S&T BANCORP INC
10-K, 1997-03-18
STATE COMMERCIAL BANKS
Previous: HPSC INC, S-1/A, 1997-03-18
Next: S&T BANCORP INC, S-4/A, 1997-03-18



                                 SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C. 20549
                                 FORM 10-K

Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934.

For the fiscal year ended December 31, 1996

Commission file number 0-12508
S&T BANCORP, INC.
(Exact name of registrant as specified in its charter)

Pennsylvania                                   25-1434426
(State or other jurisdiction of                (I.R.S. Employer 
incorporation of organization)                 Identification No.)

800 Philadelphia Street, Indiana, PA           15701
(Address of principal executive offices)       (Zip Code)

Registrant's telephone number, including area code  (412)-349-2900

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

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

                                 Common Stock, Par Value $2.50 per share
                                 (Title of class)

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

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

The aggregate market value of the voting stock held by nonaffiliates 
of the registrant as of February 18, 1997:

Common Stock, $2.50 par value - $364,472,218

The number of shares outstanding of the issuer's classes of common 
stock as of February 18, 1997:

Common Stock, $2.50 par value - 11,092,850 shares

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the annual shareholders report for the year ended 
December 31, 1996 are incorporated by reference into Part II.

Portions of the proxy statement for the annual shareholders meeting 
to be held April 21, 1997 are incorporated by reference into Part III.
<PAGE>

PART I

ITEM 1. BUSINESS

General

S&T Bancorp, Inc. ("S&T") was incorporated on March 17, 1983 under the 
laws of the Commonwealth of Pennsylvania as a bank holding company and has
two wholly owned subsidiaries, S&T Bank and S&T Investment Company, Inc. S&T
is registered as a bank holding company with the Board of Governors of the
Federal Reserve System under the Bank Holding Company Act, as amended.

As of December 31, 1996, S&T had $1.5 billion in total assets, $176 million 
in total shareholders' equity and $1.0 billion in total deposits. Deposits are
insured by the Federal Deposit Insurance Corporation to the full extent provided
by law.

Total trust assets were approximately $465 million at December 31, 1996. 
Trust services include services as executor and trustee under wills and deeds,
and as guardian and custodian of employee benefit trusts.

S&T Bank is a full service bank with its main office at 800 Philadelphia
Street, Indiana, Pennsylvania, providing service to its customers through a
branch network of thirty-five offices located in Armstrong, Allegheny, Indiana,
Jefferson, Clearfield and Westmoreland counties.

S&T Bank's services include accepting time and demand deposit accounts, 
making secured and unsecured commercial and consumer loans, providing letters 
of credit, and offering discount brokerage services, personal financial 
planning and credit card services. S&T Bank has a relatively stable deposit 
base and no material amount of deposits is obtained from a single depositor or
group of depositors (including federal, state and local governments). S&T Bank
does not experience significant fluctuations in deposits.

Employees

As of December 31, 1996, S&T Bank had a total of 586 full-time equivalent
employees. S&T provides a variety of employment benefits and considers its
relationship with its employees to be good.

Supervision and Regulation

General

S&T and S&T Bank are each extensively regulated under both federal and state
law. The following information describes certain aspects of that regulation
applicable to S&T and S&T Bank and does not purport to be complete. To the
extent statutory or regulatory provisions or proposals are described, the
description is qualified in its entirety by reference to the particular 
statutory of regulatory provisions or proposals.

On November 26, 1996, S&T announced the signing of a definitive agreement and 
plan of merger to acquire Peoples Bank of Unity (Peoples). Peoples is a $291 
million state chartered bank, headquartered in Plum Borough, a suburb of
Pittsburgh, Pennsylvania. The merger, which is based on a fixed exchange ratio
of 26.25 shares of S&T common stock for each outstanding share of Peoples (up 
to 3,036,075 shares of S&T common stock), will be accounted for as a pooling-
of-interest.
<PAGE>

ITEM 1. BUSINESS- continued

The transaction, which is subject to approval by the appropriate regulatory 
authorities, is expected to be completed during the second quarter of 1997.

S&T

As a bank holding company, S&T is subject to regulation under the Bank Holding 
Company Act of 1956 ("BHCA") and the examination and reporting requirements 
of the Federal Reserve Board. Under the BHCA, a bank holding company may not
directly or indirectly acquire ownership or control of more than five percent of
the voting shares or substantially all of the assets of any additional bank, or 
merge or consolidate with another bank holding company, without the prior
approval of the Federal Reserve Board.

The BHCA also generally limits the activities of a bank holding company to 
that of banking, managing or controlling banks, or any other activity which is
determined to be so closely related to banking or to managing or controlling
banks as to be a proper incident thereto. S&T is presently engaged in two
nonbanking activities: S&T Investment Company, Inc., which is an investment 
holding company, and Commonwealth Trust Credit Life Insurance Company
("CTCLIC"). S&T Investment Company, Inc. was formed in June 1988 to hold and
manage a group of investments previously owned by S&T Bank and to give S&T 
additional latitude to purchase other investments. CTCLIC, which is a joint 
venture with another financial institution, acts as a reinsurer of credit life, 
accident and health insurance policies sold by S&T Bank and the other
institution.

