commonwealth Financial Corporation   $342,999  14.5%     $ 94,464    4.0% Not Applicable Not Applicable
  First Commonwealth Bank                    $245,823  13.1%     $ 74,997    4.0%     $112,495      6.0%
  Southwest Bank                             $ 80,184  17.2%     $ 18,682    4.0%     $ 28,023      6.0%

 Tier I Capital to Average Assets
  First Commonwealth Financial Corporation   $342,999   8.6%     $159,321    4.0% Not Applicable Not Applicable
  First Commonwealth Bank                    $245,823   8.0%     $123,178    4.0%     $153,972      5.0%
  Southwest Bank                             $ 80,184   9.2%     $ 35,032    4.0%     $ 43,790      5.0%

As of December 31, 1997

 Total Capital to Risk Weighted Assets
  First Commonwealth Financial Corporation   $367,106  15.6%     $188,210    8.0% Not Applicable Not Applicable
  First Commonwealth Bank                    $252,457  13.8%     $146,276    8.0%     $182,845     10.0%
  Southwest Bank                             $ 87,840  17.4%     $ 40,291    8.0%     $ 50,364     10.0%

 Tier I Capital to Risk Weighted Assets      
  First Commonwealth Financial Corporation   $341,174  14.5%     $ 94,105    4.0% Not Applicable Not Applicable
  First Commonwealth Bank                    $232,691  12.7%     $ 73,138    4.0%     $109,707      6.0%
  Southwest Bank                             $ 81,674  16.2%     $ 20,146    4.0%     $ 30,219      6.0%
 
 Tier I Capital to Average Assets
  First Commonwealth Financial Corporation   $341,174   9.6%     $142,113    4.0% Not Applicable Not Applicable
  First Commonwealth Bank                    $232,691   8.3%     $111,772    4.0%     $139,715      5.0%
  Southwest Bank                             $ 81,674  11.1%     $ 29,444    4.0%     $ 36,805      5.0%
</TABLE>
54<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996
(Dollar Amounts in Thousands) 

NOTE 21--Condensed Financial Information of First Commonwealth Financial
Corporation (parent company only)

Balance Sheets
 
                                                 December 31,
                                              1998         1997
                                                      
Assets                                                       
Cash                                        $  4,501     $  7,744
Securities available for sale                    145        3,547
Loans to affiliated parties                      498          469
Investment in subsidiaries                   348,597      336,588
Investment in jointly-owned company            3,059        2,622
Premises and equipment                         6,022        4,507
Dividends receivable from subsidiaries         2,914        4,924
Receivable from related parties                3,588          810
Other assets                                     526        1,636

     Total assets                           $369,850     $362,847

Liabilities and Shareholders' Equity                       
Accrued expenses and other liabilities      $  1,352     $  1,237
Dividends payable                              5,086        4,851
Loans payable                                  8,007        2,436
Shareholders' equity                         355,405      354,323
     Total liabilities and      
      shareholders' equity                  $369,850     $362,847

Statements of Income
                                      Years Ended December 31,
 
                                     1998       1997       1996
                                                    
Interest and dividends             $   251    $    94    $   129    
Dividends from subsidiaries         28,559     37,023     29,465
Net securities gains (losses)          203        382       (169)
Other revenue                        1,008         16         92
Operating expenses                  (8,366)    (8,476)    (8,555)

Income before taxes and equity
  in undistributed earnings of
  subsidiaries                      21,655     29,039     20,962 
Applicable income tax benefits       2,348      2,610      2,802
Income before equity in 
  undistributed earnings of
  subsidiaries                      24,003     31,649     23,764
Equity in undistributed
  earnings of subsidiaries           9,371      7,890     13,429

    Net income                     $33,374    $39,539    $37,193

55<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996 
(Dollar Amounts in Thousands)

NOTE 21--Condensed Financial Information of First Commonwealth Financial
Corporation (parent company only) (Continued)

Statements of Cash Flows

                                        Years Ended December 31,
 
                                        1998       1997       1996
                                                         
Operating Activities                                
  Net income                          $ 33,374   $ 39,539   $ 37,193
  Adjustments to reconcile
    net income to net cash
    provided by operating
    activities:
      Depreciation and amortization      1,470      1,522      1,198 
      Net (gains) losses on sale of 
        assets                            (203)      (381)       167
      Decrease (Increase) in prepaid 
        income taxes                        13        229         69 
      Undistributed equity in                                     
        subsidiaries                    (9,371)    (7,890)   (13,429)
      Other - net                       (1,642)      (403)    (1,044)

       Net cash provided by                              
         operating activities           23,641     32,616     24,154 
 
Investing Activities
  Transactions with securities
    available for sale: 
      Purchases of investment 
        securities                     (10,091)    (6,734)      (317)
      Sales of investment
        securities                      13,709      5,419      3,331
  Net change in loans to 
    affiliated parties                     (28)        48       (236)
  Purchases of premises and                                   
    equipment                           (2,036)    (1,005)    (1,714)
  Acquisition of and additional 
    investment in subsidiary,
    net of cash received                (1,770)       -0-     (1,913)
       Net cash used by                                        
         investing activities             (216)    (2,272)      (849)

Financing Activities
  Net increase (decrease) in
    short-term borrowings                  -0-       (103)       103 
  Discount on dividend reinvestment 
    plan purchases                      (1,016)      (630)      (529)
  Treasury stock acquired               (2,123)    (5,908)    (5,850)
  Treasury stock reissued                2,217         16        108 
  Cash dividends paid                  (25,746)   (21,739)   (19,907)
     Net cash used by
         financing activities          (26,668)   (28,364)   (26,075)

Net increase (decrease) in cash         (3,243)     1,980     (2,770)
Cash at beginning of year                7,744      5,764      8,534

Cash at end of year                   $  4,501   $  7,744   $  5,764

56<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements                
Years Ended December 31, 1998, 1997 and 1996 
(Dollar Amounts in Thousands)

NOTE 21--Condensed Financial Information of First Commonwealth Financial
Corporation (parent company only) (Continued)

Supplemental schedule of noncash investing and financing activities

The Corporation borrowed $6,000 in 1998 and concurrently loaned this amount
to the ESOP on identical terms.  The loan was recorded as long-term debt and
the offset was recorded as a reduction of the common shareholders' equity. 
Loan payments in the amount of $429 in 1998, $1,038 in 1997 and $1,071 in
1996 were made by the ESOP thereby reducing the outstanding amount related
to unearned ESOP shares to $8,007 at December 31, 1998.

NOTE 22--Fair Values of Financial Instruments

Below are various estimated fair values at December 31, 1998 and 1997, as
required by Statement of Financial Accounting Standards No. 107 ("FAS No.
107").  Such information, which pertains to the Corporation's financial
instruments, is based on the requirements set forth in FAS No. 107 and does
not purport to represent the aggregate net fair value of the Corporation. 
It is the Corporation's general practice and intent to hold its financial
instruments to maturity, except for certain securities designated as
securities available for sale, and not to engage in trading activities. Many
of the financial instruments lack an available trading market, as
characterized by a willing buyer and seller engaging in an exchange
transaction.  Therefore, the Corporation had to use significant estimations
and present value calculations to prepare this disclosure.

Changes in the assumptions or methodologies used to estimate fair values may
materially affect the estimated amounts.  Also, management is concerned that
there may not be reasonable comparability between institutions due to the
wide range of permitted assumptions and the methodologies in absence of
active markets.  This lack of uniformity gives rise to a high degree of
subjectivity in estimating financial instrument fair values.

The following methods and assumptions were used by the Corporation in
estimating financial instrument fair values:

Cash and short-term instruments:  The balance sheet carrying amounts for
cash and short-term instruments approximate the estimated fair values of
such assets.

Securities:  Fair values for securities held to maturity and securities
available for sale are based on quoted market prices, if available.  If
quoted market prices are not available, fair values are based on quoted
market prices of comparable instruments.  The carrying value of
nonmarketable equity securities, such as Federal Home Loan Bank stock, is
considered a reasonable estimate of fair value.

Loans receivable:  Fair values of variable rate loans subject to frequent
repricing and which entail no significant credit risk are based on the
carrying values.  The estimated fair values of other loans are estimated by
discounting the future cash flows using interest rates currently offered for
loans with similar terms to borrowers of similar credit quality.  The
carrying amount of accrued interest is considered a reasonable estimate of
fair value.

57<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Notes to Consolidated Financial Statements  
Years Ended December 31, 1998, 1997 and 1996       
(Dollar Amounts in Thousands)  

NOTE 22--Fair Values of Financial Instruments (Continued)

Off-balance-sheet instruments:  Many of the Corporation's off-balance-sheet
instruments, primarily loan commitments and standby letters of credit, are
expected to expire without being drawn upon, therefore the commitment
amounts do not necessarily represent future cash requirements.  Management
has determined that due to the uncertainties of cash flows and difficulty in
predicting the timing of such cash flows, fair values were not estimated for
these instruments.

Deposit liabilities:  For deposits which are payable on demand at the
reporting date, representing all deposits other than time deposits,
management estimates that the carrying value of such deposits is a
reasonable estimate of fair value.  The carrying amounts of variable rate
time deposit accounts and certificates of deposit approximate their fair
values at the report date.  Fair values of fixed rate time deposits are
estimated by discounting the future cash flows using interest rates
currently being offered and a schedule of aggregated expected maturities. 
The carrying amount of accrued interest approximates its fair value.

Short-term borrowings:  The carrying amounts of short-term borrowings such
as Federal funds purchased, securities sold under agreements to repurchase,
borrowings from the Federal Home Loan Bank and treasury, tax and loan notes
approximate their fair values.

Long-term debt:  The carrying amounts of variable rate debt approximate
their fair values at the report date.  Fair values of fixed rate debt are
estimated by discounting the future cash flows using the Corporation's
estimated incremental borrowing rate for similar types of borrowing
arrangements.

The following table presents carrying amounts and estimated fair values of
the Corporation's financial instruments at December 31, 1998 and 1997.