There are a number of obligations and restrictions imposed on bank holding 
companies and their depository institution subsidiaries by federal law and
regulatory policy that are designed to reduce potential loss exposure to the
depositors of such depository institutions and to the FDIC insurance funds in 
the event the depository institution becomes in danger of default or in 
default. For example, under a policy of the Federal Reserve Board with respect
bank holding company operations, a bank holding company is required to serve as
a source of financial strength to its subsidiary depository institutions and 
and to commit resources to support such institutions in circumstances where 
it might not do so otherwise.

S&T Bank

As a state-chartered commercial bank, the deposits of which are insured by the
Bank Insurance Fund ("BIF") of the Federal Deposit Insurance Corporation 
("FDIC"), S&T Bank is subject to the supervision and regulation of the 
Pennsylvania Department of Banking ("PADB") and the FDIC. S&T Bank also is 
subject to various requirements and restrictions under federal and state law, 
including requirements to maintain reserves against deposits, restrictions on
the types, amount and terms and conditions of loans that may be granted, and
limits on the type of other activities in which S&T Bank may engage and the 
investments it may make. Various consumer and compliance laws and regulations
also affect S&T Bank's operations.

S&T Bank also is subject to federal laws that limit the amount of transactions 
between itself and S&T or S&T's nonbank subsidiaries. Under these provisions, 
transactions by a bank subsidiary to any one of its parent company or any
nonbank affiliate generally are limited to ten percent of the bank subsidiary's
capital and surplus, or twenty percent in the aggregate. Further, loans and
extensions of credit generally are required to be secured by eligible
collateral in specified amounts. A bank, such as S&T Bank, is prohibited from
purchasing any "low quality" asset from an affiliate. S&T Bank is in compliance
with these provisions.

As an FDIC-insured bank, S&T Bank also is subject to FDIC insurance 
assessments. Currently, the amount of FDIC assessments paid by
individual insured depository institutions ranges from zero to $.27 per $100
of insured deposits, based on their relative risk to the deposit insurance 
funds, as measured by the institutions' regulatory capital position and other 
supervisory factors. S&T Bank currently pays the lowest premium rate based
upon this risk assessment. However, because legislation enacted in 1996
requires that all insured deposits pay a pro rata portion of the interest 
due on the obligations issued by the Financing Corporation, the FDIC is
assessing BIF-insured deposits an additional $.013 per $100 of deposits to
cover those obligations.
<PAGE>

ITEM 1. BUSINESS- continued

S&T Bank also has $168.1 million of deposits subject to the Savings 
Association Insurance Fund (SAIF). These deposits are related to a thrift
institution and branches acquired from the Resolution Trust Corporation
in 1991. S&T Bank currently pays an annual premium of $.013 per $100 on 
BIF deposits and $.0648 per $100 on SAIF deposits.

Capital

The Federal Reserve Board and the FDIC have issued substantially similar risk-
based and leverage capital guidelines applicable to banking organizations they
supervise. Under the risk-based capital requirements, S&T and S&T Bank each
generally is required to maintain a minimum ratio of total capital to risk-
weighted assets (including certain off-balance sheet activities, such as 
standby letters of credit), of eight percent. At least half of the total
capital is to be composed of common equity, retained earnings and qualifying 
perpetual preferred stock, less certain intangibles ("Tier 1 capital"). 
The remainder may consist of certain subordinated debt, certain hybrid capital
instruments and other qualifying preferred stock, and a limited amount of the 
loan loss allowance ("Tier 2 capital") and, together with Tier 1 capital, 
("Total capital"). At December 31, 1996, S&T's Tier 1 and Total capital ratios 
were 13.08 percent and 14.33 percent, respectively, and the ratios of Tier I 
capital and Total capital to total risk-adjusted assets for S&T Bank were 9.29 
percent and 10.54 percent, respectively.

In addition, each of the federal bank regulatory agencies has established 
minimum leverage capital ratio requirements for banking organizations. These
requirements provide for a minimum leverage ratio of Tier 1 capital to adjusted
average quarterly assets equal to three percent for bank and bank holding 
companies that meet certain specified criteria, including that they have the
highest regulatory rating and are not experiencing significant growth or 
expansion. All other banks and bank holding companies will generally be 
required to maintain a leverage ratio of at least 100 to 200 basis points above 
the stated minimum. S&T's leverage ratio at December 31, 1996 was 10.28
percent, and S&T Bank's leverage ratio was 7.26 percent.

Both the Federal Reserve Board's and the FDIC's risk-based capital standards
explicitly identify concentrations of credit risk and the risk arising from non-
traditional activities, as well as an institution's ability to manage these
risks, as important factors to be taken into account by the agency in assessing
an institution's overall capital adequacy. The capital guidelines also provide 
that an institution's exposure to a decline in the economic value of its capital
due to changes in interest rates be considered by the agency as a factor in 
evaluating a bank's capital adequacy. The Federal Reserve Board also has 
recently issued additional capital guidelines for certain bank holding companies
that engage in trading activities. S&T does not believe that consideration
of these additional factors will affect the regulators' assessment of S&T's or 
S&T Bank's capital position.

Payment of Dividends

S&T is a legal entity separate and distinct from its banking and other 
subsidiaries. A major portion of the revenues of S&T result from amounts paid 
as dividends to S&T by S&T Bank. S&T Bank, in turn, is subject to state laws 
and regulations that limit the amount of dividends it can pay to S&T. In 
addition, both S&T and S&T Bank are subject to various general regulatory
policies relating to the payment of dividends, including requirements to
maintain adequate capital above regulatory minimums. The Federal Reserve Board
has indicated that banking organizations should generally pay dividends only if 
(1) the organization's net income available to common shareholders over the 
past year has been sufficient to fund fully the dividends and (2) the 
prospective rate of earnings retention appears consistent with the 
organization's capital needs, asset quality and overall financial condition.
S&T does not expect that any of these laws, regulations or policies will 
materially impact its ability or the ability of S&T Bank to pay dividends. 
During the year ended December 31, 1996, S&T Bank paid $10.0 million in 
cash dividends to S&T.
<PAGE>

ITEM 1. BUSINESS- continued

Other Safety and Soundness Regulations

The federal banking agencies possess broad powers under current federal
law to take prompt corrective action to resolve problems of insured depository
institutions. The extent of these powers depends upon whether the institution
in question is "well capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized," or "critically undercapitalized," as defined 
by the law. As of December 31, 1996, S&T Bank was classified as "well 
capitalized." The classification of depository institutions is primarily for 
the purpose of applying the federal banking agencies' prompt corrective action
provisions and is not intended to be, and should not be interpreted as, a 
representation of overall financial condition or prospects of any financial 
institution.

The agencies' prompt corrective action powers can include, among other things, 
requiring an insured depository institution to adopt a capital restoration plan 
which cannot be approved unless guaranteed by the institution's parent company; 
placing limits on asset growth and restrictions on activities, including 
restrictions on transactions with affiliates; restricting the interest rates  
the institution may pay on deposits; prohibiting the payment of principal or
interest on subordinated debt; prohibiting the holding company from making
capital distributions without prior regulatory approval and, ultimately, 
appointing a receiver for the institution. Among other things, only a 
"well capitalized" depository institution may accept brokered deposits 
without prior regulatory approval.

The PADB also has broad enforcement powers over S&T Bank, including the 
power to impose fines and other civil and criminal penalties, and to appoint 
a conservator or receiver.

Interstate Banking and Branching

The BHCA currently permits bank holding companies from any state to acquire
banks and bank holding companies located in any other state, subject to certain
conditions, including certain nationwide- and state- imposed concentration
limits. Effective June 1, 1997, S&T Bank will have the ability, subject to 
certain restrictions, including state opt-out provisions, to acquire by 
acquisition or merger, branches of banks located outside of Pennsylvania, its
home state. States may affirmatively opt-in to permit these transactions
earlier, which Pennsylvania, among other states, has done. The establishment
of de novo interstate branches also will be possible in those states that 
expressly permit it. Once a bank has established branches in a state through
an interstate merger transaction, the bank may establish and acquire 
additional branches at any location in the state where a bank headquartered 
in that state could have established or acquired branches under applicable 
federal or state law.

Competition

All phases of S&T Bank's business are highly competitive. S&T Bank's market
area is western Pennsylvania, with a representation in Indiana, Armstrong,
Allegheny, Jefferson, Clearfield and Westmoreland counties. S&T Bank competes 
with those local commercial banks which have branches and customer calling 
programs in its market area. S&T Bank considers its major competitors to be
First Commonwealth Bank headquartered in Indiana, Pennsylvania; People's
Bank headquartered in Ford City, Pennsylvania; Indiana First Savings Bank
headquartered in Indiana, Pennsylvania; Clearfield Bank and Trust Company, 
headquartered in Clearfield, Pennsylvania and Marion Center National Bank,
headquartered in Marion Center, Pennsylvania. The proximity of Indiana to
metropolitan Pittsburgh results in a significant impact on the S&T market
because of media influence and penetration by larger financial institutions, 
such as Mellon Bank, National City Bank and PNC Bank.
<PAGE>

BUSINESS--Continued

Distribution of Assets, Liabilities and Shareholders' Equity; 
Interest Rates and Interest Differential.

The following discussion and analysis is presented so that shareholders may
review in further detail the financial condition and results of operations of 
S&T.  This discussion and analysis should be read in conjunction with the 
consolidated financial statements, selected financial data and management's
discussion and analysis incorporated by reference.  References to assets and
liabilities and changes thereto represent daily average balances for the 
periods discussed, unless otherwise noted.

Net interest income represents the difference between the interest and fees
earned on interest-earning  assets and the interest paid on interest-bearing 
liabilities.  Net interest income is affected by changes in the volume of 
interest-earning assets and interest-bearing liabilities and changes in interest
yields and rates.  Interest on loans to and obligations of state, municipalities
and other public entities is not subject to federal income tax.  As such, the 
stated (pre-tax) yield on these assets is lower than the yields on taxable
assets of similar risk and maturity.  In order to make the pre-tax income and
resultant yields comparable to taxable loans and investments, a taxable
equivalent adjustment was added to interest income in the tables below. This
adjustment has been calculated using the U.S. federal statutory income tax
rate of 35% for 1996, 1995 and 1994.  The following table demonstrates the 
amount that has been added to interest income per the summary of operations.
<TABLE>
<CAPTION>

                                             Year Ended December 31 

                                   1996         1995        1994
                                              (In thousands of dollars)
<S>
Interest income per consolidated <C>         <C>         <C>  
   statements of income           $111,431    $107,017    $92,653
Adjustment to fully taxable
  equivalent basis                   2,856       2,871      2,740
Interest income adjusted to fully
  taxable equivalent basis         114,287     109,888     95,393
Interest expense                    51,544      49,998     39,346

Net interest income adjusted to fully
  taxable equivalent basis         $62,743     $59,890    $56,047
</TABLE>
<PAGE>  