                                            1998                 1997       
                                              Estimated            Estimated
                                     Carrying   Fair      Carrying   Fair
                                      Amount    Value      Amount    Value  

Financial assets
  Cash and due from banks          $   96,615 $  96,615 $   82,500 $  82,500
  Interest-bearing deposits with     
    banks                               1,914     1,914      5,040     5,040
  Federal funds sold                    1,000     1,000     29,880    29,880
  Securities available for sale     1,042,636 1,042,636    505,918   505,918
  Investments held to maturity        482,696   486,185    509,880   511,711
  Loans, net of allowance           2,342,546 2,389,039  2,410,405 2,459,313

Financial liabilities
  Deposits                          2,931,131 2,946,535  2,884,343 2,897,108
  Short-term borrowings               140,547   140,547    203,449   203,449
  Long-term debt                      630,850   635,252    193,054   189,134

58
  <PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

INDEPENDENT AUDITOR'S REPORT


To the Board of Directors and Shareholders of First Commonwealth Financial
Corporation:


We have audited the accompanying consolidated balance sheets of First
Commonwealth Financial Corporation and subsidiaries as of December 31, 1998
and 1997, and the related consolidated statements of income, shareholders'
equity, and cash flows for the years then ended.  These financial statements
are the responsibility of the Corporation's management.  Our responsibility
is to express an opinion on these financial statements based on our audits.
The consolidated financial statements give retroactive effect to the merger
of First Commonwealth Financial Corporation and Southwest National
Corporation on December 31, 1998, which has been accounted for as a pooling
of interests as described in Note 2 to the consolidated financial
statements.  We did not audit the balance sheet of Southwest National
Corporation as of December 31, 1998 and 1997, or the related statements of
income, shareholders' equity, and cash flows of Southwest National
Corporation for the years then ended, which statements reflect total assets
constituting 23% and 20%, respectively, of consolidated total assets at
December 31, 1998 and 1997, and net interest income constituting 25% and
26%, respectively, of consolidated net interest income for the years then
ended.  Those statements were audited by other auditors whose report has
been furnished to us, and our opinion, insofar as it relates to the amounts
included for Southwest National Corporation, is based solely on the report
of such other auditors.
   
We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether financial statements are free of
material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits and the report
of the other auditors provide a reasonable basis for our opinion.

In our opinion, based on our audits and the report of the other auditors,
such 1998 and 1997 consolidated financial statements present fairly, in all
material respects, the financial position of First Commonwealth Financial
Corporation and subsidiaries at December 31, 1998 and 1997, and the results
of their operations and their cash flows for the years then ended in
conformity with generally accepted accounting principles.

The financial statements of First Commonwealth Financial Corporation for the
year ended December 31, 1996, before giving retroactive effect to the
pooling of interests, and the financial statements of Southwest National
Corporation for the year ended December 31, 1996, were audited by other
auditors whose reports, dated January 17, 1997 and February 17, 1999,
respectively, expressed unqualified opinions on those statements.  We
audited the combination of the accompanying consolidated statements of
income, shareholders' equity and cash flows for the year ended December 31,
1996, after restatement for the 1998 pooling of interests; in our opinion,
such consolidated financial statements have been properly combined on the
basis described in Note 2 to the consolidated financial statements.


/S/Deloitte & Touche, LLP

Pittsburgh, Pennsylvania
February 17, 1999

59<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

INDEPENDENT AUDITORS' REPORT


To the Board of Directors
Southwest National Corporation:


We have audited the consolidated balance sheets of Southwest National
Corporation and subsidiary as of December 31, 1998 and 1997, and the related
consolidated statements of income, changes in shareholders' equity and cash
flows for each of the years in the three-year period ended December 31,
1998.  These consolidated financial statements are the responsibility of
Southwest National Corporation's management.  Our responsibility is to
express an opinion on these consolidated financial statements based on our
audits.  

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audits to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of
Southwest National Corporation and subsidiary at December 31, 1998 and 1997,
and the results of their operations and their cash flows for each of the
years in the three-year period ended December 31, 1998, in conformity with
generally accepted accounting principles.




/S/KPMG Peat Marwick LLP

Pittsburgh, Pennsylvania
February 17, 1999

60<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Board of Directors
First Commonwealth Financial Corporation


We have audited the accompanying consolidated statements of income,
shareholders' equity and cash flows of First Commonwealth Financial
Corporation and Subsidiaries for the year ended December 31, 1996, before
giving retroactive effect to the pooling of interest as described in Note 2
to the consolidated financial statements.  These consolidated financial
statements are the responsibility of First Commonwealth Financial
Corporation's management.  Our responsibility is to express an opinion on
these consolidated financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe our audit provides a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above,
before giving retroactive effect to the pooling of interest as described in
Note 2 to the consolidated financial statements present fairly, in all
material respects, the consolidated results of their operations and their
consolidated cash flows of First Commonwealth Financial Corporation and
Subsidiaries for the year ended December 31, 1996, in conformity with
generally accepted accounting principles.




/S/GRANT THORNTON LLP

Philadelphia, Pennsylvania
January 17, 1997

61<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

ITEM 8.  Financial Statements and Supplementary Data

Quarterly Summary of Financial Data - Unaudited 
(Dollar Amounts in Thousands, except per share data) 

The unaudited quarterly results of operations, restated to reflect pooling
of interests for the years ended December 31, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>
                                                                  1998
 
                                                First      Second       Third      Fourth
                                               Quarter     Quarter     Quarter     Quarter
<S>                                         <C>         <C>         <C>         <C>
Interest income..............................  $68,450     $72,016     $72,408     $70,547
Interest expense.............................   35,201      38,023      38,394      36,664

     Net interest income.....................   33,249      33,993      34,014      33,883
Provision for possible credit losses.........    2,475       2,625       2,857       7,092

Net interest income after provision for
  possible credit losses.....................   30,774      31,368      31,157      26,791

Securities gains (losses)....................      982         -0-       1,657      (1,182)
Other operating income.......................    5,056       5,833       5,798       8,194
Merger and other related charges.............      -0-         -0-         -0-       7,915
Other operating expenses.....................   22,930      22,843      23,005      23,508

     Income before taxes and extraordinary
       items.................................   13,882      14,358      15,607       2,380
Applicable income taxes......................    3,900       3,864       4,063         402

     Net income before extraordinary items...    9,982      10,494      11,544       1,978

Extraordinary items, net of income taxes.....      -0-         -0-         -0-        (624)
 
     Net income..............................  $ 9,982     $10,494     $11,544     $ 1,354

Basic earnings per share, before extra-
  ordinary items.............................  $  0.32     $  0.34     $  0.38     $  0.07 
Diluted earnings per share, before extra-
  ordinary items.............................  $  0.32     $  0.34     $  0.37     $  0.06

Average shares outstanding..................30,803,977  30,772,797  30,751,604  30,342,912  
Average shares outstanding assuming 
   dilution.................................31,011,647  30,950,698  30,898,079  30,476,801
</TABLE>
<TABLE>
<CAPTION>
                                                                  1997
 
                                                First      Second       Third      Fourth
                                               Quarter     Quarter     Quarter     Quarter
<S>                                         <C>         <C>         <C>         <C>
Interest income..............................  $61,251     $62,758     $64,919     $65,844
Interest expense.............................   28,975      30,182      32,032      33,238

     Net interest income.....................   32,276      32,576      32,887      32,606
Provision for possible credit losses.........    1,691       2,035       2,458       3,968

Net interest income after provision for
  possible credit losses.....................   30,585      30,541      30,429      28,638
 
Securities gains.............................    1,758       1,039       3,181         847
Other operating income.......................    4,276       4,662       4,795       4,983
Other operating expenses.....................   22,187      22,240      22,296      22,134

     Income before income taxes..............   14,432      14,002      16,109      12,334
Applicable income taxes......................    4,417       4,334       5,011       3,576

     Net income..............................  $10,015     $ 9,668     $11,098     $ 8,758

Basic earnings per share.....................  $  0.32     $  0.31     $  0.36     $  0.28

Diluted earnings per share...................  $  0.32     $  0.31     $  0.36     $  0.28

Average shares outstanding..................31,015,133  30,837,256  30,750,565  30,744,752  
Average shares outstanding assuming 
   dilution.................................31,046,364  30,894,119  30,838,248  30,914,989
</TABLE>

62<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE
         Form 8K dated September 24, 1997, reporting a change in accountants
         is incorporated herein by reference.

PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE
          REGISTRANT
          Information appearing in the definitive Proxy Statement related to
          the annual meeting of security holders to be held April 26, 1999
          is incorporated herein by reference in response to the listing of
          directors.

The table below lists the current executive officers of the Corporation.

Name                      Age      Positions Held During the Past Five Years

E. James Trimarchi        76       Chairman of the Board of the Corporation,
                                   Chairman of the Board of FCTC, CSC, and
                                   FCB, FCIA and Berkshire Securities
                                   Corporation; Director of CTCLIC and New
                                   Mexico Banquest Investors Corp.; Former
                                   President and Chief Executive Officer of
                                   the Corporation

Joseph E. O'Dell          53       President, Chief Executive Officer and
                                   director of the Corporation; Director of
                                   FCB, FCTC, BSI, Southwest Bank and FCIA;
                                   Vice Chairman of the Board of CSC; Former
                                   Senior Executive Vice President and Chief
                                   Operating Officer of the Corporation;
                                   former President and Chief Executive
                                   Officer of FCB
                      
Gerard M. Thomchick       43       Senior Executive Vice President and Chief
                                   Operating Officer of the Corporation;
                                   President, Chief Executive Officer and
                                   Director of CTCLIC; Director of FCB,
                                   FCTC, BSI and FCIA

David R. Tomb, Jr.        67       Senior Vice President, Secretary,
                                   Treasurer and Director of the
                                   Corporation; Secretary and Cashier of
                                   FCB; Secretary of FCIA, FCTC and CSC;
                                   Director of FCB, CSC, FCTC, BSI, FCIA and
                                   CTCLIC

David S. Dahlmann         49       Vice Chairman of the Corporation;
                                   President and Chief Executive Officer of
                                   Southwest Bank; Former President and
                                   Chief Executive Officer of Southwest
                                   National; Director of Southwest Bank

John J. Dolan             42       Senior Vice President and Chief
                                   Financial Officer of the Corporation;
                                   Chief Financial Officer of FCB; Chief
                                   Financial Officer, Comptroller of
                                   CTCLIC;, Treasurer and Assistant
                                   Secretary of FCTC; Comptroller and Chief
                                   Financial Officer of BSI; Treasurer of
                                   FCIA

William R. Jarrett        64       Senior Vice President of the Corporation,
                                   Former managing partner of Jarrett Stokes
                                   & Co. Certified Public Accountants, until
                                   his employment by the Corporation on
                                   April 15, 1994 

63<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE
          REGISTRANT (Continued)


R. John Previte           49       Senior Vice President, Investments of the
                                   Corporation; Investment Officer of FCB 

Rosemary Krolick          45       Senior Vice President and Chief
                                   Information Officer of the Corporation;
                                   President, Chief Executive Officer and
                                   director of CSC

Each of the officers identified above has held the position indicated above
or other executive positions with the same entity (or a subsidiary thereof)
for at least the past five years except where noted.

Executive officers of the Corporation serve at the pleasure of the Board of
Directors of the Corporation and for a term of office extending through the
election and qualification of their successors.

ITEM 11 - MANAGEMENT RENUMERATION
          Information appearing in the definitive Proxy Statement related to
          the annual meeting of security holders to be held April 26, 1999
          is incorporated herein by reference in response to this item.

ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
          OWNERS AND MANAGEMENT
          Information appearing in the definitive Proxy Statement related to
          the annual meeting of security holders to be held April 26, 1999
          is incorporated herein by reference in response to this item.

ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
          Information appearing in the definitive Proxy Statement related to
          the annual meeting of security holders to be held April 26, 1999
          is incorporated herein by reference in response to this item.

64<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

PART IV

ITEM 14 - EXHIBITS, FINANCIAL STATEMENTS SCHEDULES AND
          REPORTS ON FORM 8-K

  (A)     Documents Filed as Part of this Report

          1)  Financial Statements
              All financial statements of the registrant as set forth under
              Item 8 of this Report on Form 10-K.

          2)  Financial Statement Schedules

              Schedule    
              Number       Description                                 Page
 
                I          Indebtedness to Related Parties              N/A
               II          Guarantees of Securities of Other Issuers    N/A

                                                      Page Number or
              Exhibit                                 Incorporated by
          3)  Number      Description                   Reference to  
  
               3.1     Articles of Incorporation  Exhibit 3(i) to the
                                                  Corporation's quarterly
                                                  report on Form 10Q for the
                                                  quarter ended March 31,
                                                  1994

               3.2     By-Laws of Registrant      Exhibit 3.2 to Form S-4
                                                  filed October 15, 1993

              10.1     Employment Contract        Exhibit 10.2 to Form S-4
                       Sumner E. Brumbaugh        Filed October 15, 1993

              10.2     Employment Contract        Exhibit 10.4 to Form S-4
                       Robert C. Williams         filed June 17, 1994

              10.3     Change in Control          Exhibit 10.4 to Form 10-K
                       Agreement dated            filed March 21, 1996
                       October 27, 1995
                       Joseph E. O'Dell

              10.4     Change in Control          Exhibit 10.5 to Form 10-K
                       Agreement dated            filed March 21, 1996
                       October 27, 1995
                       Gerard M. Thomchick

              10.5     Change in Control          Exhibit 10.6 to Form 10-K
                       Agreement dated            filed March 21, 1996 
                       October 30, 1995, entered
                       into between First Commonwealth 
                       Financial Corporation and 
                       John J. Dolan, together with a
                       schedule listing substantially 
                       identical Change in Control 
                       Agreements with the following 
                       individuals: George E. Dash, 
                       William R. Jarrett, R. John Previte,
                       David L. Dawson, Johnston A. Glass, 
                       Rosemary Krolick, William Miksich, 
                       Domenic P. Rocco, Timothy P. Sissler, 
                       Robert C. Wagner and C. Dean Wingard.

              10.6     Employment Contract        Exhibit 10.4 to Form S-4
                       David S. Dahlmann          filed November 2, 1998

              10.7     Supplemental Executive     Page 68
                       Retirement Plan

65<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

ITEM 14 - EXHIBITS, FINANCIAL STATEMENTS SCHEDULES AND
          REPORTS ON FORM 8-K

PART IV (Continued)

              10.8     Deferred Compensation      Page 86
                       Plan

              10.9     Cash Incentive Bonus       Page 91
                       Program 

              21.1     Subsidiaries of the        Page 96 
                       Registrant

              23.1     Consent of Deloitte &      Page 97
                       Touche LLP Certified 
                       Public Accountants
               
              23.2     Consent of KPMG Peat       Page 98
                       Marwick LLP Certified 
                       Public Accountants
               
              23.3     Consent of Grant Thornton  Page 99
                       LLP Certified Public 
                       Accountants
 
              24.1     Power of Attorney          Page 100
              
              27.1     Financial Data Schedule    Page 101
  
  (B)     Report on Form 8-K
          (1)  Form 8-K dated January 15, 1999 reporting the Corporation's
               acquisition of Southwest National Corporation.

          (2)  Form 8-K/A dated March 16, 1999, amending Form 8-K dated
               January 15, 1999, reporting the Corporation's acquisition of
               Southwest National Corporation, to include financial
               statements of acquired subsidiary and Pro Forma financial
               statements.

66<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

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, in Indiana,
Pennsylvania, on the 29th day of March 1999.

                     FIRST COMMONWEALTH FINANCIAL CORPORATION
                     (Registrant)




                     /S/JOSEPH E. O'DELL                      
                     Joseph E. O'Dell, President and Chief Executive Officer

67<PAGE>

<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN


                              FIRST COMMONWEALTH FINANCIAL CORPORATION

                               SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN





                                                                   

                                           January 1, 1998


<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                          TABLE OF CONTENTS


ARTICLE         TITLE                                            PAGE

  I             DEFINITIONS                                       3

 II             INTRODUCTION AND PURPOSE                          6  

                2.1 Introduction                                  6
                2.2 Purpose                                       6
                2.3 Interpretation and Intent                     6
                2.4 Effective Date                                6

III             PARTICIPATION                                     7
                3.1  Initial Participation                        7
                3.2  Additional Participation                     7
                3.3  Termination of Employment                    7

 IV             CONTRIBUTIONS AND ALLOCATIONS                     8

                4.1  Salary Reduction Contributions               8
                4.2  Non-Elective Contributions                   8
                4.3  Termination of Employment                    9
                     During Year

  V             INVESTMENTS AND VALUATIONS                       10

                5.1  Measure of Investment Earnings              10
                5.2  Quarterly Valuations                        10

 VI             DETERMINATION AND DISTRIBUTION                   11
                OF BENEFITS

                6.1  Determination of Benefits Upon              11
                     Termination of Employment
                6.2  Determination of Benefits Upon              11
                     Death or Retirement
                6.3  Distribution of Vested Portion of           11
                     Participant's Combined Account
                6.4  Making of Distributions                     12

VII             ADMINISTRATION                                   13

                7.1  Powers and Responsibilities of              13
                     Administrator
                7.2  Plan Sponsor and Named Fiduciary            13
                7.3  Powers and Responsibilities of              13
                     Committee    
                7.4  Claims Procedure                            13

VIII                 TRUST FUND                                  15
 
                8.1  Establishment of Trust                      15
                8.2  Right of Assignment and Transfer            15
                     of Interest
                8.3  Unfunded Nature of Plan                     15

 IX             AMENDMENT AND TERMINATION 16

                9.1  Amendment                                   16
                9.2  Termination of Plan                         16

  X             MISCELLANEOUS                                    17

                10.1  Limitation of Rights                       17

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                          TABLE OF CONTENTS


ARTICLE         TITLE                                            PAGE


                10.2  Headings                                   17
                10.3  Gender and Number                          17
                10.4  Governing Law                              17

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                              ARTICLE I
                                             DEFINITIONS

     As used in this Plan, the following words and phrases shall have
the meaning set forth below, unless a different meaning is clearly
required by the context:

1.1   "Act" means the Employee Retirement Income Security Act of 1974
(P.L. 93-406, 29 USC Section 1001 et seq), as the same may be amended
from time to time.
1.2   "Administrator" means Krauss and Pasternack, a Pennsylvania
partnership, or any successor or successors thereto designated by the
Employer from time to time.
1.3   "Aggregate Account" means, with respect to each Participant, the
value of all accounts maintained on behalf of that Participant.
1.4  "Anniversary Date" means December 31, 1998 and each thirty-first
day of December thereafter.
1.5   "Basic 401(k) Plan" means the First Commonwealth Financial
Corporation 401(k) Retirement Savings and Investment Plan, as amended
from time to time.
1.6   "Beneficiary" means the person to whom, or the entity to which, a
share of a deceased Participant's interest in the Plan is payable.
1.7    "Board of Directors" means the Board of Directors of the
Employer.
1.8  "Committee" means the Executive Compensation Committee of the Board
of Directors of the Employer, as the same shall from time to time be
constituted.
1.9  "Compensation" with respect to any Participant means such
Participant's basic compensation that is paid to him during the calendar
year. Such amount shall accordingly exclude bonuses, incentive
compensation, overtime pay and all other special and irregular
compensation, whether such amounts are required to be included as wages
for tax purposes or not.
1.10  "Code" means the Internal Revenue Code of 1986 (26 USC), as
amended from time to time.
1.11  " Deferred Compensation" means that portion of a Participant's
remuneration which he would have been entitled to receive in cash during
a calendar year but for a Salary Reduction Agreement between such
Participant and the Employer.
1.12  "Effective Date" means the first day of January, 1998.
1.13  "Elective Contribution" means the Employer's contributions to this
Plan that are made pursuant to the Participant's deferral election in
accordance with Section 4.1 hereof.
1.14  "Employee" means any person employed by the Employer or of any
subsidiaries or affiliates of which the Employer shall own a fifty
percent (50%) or greater capital interest, but shall not include
consultants, directors who are not also employed by the Employer and
other persons not employed by the Employer.
1.15  "Employer" means First Commonwealth Financial Corporation, a bank
holding company, and any successor or successors thereto.
1.16  "ESOP" means the First Commonwealth Financial Corporation Employee
Stock Ownership Plan, as amended from time to time.
1.17  "Executive Employee" means an Employee who is a member of the
Employer's select group of management or highly compensated employees
within the meaning of Section 201(2) of the Act (29 USC Section
1051(2)).
1.18  "Fiduciary" means any person who, or entity which, (a) exercises
any discretionary authority or discretionary control respecting
management of the Plan or exercises any authority or control respecting
management or disposition of its assets, (b) renders investment advice
for a fee or other compensation, direct or indirect, with respect to any
moneys or other property of the Plan or has any authority or
responsibility to do so, or (c) has any discretionary authority or
discretionary responsibility in the administration of the Plan,