BUSINESS - Continued
<TABLE>
<CAPTION>
Average Balance Sheet and Net Interest Income Analysis

                                                                  December
                                            1996                   1995                   1994
                                  Average          Yield/ Average          Yield/ Average          Yield/
                                  Balance  Interest Rate  Balance  Interest Rate  Balance  Interest Rate
                                                          (In thousands of dollars)
<S>
ASSETS

Interest-earning assets:          <C>      <C>     <C>   <C>      <C>     <C>   <C>      <C>     <C>                         
 Loans (1)(2)                      $991,105 $88,056 8.88% $949,896 $86,428 9.10% $844,222 $71,575 8.48%
 Taxable investment securities (2)  306,818  23,588 7.69%  273,097  20,483 7.50%  284,222  20,189 7.10%
 Tax-exempt investment securities (2)28,448   2,529 8.89%   31,132   2,784 8.94%   35,715   3,335 9.34%
 Interest-earning deposits with banks    73       5 6.85%    1,744     143 8.20%    3,267     281 8.60%
 Federal funds sold                   2,045     109 5.33%      847      50 5.90%      295      13 4.41%
Total interest-earning assets (3) 1,328,489 114,287 8.60%1,256,716 109,888 8.74%1,167,721  95,393 8.17%

Noninterest-earning assets:
 Cash and due from banks             32,030                 31,651                 32,940
 Premises and equipment, net         15,052                 14,719                 15,033
 Market value appreciation of
  securities available for sale      30,930                 21,478                 18,441
 Other assets                        34,455                 33,198                 17,244
Less allowance for loan losses      (16,373)               (15,028)               (13,914)
                                 $1,424,583             $1,342,734             $1,237,465
LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing liabilities:
 Demand deposits                    $93,750 $1,338 1.43%   $94,332  $1,503 1.59% $100,336  $1,650 1.64%
 Money market accounts              137,822  5,520 4.01%   112,230   4,516 4.02%  110,491   3,346 3.03%
 Savings deposits                   123,122  2,977 2.42%   133,056   3,173 2.38%  146,284   3,452 2.36%
 Time deposits                      528,023 29,295 5.55%   484,314  27,494 5.68%  444,521  22,793 5.13%
 Federal funds purchased              5,812    319 5.49%     7,851     474 6.04%   11,951     524 4.38%
 Securities sold under agreements
  to repurchase                     135,199  7,006 5.18%   150,221   8,482 5.65%  148,588   6,542 4.40%
 Long-term borrowings                88,613  5,071 5.72%    73,154   4,326 5.91%   19,254     990 5.14%
 Other borrowed funds                   264     18 6.82%       388      30 7.73%      753      49 6.51%
Total interest-bearing            1,112,605 51,544 4.63% 1,055,546  49,998 4.74%  982,178  39,346 4.01%
 liabilities (3)
Noninterest-bearing liabilities:
 Demand deposits                    110,933                105,209                102,779
 Other                               31,946                 27,023                 11,001

Shareholders' equity                169,099                154,956                141,507
                                 $1,424,583             $1,342,734             $1,237,465

Net interest income                          $62,743                $59,890                  $56,047
Net yield on interest-earning assets                4.72%                       4.77%                    4.79%

(1) For the purpose of these computations, nonaccruing loans are included
in the daily average loan amounts outstanding.
(2) Tax-exempt income is on an FTE basis, including the dividend received
deduction for equity securities, using the statutory federal income tax
rate of 35% for 1996, 1995, and 1994.
(3) Yields are calculated using historical cost basis.
</TABLE>
<PAGE>

Item 1. BUSINESS--Continued
<TABLE>
<CAPTION>
The following tables set forth for the periods indicated
a summary of the changes in interest earned and interest paid
resulting from changes in volume and changes in rates:


                                         1996 Compared to 1995             1995 Compared to 1994
                                     Increase (Decrease) Due to (1)      Increase (Decrease) Due to (1)
                                        Volume    Rate      Net           Volume    Rate      Net
<S>                                                 (In thousands of dollars)
Interest earned on:                    <C>      <C>      <C>             <C>      <C>     <C>
  Loans (2)                             $3,750  ($2,121)  $1,628          $8,959   $5,894  $14,853
  Taxable investment securities (2)      2,529      576    3,105            (790)   1,084      294
  Tax-exempt investment securities (2)    (240)     (15)    (255)           (428)    (123)    (551)
  Interest-earning deposits               (137)      (1)    (138)           (131)      (7)    (138)
  Federal funds sold                        71      (12)      59              24       13       37
Total interest-earning assets           $5,973  ($1,573)  $4,399          $7,634   $6,861  $14,495


Interest paid on:
  Demand deposits                          ($9)   ($156)   ($165)           ($99)    ($48)   ($147)
  Money market accounts                  1,030      (25)   1,004              53    1,117    1,170
  Savings deposits                        (237)      41     (196)           (312)      33     (279)
  Time deposits                          2,481     (680)   1,801           2,040    2,661    4,701
  Securities sold under agreements
     to repurchase                        (848)    (628)  (1,476)             72    1,868    1,940
  Federal funds purchased                 (123)     (32)    (155)           (180)     130      (50)
  Long-term borrowings                     914     (169)     745           2,771      565    3,336
  Other borrowed funds                     (10)      (2)     (12)            (24)       5      (19)
Total interest-bearing liabilities      $3,198  ($1,651)  $1,546          $4,321   $6,331  $10,652

Change in net interest income                             $2,853                            $3,843



(1) The change in interest due to both volume and rate has been
    allocated to volume and rate changes in proportion to the relationship
    of the absolute dollar amounts of the change in each.
(2) Tax-exempt income is on an FTE basis using the statutory federal
    income tax rate of 35% for 1996, 1995 and 1994.
</TABLE>
<PAGE>

Item 1. BUSINESS--Continued

INFLATION AND CHANGING INTEREST RATES

The majority of assets and liabilities of a financial institution are
monetary in nature and therefore differ greatly from most commercial and
industrial companies that have significant investments in fixed assets or
inventory.  Fluctuations in interest rates and the efforts of the
Federal Reserve Board to regulate money and credit conditions have a greater
effect on a financial institution's profitability than do the effects of
higher costs for goods and services.  Through its asset/liability management
committee ("ALCO"), S&T is positioned to cope with changing interest rates
and inflationary trends.  ALCO monitors and manages interest rate
sensitivity through gap, simulation and duration analysis.

The schedule below presents S&T's interest rate sensitivity at December
31, 1996 using gap analysis.  The gap and cumulative gap represents the net
position of assets and liabilities subject to repricing in specified time
periods, as measured by a ratio of rate sensitive assets to rate sensitive
liabilities.  ALCO policy guidelines for cumulative gap in the six and
twelve month time frame, annually approved by the S&T Board of Directors,
is currently a .85 to 1.15 range.  Management believes this range provides
an acceptable and manageable level of interest rate risk for S&T.
Significant to gap analysis is the expected rate of asset prepayment,
calls on securities and the behavior of depositors during periods of
changing interest rates.  For example, in periods of declining interest
rates, borrowers can be expected to accelerate loan prepayments and
refinancings; depositors will tend to hold those certificates of deposits
with rates currently higher than the market.  Conversely, in a rising interest
rate scenario, borrower refinancings and prepayments typically decrease, while
deposit shifting and early withdrawals tend to accelerate as depositors
position funds to earn higher yields.

ALCO continually monitors these historical behavior patterns through
periods of changing interest rates, and uses this information to
develop loan prepayments and decay rates for Core Deposits (demand, NOW,
savings).  The gap analysis below incorporates a flat rate scenario, and
the following significant assumptions:
<TABLE>
<CAPTION>

Monthly loan prepayments above contractual requirements
  <S>                                                    <C> 
   5 year ARM - Commercial Real Estate                    0.50 %
   Fixed Rate - Commercial Real Estate                    1.25
   Residential Real Estate                                1.00
   New Indirect Auto Loans                                2.00
   Other Installment Loans                                2.25

Deposit behavioral patterns/decay rate assumptions

   NOW and Savings - Year #1                             25.00 %
   Now and Savings - Year #2                             25.00
   Now and Savings - beyond Year #2                      50.00
   Money market pricing is indexed and tiered to market
      interest rates                                       NA
   S&T has not historically experienced fluctuations in
      demand deposit balances during periods of interest
      rate fluctuations.                                   NA
</TABLE>
Swaps

Reflects that portion of borrowings whose interest rate risk is reduced
due to the effects of interest rate swaps.

<PAGE>

<TABLE>
<CAPTION>
                          Interest Rate Sensitivity
                                December 1996
                           (thousands of dollars)
<S>                 <C>          <C>         <C>           <C>  
         GAP           1-6 Months   7-12 Months 13-24 Months   >2 Years

Repricing Assets:
  Cash/Due From Bank          $0           $0           $0      $33,319
  Securities              69,546       17,922       60,857      233,731
  Net Loans              448,162      108,542      132,407      339,971
  Other Assets                 0            0            0       51,488
       Total            $517,708     $126,464     $193,264     $658,509

Repricing Liabilities:
  Demand                      $0           $0           $0     $115,766
  NOW                     12,028       12,028       24,054       48,109
  Money Market           151,400            0            0            0
  Savings/Clubs           14,820       14,820       29,640       59,282
  Certificates           206,151      108,929       91,943      143,304
  Repos & Short-term
       Borrowings         85,649          331            0            0
  Long-term Borrowin      98,730            0            0       38,118
  Swaps                    2,000        2,000            0       25,000
  Other Liab./Equity           0            0            0      211,843
       Total            $570,778     $138,108     $145,637     $641,422

GAP                     ($53,070)    ($11,644)     $47,627      $17,087

Cumulative GAP          ($53,070)    ($64,714)    ($17,087)          $0
</TABLE>
<TABLE>
<CAPTION>
                                                               Immediate
Rate Sensitive Assets/Rate Sensitive   Current      Policy    Core Deposit
     Liabilities                        Month      Guideline    Repricing
<S>                                    <C>         <C>           <C> 
Cumulative 6 months                     0.91       .85-1.15       0.68
Cumulative 12 months                    0.91       .85-1.15       0.74
</TABLE>

S&T's six month and one year gap position at December 31, 1996 is liability
sensitive.  This means that more liabilities than assets of S&T will reprice
during the measured time frames.  The implications of this liability sensitive
position will differ depending upon the current trent of market interest rates.

For example, in a declining interest rate environment, the cost of S&T
repricing liabilities can theoretically be expected to decline more quickly
than the yields on repricing assets.  This situation would cause an increase
to S&T interest rate spreads, net interest income and to operating income.
Liquidity impacts would not be material in the short-term; in the long-term,
improved operating income is always beneficial to liquidity issues.