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                              ARTICLE I
                                             DEFINITIONS

including, but not limited to, the Trustee, the Employer and the
Administrator.
1.19  "Forfeiture" means that portion of a Participant's Account that is
not Vested, and occurs on the same date that a forfeiture would occur
for the Participant under Basic 401(k) Plan.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

1.20  "Former Participant" means a person who has once been a
Participant hereunder but who is no longer an Employee and whose Vested
Aggregate Account has not yet been fully distributed to him.
1.21  "Labor Regulations" means the regulations of the United States
Department of Labor (29 CFR), and as amended periodically.
1.22  "Non-Elective Contribution" means a contribution made by the
Employer on behalf of a Participant other than an Elective Contribution.
1.23  "Participant" means any Executive Employee who participates in
this Plan.
1.24  "Participant's Combined Account" means the sum of a Participant's
Elective Account and the Participant's Non-Elective Account.
1.25  "Participant's Elective Account" means the account established and
maintained by the Administrator for each Participant with respect to his
interest in the Plan resulting from his Elective Contributions.
1.26  "Participant's Non-Elective Account" means the account established
and maintained by the Administrator for each Participant with respect to
his interest in the Plan resulting from his Non-Elective Contributions.
1.27  "Plan" means the First Commonwealth Financial Corporation
Supplemental Executive Retirement Plan as contained herein or as
subsequently amended.
1.28  "Plan Compensation" means a Participant's Compensation, for each
calendar year, in excess of the amount permitted to be reflected, for
that calendar year, under the Basic Plan because of the requirements of
Section 401(a)(17) of the Code.
1.29  "Plan Year" means each calendar year commencing with the 1998
calendar year.
1.30  "Retirement Date" means the date on which a Participant can retire
normally or because of disability in accordance with the provisions of
the Basic 401(k) Plan.
1.31  "Salary Reduction Agreement" means an agreement between a
Participant and the Employer, or, if applicable, with the subsidiary or
affiliate employing the Participant, pursuant to which such
Participant's Compensation shall be reduced and he shall be entitled to
Deferred Compensation pursuant to Section 4.1 hereof.
1.32  "Treasury Regulation" means the income tax regulations as
promulgated by the Secretary of the Treasury or his delegate (26 CFR),
and as amended periodically.
1.33  "Trust Agreement" means that certain Agreement and Declaration of
Trust made and entered into of even date with the Plan by and between
the Employer, as settlor, and the Trustee used for funding the benefits
accrued hereunder, and any amendments, substitutions or recodifications
thereto.
1.34  "Trust Fund" means the assets held in trust by the Trustee from
time to time pursuant to the Trust Agreement.
1.35  "Trustee" means First Commonwealth Trust Company of Indiana,
Pennsylvania, and any successor or successors thereto.
1.36  "Valuation Date" means March 31, June 30, September 30 and
December 31 of each calendar year.
1.37  "Vested" means the non-forfeitable portion of any account
maintained on behalf of a Participant.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                             ARTICLE II
                                      INTRODUCTION AND PURPOSE


2.1  Introduction

     This Plan shall constitute "a plan which is unfunded and maintained
by an employer primarily for the purpose of providing deferred
compensation for a select group of management or highly compensated
employees' within the meaning of Section 201(2) of the Act (29 USC
Section 1051(2)) and the Labor Regulations applicable thereto.
Accordingly, it shall be exempt from Parts 2 and 3 of Title I of the Act
and shall be subject to simplified reporting and disclosure under Part 1
of Title I of the Act as provided by the applicable Labor Regulations. 

2.2  Purpose

     The purpose of this Plan is to restore some of the equity to
Participants as compared with other Employees that would otherwise be
lost under certain provisions of the Basic 401(k) Plan and the ESOP that
have been incorporated in those two latter instruments in order to meet
specific legal requirements, such as:

     The maximum compensation restrictions contained at Section
     401(a)(17) of the Code.
     The actual deferral percentage restrictions contained at Section
     401(k)(3)(ii) of the Code.
     The actual contribution percentage restrictions contained at
     Section 401(m)(2)(A) of the Code.
     The maximum contribution and forfeiture restrictions contained at
     Section 415 of the Code.
     The maximum salary reduction deferral restrictions contained at
     Section 402(g) of the Code.

2.3  Interpretation and Intent

     It is intended that this Plan be part of a program of employee
benefits for the Participants that includes also the Basic 401(k) Plan
and the ESOP and that the former is intended to supplement the latter
two (2) plans. Accordingly, this Plan is to be interpreted and
administered in pari materia with the latter two (2) plans.

2.4  Effective Date

     The Plan shall be effective on its Effective Date, but any act or
action required for 1998 shall be undertaken as soon as practicable
after this Plan and the Trustee Agreement shall be duly executed and
adopted.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                             ARTICLE III
                                            PARTICIPATION


3.1  Initial Participation

     The Participants in the Plan as and from the Effective Date shall
be as follows:

     Joseph E. O'Dell, President and Chief Executive Officer of the
     Employer.

     Gerard M. Thomchick, Senior Executive Vice President and Chief
     Operating Officer of the Employer.

     Johnston A. Glass, President and Chief Executive Officer of First
     Commonwealth Bank, a wholly owned subsidiary of the Employer.

3.2  Additional Participation

     The Committee may, but is not required to, from time to time extend
the right of participation in the Plan to other Executive Employees.

3.3  Termination Of Employment

         A Participant who ceases being an Employee shall cease being a
Participant hereunder and shall thereupon become a Former Participant.
If such a Former Participant shall thereafter again become an Employee,
he shall not automatically again become a Participant, but shall become
a Participant again if, and only if, so ordered by the Committee.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                             ARTICLE IV
                                    CONTRIBUTIONS AND ALLOCATIONS


4.1  Salary Reduction Contributions

     Any Participant who is a Participant on the first day of a Plan
Year may enter into a Salary Reduction Agreement with the Employer, or
if applicable, with the subsidiary or affiliate employing the
Participant, but in any event is not required to enter into such an
agreement, pursuant to which the Participant's Plan Compensation shall
be reduced by the percentage that such Participant elects, not less than
one percent (1%) nor more than five percent (5%), in whole integer
percentages, such amount to constitute the Participant's Deferred
Compensation. For the purpose of assisting the Employer and the
Administrator in recording the amount of Deferred Compensation, and for
providing additional assurance to the Participant of his rights thereto
under certain circumstances, all as provided herein and in the Trust
Agreement, the Employer shall make an Elective Contribution on behalf of
each such Participant, equal to the Participant's Deferred Compensation
for the Plan Year, in the manner provided by the next sentence hereto.
The amount of such Elective Contribution, as calculated at the beginning
of each Plan Year, shall as soon as practicable at or near the beginning
of such Plan Year, be conveyed and transferred to the Trustee to be held
in trust for the benefit of the Participant, but subject in any event to
the interest of the creditors of the Employer under certain
circumstances, as provided in the Trust Agreement.

     Any such election shall be made prior to the first day of the
applicable Plan Year and shall thereafter be irrevocable with respect to
that Plan Year, but may be modified or revoked as it pertains to any
future Plan Year. The Employer, or if applicable, the subsidiary or
affiliate employing the Participant, shall thereupon cause the
Participant's Compensation to be reduced in an amount equal to his
Deferred Compensation for the Plan Year pursuant to such election, in as
level an amount as possible over the number of paychecks (or remaining
paychecks) in that Plan Year. Nevertheless, for 1998, such election may
be made at any time within, and not later than, fourteen (14) calendar
days after this Plan is approved by the Committee. Any such election
shall be on a form provided by the Employer.

4.2  Non-Elective Contributions

     In addition to the Elective Contributions provided by Section 4.1
hereof, the Employer shall also make the following Non-Elective
Contributions on behalf of each Participant who is a Participant on the
first day of a Plan Year, viz.:

     A matching contribution which shall be equal to eighty percent
     (80%) of the Participant's Elective Contribution as provided by
     Section 4.1 hereof, provided, however if the matching contribution
     percentage under the Basic 401(k) Plan shall be changed by the
     Board of Directors to a percentage other than eighty percent (80%),
     such revised percentage shall automatically be used herein in lieu
     of eighty percent (80%).

     A contribution equal to eight percent (8%) of the Plan Compensation
     of each Participant for the calendar year.

     The Non-Elective Contribution shall be contributed at the same time
and in the same manner as the Elective Contribution as provided by
Section 4.1 hereof.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

4.3  Termination of Employment During Year

     If a Participant shall terminate his employment during a Plan Year,
so that the Participant's total reduction of Compensation pursuant to
the Salary Reduction Agreement shall be less than the Elective
Contribution made on behalf of the Participant, then the Employer (or,
if applicable the subsidiary or affiliate employing the Participant)
shall recover the difference from any remaining remuneration otherwise
due and payable to the Participant (including, but not limited to,
severance benefits and accrued vacation remuneration). Non-Elective
Contributions made on behalf of the Participant shall not be recovered
from the Participant as a result of early termination of employment or
otherwise.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                              ARTICLE V
                                     INVESTMENTS AND VALUATIONS


5.1  Measure of Investment Earnings

     The Participant's Elective Account and the Participant's Non-
Elective Account shall be credited with hypothetical investment earning
and investment gains measured on a market value basis, whether such
gains have been realized or not, and charged with hypothetical
investment losses measured on a market value basis, whether such losses
have been realized or not, in the manner provided in this Section 5.1.
Each such account shall be credited or charged in the same manner, and
in accordance with the same rules and procedures, as such amounts would
have been credited or charged under the Basic 401(k) Plan if the
Elective Contributions and Non-Elective Contributions would have been
invested therein on the same day as invested herein with the Trustee as
part of the Trust Fund. For this purpose, the investment elections and
changes therein made by the Participant under the Basic 401(k) Plan
shall be applied as if such election also pertained to the hypothetical
account provided herein.

5.2  Quarterly Valuations

     The Administrator shall cause each Participant's Elective Account
and Participant's Non-Elective Account to be valued on each Valuation
Date in accordance with the procedure established by Section 5.1 hereof.
The Administrator shall thereupon cause statements to be prepared and
distributed to each Participant showing his account balance as of each
such Valuation Date and other relevant information.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                             ARTICLE VI
                             DETERMINATION AND DISTRIBUTION OF BENEFITS

6.1  Determination of Benefits Upon Termination of Employment

     Upon termination of employment, the Participant shall be entitled
to that portion of his Participant's Combined Account in which he is
then Vested. Such Vested portion shall be determined using the same
criteria, pursuant to the same methods, and in accordance with the same
rules and procedures as would have been applicable under the Basic
401(k) Plan, had such accounts been the applicable accounts for such
Participant under the Basic 401(k) Plan, except that all of the
Participant's Combined Accounts shall be deemed Vested on and after a
"change in control." For this purpose, a "change in control" shall have
occurred if, at any time, any person or group of persons acting in
concert (within the meaning of Section 13(d) of the Securities Exchange
Act of 1934 and the regulations of the Securities and Exchange
Commission promulgated thereunder) shall acquire legal or beneficial
ownership interest, or voting rights, in twenty-five percent (25%) or
more of the common voting stock of the Employer. For all purposes
hereunder, each Participant's period of service with the Employer prior
to the Effective Date shall be credited as well as such period of
service subsequent thereto. 

6.2  Determination of Benefits Upon Death or Retirement

     Upon the Participant's retirement or death, the Participant shall
be entitled to that portion of his Participant's Combined Account in
which he is then Vested. Such Vested portion shall be determined using
the same criteria, pursuant to the same methods, and in accordance with
the same rules and procedures as would have been applicable under the
Basic 401(k) Plan, had such accounts been the applicable accounts for
such Participant under the Basic 401(k) Plan.

6.3  Distribution of Vested Portion of Participant's Combined Account

     The Vested portion of the Participant's Combined Account shall be
distributed to him in the same manner, and in accordance with the same
rules and procedures, as such amount would have been distributed to the
Participant under the Basic 401(k) Plan. In the event of the death of a
Participant or Former Participant prior to the total Vested portion of
his Participant's Combined Account being distributed to him, the
remainder shall be distributed to his Beneficiary as soon as practicable
after his death. For this purpose, his Beneficiary shall be the same
person or entity entitled to receive benefits on his death under the
Basic 401(k) Plan, unless the Participant shall have previously
designated, in writing to the Administrator, another person or entity to
be his Beneficiary for the purpose of this Plan. Any such designation
shall be revocable before the death of the Participant and may be
revoked, and another person so designated, by a subsequent writing filed
with the Administrator.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

6.4  Making of Distributions

     All distributions from this Plan, as provided herein, shall be made
by the Trustee, from the Trust Fund, upon written authorization and
direction by the Administrator to the Trustee, as long as the Employer
shall not then be bankrupt or insolvent, as defined and provided in the
Trust Agreement. If payments to the Participants, Former Participants
and Beneficiaries shall then be suspended or terminated because of the
bankruptcy or insolvency of the Employer, in accordance with the
provisions of the Trust Agreement, distributions shall then be made by
the Employer, subject to any necessary approvals of a bankruptcy court
or other supervising court; provided, however if the suspension of
payment from the Trust Fund shall later be discontinued, distributions
shall again be made from the Trust Fund, all as more fully provided in
the Trust Agreement. 

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                             ARTICLE VII
                                           ADMINISTRATION


7.1  Powers and Responsibilities of Administrator

     The Administrator shall administer, construe and interpret this
Plan and shall, subject to its provisions, certify and direct the
Trustee as to the making of distributions hereunder and, consistent with
the elections (and changes thereof from time to time) under the Basic
401(k) Plan, direct the Trustee as to the manner of investment of the
Trust Fund from time to time. The Administrator shall have discretionary
authority to exercise all powers and to make all determinations,
consistent with the terms of the Plan, in all matters entrusted to it,
and its determination shall be given deference and shall be final and
binding on all interested parties. The Administrator shall constitute
the named administrator within the meaning of Section 3(16)(A) of the
Act (29 USC Section 1002(16)(A)) and shall have an obligation under this
Plan as a Fiduciary accordingly.

7.2  Plan Sponsor and Named Fiduciary

     The plan sponsor within the meaning of Section 3(15)(B) of the Act
(29 USC Section 1102(15)(B)) shall be the Employer. The named
fiduciaries within the meaning of Section 402(a) of the Act (29 USC
Section 1102(a)(2)) shall jointly be the Employer and the Administrator.

7.3  Powers and Responsibilities of Committee

     The Committee may permit additional Participants into the Plan from
time to time and provide exceptions and waivers as to any provision
thereof, provided no such exception or waiver shall reduce the benefit
to which a Participant is otherwise entitled under any provision hereof.
The Committee shall also have the power to amend and terminate the Plan
to the extent provided by Article VIII hereof.

7.4  Claims Procedure

     Any Participant, Former Participant or Beneficiary, or his duly
authorized representative, may file with the Administrator a claim for a
benefit under this Plan. Such a claim must be in writing, be on a form
provided by the Administrator if the Administrator had previously issued
such a form and made the same available to the Participant, Former
Participant or Beneficiary, and must be delivered to the Administrator,
in person or by mail, postage prepaid. Within ninety (90) days after the
receipt of such a claim, the Administrator shall send to the claimant,
by mail, postage prepaid, a notice of the granting or denying, in whole
or in part, of such claim, unless special circumstances require an
extension of time for the processing of the claim. In no event may the
extension exceed ninety (90) days from the date of the initial period.
If such an extension is necessary, the claimant will be given written
notice to this effect prior to the expiration of the initial ninety (90)
day period. The Administrator shall have full discretion to grant or
deny a claim in whole or in part in accordance with the terms of this
Plan. If notice of the denial of a claim is not furnished in accordance
with this Section 7.4, the claim shall be deemed denied and the claimant
shall be permitted to exercise his right of review as hereinafter
provided.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

     The Administrator shall provide to every claimant who is denied a
claim for benefits a written notice setting forth, in a manner
calculated to be understood by the claimant the following information,
viz.:

     The specific reason or reasons for the denial.
     Specific references to the pertinent Plan provisions on which the
         denial is based, together with a copy of such Plan provisions.
     A description of any additional material or information necessary
         of the claimant to perfect the claim and an explanation of why
         such material or information is necessary, and 
     a.  An explanation of the Plan's claim review procedure.

     Within sixty (60) days after the receipt by a claimant of written
notification of the denial (in whole or in part) of a claim by the
Administrator, the claimant or his duly authorized representative, upon
written application to the Administrator, delivered in person or by
certified mail, postage prepaid, may review pertinent documents and
submit to the Administrator, in writing, his notice of appeal from the
initial decision, together with a detailed statement of the basis and
arguments upon which such appeal is based, including such statements of
fact and conclusions of law, together with the justification therefor,
as claimant or his authorized representative believe supports his appeal
from the initial decision of the Administrator.

     Upon the Administrator's receipt of a notice of a request for
review, the Administrator shall make a prompt decision on the review and
shall communicate the decision on review to the claimant or his
authorized representative. The decision on review shall be written in a
manner calculated to be understood by the claimant and shall (unless the
decision shall fully reverse the denial of the claim and completely
accept the claim of the claimant) include specific reasons for the
decision and specific references to the pertinent Plan provisions upon
which the decision is based. The decision on review shall be made not
later than sixty (60) days after the Administrator's receipt of a
request for a review, unless special circumstances require an extension
of time for processing, in which case a decision shall be rendered not
later than one-hundred-twenty (120) days after receipt of the request
for review. If an extension is necessary, the claimant shall be given
written notice of the extension by the Administrator prior to the
expiration of the initial sixty (60) day period. If notice of the
decision on review is not furnished in accordance with this Section 7.4,
the claim shall be deemed denied on review.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                            ARTICLE VIII
                                             TRUST FUND

8.1  Establishment of Trust

     Upon even date with the execution of this Plan, or as soon as
practicable thereafter, in order to assist the Employer in meeting its
obligations hereunder and provide a more certain and regular procedure
for receipt of benefits by the Participants, Former Participants and
Beneficiaries, the Employer shall enter into a Trust Agreement with the
Trustee for the holding of the Trust Fund in trust in accordance with
all of the provisions thereof contained. Such trust shall be a grantor
trust within the meaning of Section 671 of the Code and an accumulation
trust within the meaning of Subpart C of Part 1 of Subchapter J of
Chapter 1 of Subtitle A of the Code.

8.2  Right of Assignment and Transfer of Interest

     No amounts payable hereunder may be assigned, pledged, mortgaged,
hypothecated, sold or transferred nor may any such amounts be subject to
lien, levy, distraint or other legal process or attachment. All right to
benefits hereunder shall be personal to the Participant, Former
Participant or Beneficiary and no such person shall have a right to the
assets held in the Trust Fund, or any portion thereof, prior to the
Administrator directing the Trustee to make payment therefrom in a
particular instance.

8.3  Unfunded Nature of Plan

     Since the rights of the Participants, Former Participants and
Beneficiaries as cestuis que trust are not absolute but are defeasible
in the event of the bankruptcy or insolvency of the Employer, as
provided by the Trust Agreement, this Plan shall, notwithstanding the
existence of the Trust Fund, be deemed unfunded for the purpose of Title
I of the Act, in accordance with Labor Regulations.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                             ARTICLE IX
                                      AMENDMENT AND TERMINATION


9.1  Amendment

     This Plan may be amended at any time and from time to time by the
Committee; provided, however no such amendment shall reduce the benefit
hereunder accrued by any Participant, Former Participant or Beneficiary
prior to the later of (a) the date that such amendment is to be
effective or (b) the date that such amendment is so adopted by the
Committee. The Committee may authorize and direct any officer of the
Employer to take such action, and execute such documents as are
necessary or appropriate to evidence the adoption of any amendment
hereto.