Conversely, a liability sensitive gap position in a rising interest rate 
scenario would theoretically have a negative impact to interest rate spreads,
net income and to operating income.  Liquidity impacts in this scenario, other
than increase costs, would not be material unless serious ongoing declines in
operating results caused depositors, lenders and investors to lose confidence.

Gap analysis usefulness as a measurement of interest rate risk is limited
because the time period measured is static.  Simulation provides a more 
dynamic modeling tool for interest rate risk since this technique can
incorporate future assumptions about interest rates, volume fluctuations and
customer behaviors.  ALCO uses simulation to measure changes in net interest  
income during a 3%, plus or minus, change in current market interest rates
(Rate Shock Analysis).  Current ALCO policy guidelines require that declines in
forecasted net interest income do not exceed 3% as a result of Rate Shock 
Analysis.

Duration techniques are a relatively new addition to S&T's interest rate risk
monitoring tools.  Duration modeling is primarily used to assist in match
fundings for large commercial loans, security purchases and segments of the 
installment loan portfolios.
<PAGE>



Item 1. BUSINESS--Continued

Securities

S&T invests in various securities in order to provide a source of liquidity,
increase net interest income and as an ALCO tool to quickly reposition the
balance sheet for interest rate risk purposes. Securities are subject to similar
interest rate and credit risks as loans.  In addition, by their nature, 
securities classified as available for sale are also subject to market value
risks that could negatively affect the level of liquidity available to S&T, 
as well as equity.

Risks associated with various securities portfolio are managed and monitored by
investment policies annually approved by the S&T Board of Directors, and
administered through ALCO and the Chief Investment Officer.  As of December 31,
1996, management is not aware of any risk associated with securities that
would be expected to have a significant, negative effect to S&T's statement
of condition or statement of operations.
<TABLE>
<CAPTION>

The following table sets forth the carrying amount of securities at the dates indicated:
                                                 December 31
                                                   1996     1995     1994
<S>                                              (In thousands of dollars)
Available for Sale                               <C>      <C>      <C> 
Marketable equity securities                      $73,458  $64,223  $46,418
Obligations of U.S. government corporations
  and agencies                                    231,776  177,582
Collateralized mortgage obligations of
  U.S. government corporations and agencies         4,182   11,035    4,550
U.S. Treasury securities                           30,928   53,198   67,936
Corporate securities                                  300      190
Other securities                                   13,136    9,115
           TOTAL                                 $353,780 $315,343 $118,904

Held to Maturity
U.S. Treasury bonds and obligations of
  U.S. government corporations and agencies                        $130,456
Collateralized mortgage obligations of
  U.S. government corporations and agencies                          14,451
Obligations of states and political subdivisions  $24,239  $31,412   32,816
Corporate securities                                1,998    2,493    4,038
Other securities                                    1,928    1,092    5,459
           TOTAL                                  $28,165  $34,997 $187,220
</TABLE>
<PAGE>

Item 1. BUSINESS--Continued

During the fourth quarter of 1995, management reclassified the securities
portfolio allowed by the "one time" amnesty per Financial Accounting Standards
Board Statement No. 115.  The reclassified securities were from the held to
maturity category to the available for sale category.  The transferred
securities had an amortized cost of $154.2 million and a market value of
$159.5 million.  The resulting net of tax effect of the reclassification
to S&T's equity was $3.4 million.

The following table sets forth the maturities of securities at
December 31, 1996, and the weighted average yields of such securities
(calculated on the basis of the cost and effective yields weighted for
the scheduled maturity of each security).  Tax-equivalent adjustments
(using a 35% federal income tax rate) for 1996 have been made in
calculating yields on obligations of state and political subdivisions.
<TABLE>
<CAPTION>
                                                         Maturing
                                       Within     After One But  After Five But    After        No Fixed
                                      One Year   Within Five Years Within Ten Years Ten Years   Maturity
                                     Amount Yield  Amount Yield   Amount Yield    Amount Yield  Amount
<S>                                                             (In thousands of dollars)
Available for Sale                   <C>     <C>  <C>      <C>    <C>    <C>      <C>     <C>    <C>   
Marketable equity securities                                                                     $73,458
Obligations of U.S. government
  corporations and agencies                       $65,678  7.55% $166,098  7.42%
Collateralized mortgage obligations
  of U.S. government corporations
  and agencies                                      2,517  9.09%      754  7.03%   $911   8.54%
U.S. Treasury securities            $15,080  6.61%  9,432  7.61%    6,416  7.81%
Corporate securities                                  100  8.10%      200  7.35%
Other securities                                                                                  13,136
TOTAL                               $15,080       $77,727        $173,468          $911          $86,594
Weighted Average Rate                        6.61%         7.61%           7.43%          8.54%

Held to Maturity
Obligations of states and political 
  subdivisions                       $1,400 10.10% $8,643  8.81%   $9,874  8.69% $4,322  8.66%
Corporate securities                                1,998  9.90%
Other securities                                                                                  $1,928
TOTAL                                $1,400       $10,641          $9,874        $4,322           $1,928
Weighted Average Rate                       10.10%         9.01%           8.69%         8.66%
</TABLE>
<PAGE>

Item 1. BUSINESS-- Continued

Loan Portfolio
<TABLE>
<CAPTION>
The following table shows S&T's loan distribution at the end of each of the 
last five years:
                                                  December 31
                                    1996      1995     1994       1993     1992
                                                  (In thousands of dollars)
<S>                             <C>         <C>      <C>        <C>       <C>   
Domestic Loans:
  Commercial, financial
    and agricultural              $237,882  $234,779  $197,028  $178,723  $175,475
  Real estate-construction          24,984    23,712    32,714    23,705     9,400
  Real estate-mortgage             638,282   569,143   543,894   457,462   374,055
  Installment                      144,980   149,185   150,772   136,819   133,124
       TOTAL LOANS              $1,046,128  $976,819  $924,408  $796,709  $692,054
</TABLE>
<TABLE>
<CAPTION>
The following table shows the maturity of loans (excluding residential 
mortgages of 1-4 family residences and installment loans) outstanding 
as of December 31, 1996.  Also provided are the amounts due after one
year classified according to the sensitivity to changes in interest rates.


                                            Maturing
                         Within    After One But       After
                        One Year  Within Five Years  Five Year  Total
                      (In thousands of dollars)
<S>                      <C>       <C>               <C>      <C>  
Commercial, financial
  and agricultural        $155,392   $64,990          $17,500  $237,882
Real estate-construction     8,826     4,580           11,578    24,984
Real estate-mortgage        41,673    76,188          110,821   228,682
       TOTAL              $205,891  $145,758         $139,899  $491,548




  Fixed interest rates               $46,608          $36,351
  Variable interest rates             99,150          103,548
       TOTAL                        $145,758         $139,899
</TABLE>
<PAGE>

Item 1. BUSINESS--Continued

Nonaccrual, Past Due and Restructured Loans
<TABLE>
<CAPTION>

The following table summarizes S&T's nonaccrual, past due and restructured
loans:



                                     December 31
                     1996     1995     1994     1993     1992
                            (In thousands of dollars)
<S>                   <C>      <C>       <C>      <C>      <C>
Nonaccrual loans       $8,280   $2,844   $1,922   $2,481   $2,983

Accruing loans past
  due 90 days or more      $0       $0       $0     $323     $605
</TABLE>

At December 31, 1996, $8,280,000 of nonaccrual loans were secured.  Interest 
income that would have been recorded under original terms totaled $399,000.
No interest income was recorded on these loans.  It is S&T's policy to place
loans on nonaccrual status when the interest and principal is 90 days or more
past due.  The accrual of interest on impaired loans is discontinued when, 
in management's opinion, the borrower may be unable to meet payments as they
become due.  At December 31, 1996, $6,000,000 of impaired loans were on 
nonaccrual.  There are no foreign loan amounts required to be included in this
table.  There were no restructured loans in the periods presented.
<PAGE>

Item 1. BUSINESS-Continued

Summary of Loan Loss Experience

Management evaluates the degree of loss exposure for loans on a continuous
basis through a formal loan policy as administered by the Loan Administration
Department and various management and director committees.  Problem loans are
identified and continually monitored through detailed reviews of specific large 
dollar loans, and the analysis of delinquency and charge-off levels of 
consumer loan portfolios.  Quarterly updates are presented to the S&T Board 
of Directors as to the status of loan quality.

Charged-off and recovered loan amounts are applied to the allowance for loan 
losses.  Additional amounts are added through a charge to current earnings
through the provision for loan losses, based upon management's assessment about
the adequacy of the allowance for loan losses for probable loan losses.  In
addition to the identification and monitoring of problem loans, management also
assesses other subjective factors such as economic conditions and business
trends, concentrations, growth and composition of the loan portfolio and 
effectiveness of the Loan Administration Department.  This assessment results 
in an allowance for loan losses consisting of two components, allocated and
unallocated.

The allocated component of the allowance for loan losses reflects expected
losses resulting from the analysis of individual loans developed through 
specific ratings and allocations, and historical loss experience for categories
of loans.  The specific allocations are based upon regular analysis of loans and
commitments over a fixed dollar amount and the internal credit rating for the
loan or commitment.  Categories of smaller individual loans are allocated
based upon historical losses and current delinquency levels.

The unallocated component is primarily subjective based upon management's
assessment of nonquantifiable factors that make historical trend analyses
difficult:

     Loan concentration in western Pennsylvania.
     Significant commercial loan volume increases in the last three years in 
       new markets with new customers.
     The introduction of several new consumer products.
     Increased commercial real estate lending.
     Recent increases in charged-off, nonperforming and delinquent loans.
     Peer analysis.

The provision for loan losses in each of the years presented below considered
management's assessment of the factors noted above along with the growth in the
loan portfolio.  The additions to the allowance charged to operating expense has
maintained the allowance as a percent of loans at the following levels at the
end of each year presented.

                        Year Ended December 31
                 
                  1996   1995    1994    1993    1992
                  1.63%   1.63%   1.55%   1.69%   1.74%

The Company has considered impaired loans in its determination of the allowance
for loan losses.  The allowance for loan losses for all impaired loans totaled
$2,600,000 and $1,800,000 at December 31, 1996 and 1995, respectively, and is
included in the allowance allocated specifically to commercial loans.