9.2  Termination of Plan

     The Committee may cause and authorize this Plan to be terminated at
any time; provided, however, no such termination shall defease any right
of a Participant, Former Participant or Beneficiary to any benefit
accrued prior to the date of such termination (whether such benefit
shall otherwise be Vested or not under the terms of the Plan). The
Committee may authorize and direct any officer of the Employer to take
such action, and execute such documents, as are necessary or appropriate
to effectuate any such decision of the Committee.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.7 - SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (Continued)

                                              ARTICLE X
                                            MISCELLANEOUS

10.1 Limitation of Rights

     Nothing contained in this Plan shall be construed to limit in any
way the right of the Employer (or, if applicable, the subsidiary or
affiliate employing the Employee) to terminate an Employee's or
Participant's employment at any time or in any way to constitute an
agreement or understanding, express or implied, that the Employer (or,
if applicable, the subsidiary or affiliate employing the Employee) will
continue to employ Employee, or will employ, or continue to employ, the
Employee in any particular position or under any particular
circumstances.

10.2  Headings

     The headings and subheading contained herein are for convenience of
reference only and are to be ignored in any construction thereof.

10.3  Gender and Number

     Whenever used in this Plan, the masculine shall be deemed to
include the feminine and the singular shall be deemed to include the
plural.

10.4  Governing Law

     This Plan shall be construed in accordance with, and governed by,
the laws of the Commonwealth of Pennsylvania, to the extent such laws
are not preempted by the laws of the Untied States of America.

IN WITNESS WHEREOF, the undersigned officers, being duly authorized,
have caused this instrument to be duly executed by, and on behalf of,
FIRST COMMONWEALTH FINANCIAL CORPORATION, a corporation organized and
existing pursuant to the laws of the Commonwealth of Pennsylvania, this
30th day of March, 1998, but to be effective, nevertheless,
retroactively as and from the first day of January, 1998.

      (SEAL)                              FIRST COMMONWEALTH
                                          FINANCIAL CORPORATION


Attest:                                         By/S/JOSEPH E. O'DELL  
                                                  Joseph E. O'Dell
/S/DAVID R. TOMB, JR.                             President and Chief
David R. Tomb, Jr.                                Executive Officer
Senior Vice President,
Secretary and Treasurer



<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.8 - DEFERRED COMPENSATION PLAN  

                                         FIRST COMMONWEALTH
                                        FINANCIAL CORPORATION
                                         DIRECTORS DEFERRED
                                          COMPENSATION PLAN

THIS PLAN, made this 12th day of January, 1999

                                             WITNESSETH

                                              RECITALS

     This First Commonwealth Financial Corporation Directors Deferred
Compensation Plan (the "Plan") is adopted by First Commonwealth
Financial Corporation, a bank holding company organized and existing
under the laws of the Commonwealth of Pennsylvania (the "Corporation")
for its directors who are not officers or employees employed by the
Corporation or any subsidiary or affiliate thereof, as well as the
directors of any subsidiary or affiliate of the Corporation who are not
employed by the Corporation or any subsidiary or affiliate thereof (the
"Outside Directors') to allow such Outside Directors to defer receipt of
their annual retainer and fees, or any portion thereof, in order to
provide such outside Directors with a means to accumulate deferred
compensation. 

     Accordingly, the following Plan is adopted.

                                       ARTICLE I - DEFINITIONS

1.1  ACCOUNT means the balance credited to a Participant's or 
Beneficiary's Plan account, including contribution credits and the
interest thereon credited thereto as hereinafter provided. A 
Participant's or Beneficiary's Account shall be determined as of the
date of reference.
1.2  BENEFICIARY means any person or persons so designated in accordance 
with the provisions of Article VII.
1.3  CODE means the Internal Revenue Code of 1986 and the regulations
thereunder, as amended from time to time.
1.4  COMPENSATION means the total annual retainer, fees for attending
Board of Director's meetings and Committee fees that but for an election
under this Plan, would be paid to an Outside Director by the Corporation
or, by any subsidiary or affiliate thereof.
1.5  DESIGNATION PERIOD means the ten (10) day period immediately
preceding the first day of any calendar year commencing with 1999.
1.6  EFFECTIVE DATE means the effective date of the Plan, which shall be
January 1, 1999.
1.7  ELIGIBLE DIRECTOR means any Outside Director.
1.8  EMPLOYER means the Corporation and its successors and assigns.
1.9  ENTRY DATE means the first day of each calendar year commencing on
January 1, 1999.
1.10  PARTICIPANT means any person so designated in accordance with the
provisions of Article II.
1.11  PARTICIPANT ENROLLMENT AND ELECTION FORM means the form on which a
Participant elects to defer Compensation hereunder and on which the
Participant makes certain other designations as required thereon.
1.12  PLAN means this Deferred Compensation Plan, as amended from time
to time.
1.13  PLAN YEAR means the twelve (12) month period ending on the
December 31 of each year during which the Plan is in effect.
1.14  VALUATION DATE means the December 31 of each Plan Year.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.8 - DEFERRED COMPENSATION PLAN (Continued)

                             ARTICLE II - ELIGIBILITY AND PARTICIPATION

2.1  Every Eligible Director on the Effective Date shall be eligible to
become a Participant on the Effective Date. Every other Eligible
Director shall be eligible to become a Participant on the first Entry
Date occurring on or after the date on which he becomes an Eligible
Director.
     Participation in the Plan is voluntary. In order to participate, an
     otherwise Eligible Director must make written application in such
     manner as may be required by Section 3.1 and must agree to make
     Compensation Deferrals as provided in Article III.

                               ARTICLE III - CONTRIBUTIONS AND CREDITS

3.1  In accordance with rules established by the Executive Compensation
Committee of the Board of Directors, a Participant may elect to defer
Compensation which is due to be earned and which would otherwise be paid
to the Participant, in a lump sum or in any fixed periodic dollar
amounts designated by the Participant. Amounts so deferred will be
considered a Participant's "Compensation Deferrals." Ordinarily, a
Participant shall make such an election with respect to each coming Plan
Year during Designation Period preceding such Plan Year. 

     Compensation Deferrals shall be made by deferral (as elected by the
     Participant) of all or any part of that Participant's Compensation.

     There shall be established and maintained by the Corporation a
     separate Plan Account in the name of each Participant, which shall
     at all times be one hundred percent (100%) vested in the
     Participant, and to which shall be credited or debited: (a) amounts
     equal to the Participant's Compensation Deferrals, and (b) interest
     on such Compensation Deferrals equal to one percent (1%) less than
     the prime lending rate established by First Commonwealth Bank on
     the first day of each Plan Year. The interest rate hereinabove
     provided shall be fixed for that Plan Year and shall be
     redetermined on the first day of each future Plan Year.


                                        ARTICLE IV - ACCOUNTS

4.1  An account shall be established for each Participant which shall
reflect his Compensation Deferrals to date plus interest to the time of
reference in the amount above provided.

                                   ARTICLE V - PAYMENT OF ACCOUNTS

5.1  The Participant's Account shall be paid to him in a lump sum upon
the earlier of (a) the Participant ceasing to be an Outside Director or
(b) the Participant becoming totally or permanently disabled in such
manner as he is unable, because of such disability, to engage in any
occupation for which he is reasonably fitted by training, education and
experience. In the case of the death of the Outside Director, the
Participant's Account shall be paid to his Beneficiary as soon as
practicable after his date of death.
5.2  With the consent of the Corporation, the Participant's Account may
be paid to him sooner than above provided in the case of severe
demonstrable financial hardship. For this purpose, the same rules shall
be applicable, and the same definitions applied, as is then applicable
with respect to an in-service hardship distribution of salary deferrals
pursuant to Section 401(k) of the Code and the regulations of the
Secretary of the Treasury then applicable.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.8 - DEFERRED COMPENSATION PLAN (Continued)

                                ARTICLE VI - DISTRIBUTION OF BENEFITS

6.1  Benefits shall be distributed in cash in a lump sum as soon as
practicable after the Participant shall be eligible therefor in
accordance with Article V hereof.

                            ARTICLE VII - BENEFICIARIES; PARTICIPANT DATA

7.1  DESIGNATION OF BENEFICIARIES. Each Participant from time to time
may designate any person or persons (who may be named contingently or
successively) to receive such benefits as may be payable under the Plan
upon or after the Participant's death, and such designation may be
changed from time to time by the Participant by filing a new
designation. Each designation will revoke all prior designations by the
same Participant, shall be in a form prescribed by the Corporation, and
will be effective only when filed in writing with the Corporation during
the Participant's lifetime.

     In the absence of a valid Beneficiary designation, or if, at the
     time any benefit payment is due to a Beneficiary, there is no
     living Beneficiary validly named by the Participant, the
     Corporation shall pay any such benefit payment to the Participant's
     spouse, if then living, but otherwise to the Participant's then
     living descendants, if any, per stripes, but, if none, to the
     Participant's estate. In determining the existence or identity of
     anyone entitled to a benefit payment, the Corporation may rely
     conclusively upon information supplied by the Participant's
     personal representative, or if a dispute arises with respect to any
     such payment, then, notwithstanding the foregoing, the Corporation,
     in its sole discretion, may distribute such payment to the
     Participant's estate without liability for any tax or other
     consequences which might flow therefrom, or may take such other
     action as the Corporation deems to be appropriate.

7.2  INFORMATION TO BE FURNISHED BY PARTICIPANTS AND BENEFICIARIES;
INABILITY TO LOCATE PARTICIPANTS OR BENEFICIARIES. Any communication,
statement, or notice addressed to a Participant or to a Beneficiary at
his or her last post office address as shown on the Corporation's
records shall be binding on the Participant or Beneficiary for all
purposes of the Plan. The Corporation shall not be obliged to search for
any Participant or Beneficiary beyond the sending of a registered letter
to such last known address.

                                    ARTICLE VIII - ADMINISTRATION

8.1  ADMINISTRATIVE AUTHORITY. Except as otherwise specifically provided
herein, the Executive Compensation Committee of the Board of Directors
shall have the sole responsibility for and the sole control of the
operation and administration of the Plan, and shall have the power and
authority to take all action and to make all decisions and
interpretations which may be necessary or appropriate in order to
administer and operate the Plan, including, without limiting the
generality of the foregoing, the power, duty, and responsibility to:

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.8 - DEFERRED COMPENSATION PLAN (Continued)

     Resolve and determine all disputes or questions arising under the
       Plan and to remedy any ambiguities, inconsistencies, or omissions
       in the Plan.
     Adopt such rules of procedure and regulations as in its opinion may
       be necessary for the proper and efficient administration of the
       Plan and as are consistent with the Plan.
     Implement the Plan in accordance with its terms and the rules and
       regulations adopted as above.
     Appoint any persons or firms, or otherwise act to secure
       specialized advice or assistance, as it deems necessary or
       desirable in connection with the administration and operation of
       the Plan, and the Corporation shall be entitled to rely
       conclusively upon, and shall be fully protected in any action or
       omission taken by it in good faith reliance upon, the advice or
       opinion of such firms or persons.

                                       ARTICLE IX - AMENDMENT

9.1  The Corporation by its Board of Directors shall have the right to
amend the Plan, at any time and with respect to any provisions hereof,
and all parties hereto or claiming any interest hereunder shall be bound
by such amendment; provided, however, that no such amendment shall
deprive a Participant or a Beneficiary of a right accrued hereunder
prior to the date of the amendment.

                                       ARTICLE X - TERMINATION

10.1  The Corporation, by its Board of Directors, reserves the right to
terminate this Plan at any time; provided, however, that no such
amendment shall deprive a Participant or a Beneficiary of a right
accrued hereunder prior to the date of such termination.


                                     ARTICLE XI - MISCELLANEOUS

11.1  No amount payable to a Participant or a Beneficiary under the Plan
will be subject in any manner to anticipation, alienation, attachment,
garnishment, sale, transfer, assignment (either at law or in equity),
levy, execution, pledge, encumbrance, charge, or any other legal or
equitable process and any attempt to do so will be void; nor will any
benefit be in any manner liable for or subject to the debts, contracts,
liabilities, engagements, or torts of the person entitled thereto.
Further, (i) the withholding of taxes from Plan benefit payments, (ii)
the recovery under the Plan of overpayments of benefits previously made
to a Participant or Beneficiary, or (iii) the direct deposit of benefit

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.8 - DEFERRED COMPENSATION PLAN (Continued)

payments to an account in a banking institution (if not actually part of
an arrangement constituting an assignment or alienation) shall not be
construed as an assignment or alienation.
11.2  This Plan shall be interpreted pursuant to the laws of the
Commonwealth of Pennsylvania wherein it was made, except for its laws
governing conflict of laws.
11.3  Headings and titles have been inserted for convenience of
reference and are to be ignored in any interpretation thereof. Words in
the masculine gender shall include the feminine in all cases in which
they would so apply, and the singular shall include the plural in all
cases in which they would so apply.

IN WITNESS WHEREOF, the Corporation has caused the Plan to be executed
and its seal to be affixed hereto, effective as of the 1st day of
January, 1999.


                                             FIRST COMMONWEALTH
      (Corporate Seal)                       FINANCIAL CORPORATION


Attest:                                      By/S/JOSEPH E. O'DELL(L.S.)
                                               Joseph E. O'Dell
                                               President and Chief
                                               Executive Officer
/S/DAVID R. TOMB, JR. (L.S.)
David R. Tomb, Jr.
Senior Vice President,
Secretary and Treasurer







<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.9 - CASH INCENTIVE BONUS PROGRAM

                              FIRST COMMONWEALTH FINANCIAL CORPORATION

                                    CASH INCENTIVE BONUS PROGRAM









                                           January 1, 1998

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.9 - CASH INCENTIVE BONUS PROGRAM (Continued)

                                              ARTICLE I
                                             DEFINITIONS


1.1 "Base Year" means each calendar year immediately prior to the
applicable Measurement Year. The first such Base Year shall be 1997.
1.2 "Bonus" means the cash bonus payable in a given Bonus Year from this
Plan, as herein provided.
1.3 "Bonus Year" means each calendar year which, if the appropriate
performance criteria are met, a bonus shall be paid to the Participants
hereunder, in accordance with Article III hereof. The first Bonus Year
shall be 1999.
1.4 "Committee" means the Executive Compensation Committee of the Board
of Directors of the Corporation.
1.5 "Corporation" means First Commonwealth Financial Corporation, a bank
holding company and Pennsylvania business corporation having its
principal place of business in Indiana, Pennsylvania.
1.6 "Effective Date" means January 1, 1998.
1.7 "EPS" means the primary earnings per share for the Corporation for
each relevant calendar year calculated in accordance with generally
accepted accounting principals.
1.8 "Measurement Year" means each calendar year immediately prior to the
applicable Bonus Year. The first such Measurement Year shall be 1998.
1.9 "Participant" means a person eligible to participate in this Plan in
accordance with Article II hereof.
1.10 "Plan" means the Cash Incentive Bonus Plan as contained herein or
as subsequently amended.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.9 - CASH INCENTIVE BONUS PROGRAM (Continued)

                                             ARTICLE II
                                            PARTICIPATION


2.1  The Participants in the Plan for the relevant Bonus Year shall be
the eight (8) executive officers of the Corporation and the three (3)
presidents of subsidiaries and affiliates of the Corporation for whom
the Committee directly reviews, and approves, base compensation, but
only if any such person was employed by the Corporation, or the
subsidiary or affiliate thereof, on the first and last day of the
Measurement Year immediately preceding the relevant Bonus Year.

2.2  If at some time the number of persons for whom the Committee
directly reviews, and approves, base compensation shall increase to more
than eleven (11), the Committee shall, in its sole discretion, determine
whether such additional persons (or any of them) shall be included as
Participants hereunder. The Committee may make such determination on a
person-by-person basis. If, due to vacancies in office or for other
reasons, the number of executive officers for whom the Committee
directly reviews, and approves, base compensation shall be less than
eleven (11) in a given Bonus Year, the Participants for that Bonus Year
in this Plan shall include only the executive officers for whom the
Committee directly reviews, and approves, base compensation. 

2.3  In the event that the Corporation acquires a bank or other business
by merger, acquisition or similar transaction, the Committee shall
determine how the senior executives of such acquired business are to be
treated for the purpose of this Plan. Accordingly, the Committee may
(but is not required to) waive, for such persons or any of them, the
requirement that they be employed by the Corporation, or a subsidiary or
affiliate thereof, on the first and last day of the Measurement Year
immediately preceding the Bonus Year and may make such special rules in
connection with the operation of this Plan with respect to mergers,
acquisitions and similar transactions as the Committee shall determine.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.9 - CASH INCENTIVE BONUS PROGRAM (Continued)

                                             ARTICLE III
                                       CALCULATION AND PAYMENT
                                              OF BONUS


3.1  A percentage increase in EPS for each Bonus Year shall be
calculated. Such percentage shall be equal to a fraction, the numerator
of which shall be the difference between the EPS in the Measurement Year
immediately preceding the relevant Bonus Year and the EPS in the Base
Year immediately preceding that Measurement Year, and the denominator of
which shall be the EPS in the Measurement Year immediately preceding the
Bonus Year, divided by one hundred (100). No Bonus shall be payable in a
given Bonus Year unless the percentage increase so derived is eight
percent (8%) or more. However, no Bonus shall be payable in a given
Bonus Year for the four (4) most highly compensated Participants unless
the percentage increase so derived is ten percent (10%) or more.

3.2  With respect to those Participants entitled to receive a Bonus for
a particular Bonus Year, the amount of each Participant's Bonus shall be
equal to the product of the percentage increase in EPS determined
pursuant to Section 3.1 hereof and the Participant's base compensation
on the first day of that Bonus Year. For example (and by way of
illustration only), if the primary earnings per share for 1998 shall be
$6.00 and the primary earnings per share in 1999 shall be $7.00, the
"percentage increase" with respect to the bonus paid early in 2000 will
be 16.67 percent. Each Participant will then receive a cash bonus paid
early in 2000 equal to 16.67 percent of his base compensation on January
1, 2000. 

3.3  If as a result of a merger, consolidation, re-capitalization or
similar transaction a material difference is produced between the EPS in
a given Measurement Year and in the Base Year immediately preceding it,
the Base Year EPS shall be adjusted (or the adjusted Base Year EPS shall
be applied) for the purpose of the formula contained at Section 3.1
hereof so that the Base Year EPS and the Measurement Year EPS shall be
consistently determined and applied.

3.4  The Bonus calculated pursuant to Section 3.2 hereof shall be paid
as early as reasonably practicable in the Bonus Year following the
necessary calculations and administration relating thereto. Such Bonus
shall be paid as a cash bonus at that time. Such Bonus constitutes wages
for income tax purposes and shall be subject to federal, state and local
tax withholding, as required by law.

<PAGE>
<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 10.9 - CASH INCENTIVE BONUS PROGRAM (Continued)

                                             ARTICLE IV
                                            MISCELLANEOUS


4.1  This Plan may be amended or terminated at any time by the
Committee; provided, however no such amendment or termination shall
reduce or eliminate a Bonus already earned or accrued for a Bonus Year,
but not yet distributed.

4.2  Headings have been provided for convenience of reference only and
are to be ignored in any interpretation thereof. Pronouns in the
masculine gender shall include the feminine gender in all cases in which
they would so apply.

4.3  The Committee may authorize the president and chief executive
officer of the Corporation, or any other officer, to undertake all acts,
and execute all documents, necessary or appropriate in connection with
this Plan, including, but not by way of limitation, the execution of
instruments of amendment and termination if so ordered by the Committee.

4.4  This Plan shall be governed by the laws of the Commonwealth of
Pennsylvania, where it was duly made and executed.

IN WITNESS WHEREOF, the undersigned officer of First Commonwealth
Financial Corporation, being duly authorized, has caused this Cash
Incentive Bonus Program to be duly adopted by and for the Corporation,
this 30th day of March, 1998.

(SEAL)                                          FIRST COMMONWEALTH 
                                                FINANCIAL CORPORATION

ATTEST
                                          By/S/JOSEPH E. O'DELL        
                                            Joseph E. O'Dell
                                            President and Chief
/S/DAVID R. TOMB, JR.                       Executive Officer
David R. Tomb, Jr.
Senior Vice President,
Secretary & Treasurer



<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 21.1 - SUBSIDIARIES OF FIRST COMMONWEALTH FINANCIAL
               CORPORATION
                                                           Percent Ownership
                                                             By Registrant  

        First Commonwealth Bank                                   100%
        22 North Sixth Street
        Indiana, PA  15701

        Southwest Bank                                            100%
        111 South Main Street
        Greensburg, PA  15601

        Unitas Mortgage Corporation                               100%
        17 East High Street
        Carlisle, PA  17013

        Unitas Financial Corporation                              100%
        PO Box 777
        Chambersburg, PA  17201

        Commonwealth Systems Corporation                          100%
        22 North Sixth Street
        Indiana, PA  15701
        Incorporated under the laws of Pennsylvania

        First Commonwealth Trust Company                          100%
        614 Philadelphia Street
        Indiana, PA  15701
        Incorporated under the laws of Pennsylvania

        BSI Financial Services Inc.                               100%
        101 North Second Street
        Titusville, PA  16354

        Commonwealth Trust Credit Life Insurance Company           50%
        100 West Clarendon, Suite 800
        Phoenix, AZ  85013



<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 23.1 - CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS








        We consent to the incorporation by reference in Registration Statement
No. 33-55687 of First Commonwealth Financial Corporation on Form S-8 of our
report dated February 17, 1999, appearing in this Annual Report on Form 10-K
of First Commonwealth Financial Corporation for the year ended December 31,
1998.


/S/Deloitte & Touche LLP

Pittsburgh, Pennsylvania
March 30, 1999



<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 23.2 - CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS








        We consent to incorporation by reference in the registration statement
(Form S-8 No. 33-55687) of First Commonwealth Financial Corporation of our
report dated February 17, 1999, relating to the consolidated balance sheets
of Southwest National Corporation and subsidiary as of December 31, 1998 and
1997, and the related consolidated statements of income, changes in
shareholders' equity and cash flows for each of the years in the three-year
period ended December 31, 1998, which report is included in the December 31,
1998, annual report on Form 10-K of First Commonwealth Financial
Corporation.






                                                    /S/KPMG Peat Marwick LLP

Pittsburgh, Pennsylvania
March 26, 1999



<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 23.3 - CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS








        We have issued our report dated January 17, 1997, accompanying the
consolidated financial statements, before giving retroactive effect to the
pooling of interest as described in Note 2 to the consolidated financial
statements, incorporated by reference in the Annual Report of First
Commonwealth Financial Corporation and Subsidiaries on Form 10K for the year
ended December 31, 1998.  We hereby consent to the incorporation by
reference of said report in the Registration Statement of First Commonwealth
Financial Corporation and Subsidiaries on Form S-8 
(File No. 33-55687 effective September 29, 1994).




/S/Grant Thornton LLP

Philadelphia, Pennsylvania
March 30, 1999



<PAGE>
FIRST COMMONWEALTH FINANCIAL CORPORATION

Exhibit 24.1 - POWER OF ATTORNEY

     KNOWN ALL ME BY THESE PRESENT - that each person whose signature
appears below constitutes and appoints Joseph E. O'Dell and David R. Tomb,
Jr., and each of them, his true and lawful attorneys-in-fact and agents,
with full power of substitution and resubstitution, for him and in his name,
place and power of substitution and resubstitution, for  him and in his
name, place and stead, in any and all capacities, to sign any and all
amendments (including post-effective amendments) to this Form 10-K, and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents, and each of them, full power and authority to
do and perform each and every act and thing requisite and necessary to do
done, as fully to all intents and purposes as he might or could do in
person, hereby ratifying and confirming all that said attorneys-in-fact and
agents or either of them, or their or his substitutes, may lawfully do or
cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1934, this report
has been signed by the following persons in the capacities and on the dates
indicated.

SIGNATURE AND CAPACITY                                            DATE

/S/JOHN J. DOLAN                                              March 16, 1999
John J. Dolan, Sr. Vice President & CFO (1)      

/S/DAVID S. DAHLMANN                                          March 16, 1999
David S. Dahlmann, Director 

/S/JOHN A. ROBERTSHAW, JR.                                    March 16, 1999
John A. Robertshaw, Jr., Director                            

/S/DALE P. LATIMER                                            March 16, 1999
Dale P. Latimer, Director

/S/THOMAS L. DELANEY                                          March 16, 1999
Thomas L. Delaney, Director

/S/JOSEPH E. O'DELL                                           March 16, 1999
Joseph E. O'Dell, President and CEO 
and Director

/S/SUMNER E. BRUMBAUGH                                        March 16, 1999
Sumner E. Brumbaugh, Director

/S/DAVID R. TOMB, JR.                                         March 16, 1999
David R. Tomb, Jr., Sr. Vice President,
Secretary and Treasurer and Director
 
/S/HARVEY H. HEILMAN, JR.                                     March 16, 1999
Harvey H. Heilman, Jr., Director

/S/E. H. BRUBAKER                                             March 16, 1999
E. H. Brubaker, Director

/S/RONALD C. GEISER                                           March 16, 1999
Ronald C. Geiser, Director

/S/JOHNSTON A. GLASS                                          March 16, 1999
Johnston A. Glass, Director 

/S/ROBERT C. WILLIAMS                                         March 25, 1999
Robert C. Williams, Director

/S/ROBERT F. KOSLOW                                           March 29, 1999
Robert F. Koslow, Director

(1) Also Chief Accounting Officer 



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                          96,615
<INT-BEARING-DEPOSITS>                           1,914
<FED-FUNDS-SOLD>                                 1,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  1,042,636
<INVESTMENTS-CARRYING>                         482,696
<INVESTMENTS-MARKET>                           486,185
<LOANS>                                      2,382,229
<ALLOWANCE>                                     32,304
<TOTAL-ASSETS>                               4,096,789
<DEPOSITS>                                   2,931,131
<SHORT-TERM>                                   140,547
<LIABILITIES-OTHER>                             38,856
<LONG-TERM>                                    630,850
                                0
                                          0
<COMMON>                                        31,263
<OTHER-SE>                                     324,142
<TOTAL-LIABILITIES-AND-EQUITY>               4,096,789
<INTEREST-LOAN>                                203,093
<INTEREST-INVEST>                               78,205
<INTEREST-OTHER>                                 2,123
<INTEREST-TOTAL>                               283,421
<INTEREST-DEPOSIT>                             113,960
<INTEREST-EXPENSE>                             148,282
<INTEREST-INCOME-NET>                          135,139
<LOAN-LOSSES>                                   15,049
<SECURITIES-GAINS>                               1,457
<EXPENSE-OTHER>                                100,201
<INCOME-PRETAX>                                 46,227
<INCOME-PRE-EXTRAORDINARY>                      33,998
<EXTRAORDINARY>                                  (624)
<CHANGES>                                            0
<NET-INCOME>                                    33,374
<EPS-PRIMARY>                                     1.09
<EPS-DILUTED>                                     1.08
<YIELD-ACTUAL>                                    7.72
<LOANS-NON>                                      9,677
<LOANS-PAST>                                    15,780
<LOANS-TROUBLED>                                    64
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                25,932
<CHARGE-OFFS>                                   10,627
<RECOVERIES>                                     1,950
<ALLOWANCE-CLOSE>                               32,304
<ALLOWANCE-DOMESTIC>                            32,304
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          6,342
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997             DEC-31-1996
<PERIOD-START>                             JAN-01-1997             JAN-01-1996
<PERIOD-END>                               DEC-31-1997             DEC-31-1996
<CASH>                                          82,500                       0
<INT-BEARING-DEPOSITS>                           5,040                       0
<FED-FUNDS-SOLD>                                29,880                       0
<TRADING-ASSETS>                                     0                       0
<INVESTMENTS-HELD-FOR-SALE>                    505,918                       0
<INVESTMENTS-CARRYING>                         509,880                       0
<INVESTMENTS-MARKET>                           511,711                       0
<LOANS>                                      2,453,193               2,267,456
<ALLOWANCE>                                     25,932                  25,234
<TOTAL-ASSETS>                               3,668,557               3,339,996
<DEPOSITS>                                   2,884,343               2,756,111
<SHORT-TERM>                                   203,449                       0
<LIABILITIES-OTHER>                             33,388                       0
<LONG-TERM>                                    193,054                  52,737
                                0                       0
                                          0                       0
<COMMON>                                        31,661                  31,661
<OTHER-SE>                                     322,662                 309,861
<TOTAL-LIABILITIES-AND-EQUITY>               3,668,557               3,339,996
<INTEREST-LOAN>                                198,357                 177,556
<INTEREST-INVEST>                               55,490                  56,006
<INTEREST-OTHER>                                   925                   1,626
<INTEREST-TOTAL>                               254,772                 235,188
<INTEREST-DEPOSIT>                             112,600                 101,186
<INTEREST-EXPENSE>                             124,427                 109,189
<INTEREST-INCOME-NET>                          130,345                 125,999
<LOAN-LOSSES>                                   10,152                   6,301
<SECURITIES-GAINS>                               6,825                   1,599
<EXPENSE-OTHER>                                 88,857                  85,299
<INCOME-PRETAX>                                 56,877                  53,357
<INCOME-PRE-EXTRAORDINARY>                      39,539                  37,193
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                    39,539                  37,193
<EPS-PRIMARY>                                     1.28                    1.19
<EPS-DILUTED>                                     1.28                    1.19
<YIELD-ACTUAL>                                    7.91                    7.87
<LOANS-NON>                                     11,387                   9,536
<LOANS-PAST>                                    13,955                  14,046
<LOANS-TROUBLED>                                    67                     280
<LOANS-PROBLEM>                                      0                       0
<ALLOWANCE-OPEN>                                25,234                  23,803
<CHARGE-OFFS>                                   10,978                   6,363
<RECOVERIES>                                     1,524                   1,493
<ALLOWANCE-CLOSE>                               25,932                  25,234
<ALLOWANCE-DOMESTIC>                            25,932                  25,234
<ALLOWANCE-FOREIGN>                                  0                       0
<ALLOWANCE-UNALLOCATED>                          3,308                   3,051
        

</TABLE>


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