Based on the evaluation of loan quality and assessment of risk characteristics,
management believes that the allowance for loan losses is adequate to absorb
probable loan losses.
<TABLE>
<CAPTION>
This table summarizes S&T's loan loss experience for each of the five years
ended December 31:

                                       Year Ended December 31
                                 1996    1995    1994    1993    1992
                                      (In thousands of dollars)
    <S>                         <C>     <C>     <C>     <C>      <C>  
     Balance at January 1:       $15,938 $14,331 $13,480 $12,029  $9,321

     Charge-offs:
       Commercial, financial and   1,480   1,054   2,287   1,185   1,469
        agricultural
       Real estate-mortgage        1,788     325     239     644     553
       Installment                 1,920   1,510   1,201     835   1,349
                                   5,188   2,889   3,727   2,664   3,371
     Recoveries:
       Commercial, financial and 
        agricultural               1,409     288     505     241      51
       Real estate-mortgage          277     104     156     171      19
       Installment                   307     304     417     103     231
                                   1,993     696   1,078     515     301
     Net charge-offs               3,195   2,193   2,649   2,149   3,070
     Provision for loan losses     4,300   3,800   3,500   3,600   5,778
     Balance at December 31:     $17,043 $15,938 $14,331 $13,480 $12,029

     Ratio of net charge-offs to
       average loans outstanding    0.32%   0.23%   0.31%   0.29%   0.48%
</TABLE>
<PAGE>

Item 1. BUSINESS--Continued
<TABLE>
<CAPTION>
This table shows allocation of the allowance for loan losses as of the end of
each of the last five years:

                         December 31, 1996 December 31, 1995 December 31, 1994 December 31, 1993 December 31, 1992
                                  Percent of        Percent of        Percent of        Percent of        Percent of
                                   Loans in          Loans in          Loans in          Loans in          Loans in
                                     Each              Each              Each              Each              Each
                                  Category to       Category to       Category to       Category to       Category to
                           Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans
                                                            (In thousands of dollars)
<S>
Commercial, financial    <C>          <C>    <C>         <C>    <C>         <C>     <C>        <C>     <C>        <C>       
  and agricultural         $9,383      23%    $8,335      24%    $9,376      21%    $9,304      23%    $7,249      25%
Real estate-construction        0       2%         0       3%         0       4%         0       3%         0       1%
Real estate-mortgage          708      61%       701      58%       732      59%       678      57%       606      54%
Installment                 1,761      14%     1,627      15%     1,381      16%     1,193      17%     1,125      19%
Unallocated                 5,191       0%     5,275       0%     2,842       0%     2,305       0%     3,049       1%
    TOTAL                 $17,043     100%   $15,938     100%   $14,331     100%   $13,480     100%   $12,029     100%
</TABLE>

In 1995, S&T adopted Financial Accounting Standards Board Statement No. 114,
"Accounting by Creditors for Impairment of a Loan", (Statement No. 114 as 
amended by Financial Accounting Standards Board Statement No. 118, "Accounting
by Creditors for Impairment of a Loan - Income Recognition and Disclosures
(Statement No. 118)).  The adoption of these accounting pronouncements did not
have a material impact on the comparability for the table of loan loss
experience or the table for allocation of the allowance for loan losses 
presented above.

Deposits

<TABLE>
<CAPTION>
The daily average amount of deposits and rates paid on such deposits is
summarized for the periods indicated in the following table:

                                                     Year Ended December 31
                                             1996              1995              1994

                                        Amount    Rate    Amount    Rate    Amount    Rate
                                                        (In thousands of dollars)

<S>                                    <C>         <C>    <C>         <C>    <C>         <C> 
Noninterest-bearing demand deposits    $110,933           $105,209           $102,779 
Interest-bearing demand deposits         93,750    1.43%    94,332    1.59%   100,336    1.64%
Money market accounts                   137,821    4.01%   112,230    4.02%   110,491    3.03%
Savings deposits                        123,122    2.42%   133,056    2.38%   146,284    2.36%
Time deposits                           528,023    5.55%   484,314    5.68%   444,521    5.13%
    TOTAL                              $993,649    4.44%  $929,141    4.45%  $904,411    3.90%
</TABLE>
<TABLE>
<CAPTION>
Maturities of time certificates of deposit of $100,000 or more outstanding at
December 31, 1996, are summarized as follows:
              (In thousands of dollars)
      <S>                                <C> 
      3 Months or less                    $47,696
      Over 3 through 6 months              11,059
      Over 6 through 12 months             10,345
      Over 12 months                       19,947
              TOTAL                       $89,047
</TABLE>
Return on Equity and Assets
<TABLE>
<CAPTION>
The table below shows consolidated operating and capital ratios of S&T 
for each of the last three years:

                                           Year Ended December 31
                                            1996     1995     1994
<S>                                       <C>       <C>     <C> 
Return on average assets                   1.63%     1.54%   1.49%
Return on average equity                  13.75%    13.21%  13.03%
Dividend payout ratio                     42.90%    38.43%  34.85%
Equity to asset ratio                     11.78%    11.92%  10.94%
</TABLE>
<PAGE>

Short-Term Borrowings
<TABLE>
<CAPTION>
   The following table shows the distribution of the Company's short-term
borrowings and the weighted average interest rates thereon at the end of
each of the last three years.  Also provided are the maximum amount of 
borrowings and the average amounts of borrowings as well as weighted average
interest rates for the last three years.

                                                     Federal Funds
                                                     Purchased and
                                                       Securities
                                                       Sold Under
                                                       Agreements
                                                      to Repurchase
                                                (In thousands of dollars)
<S>                                                      <C>  
    Balance at December 31:
       1996                                              $114,980
       1995                                               123,119
       1994                                               189,461
       
    Weighted average interest rate at year end:
       1996                                                  5.68%
       1995                                                  5.57%
       1994                                                  5.58%

    Maximum amount outstanding at any month's end:
       1996                                              $180,776
       1995                                               195,811
       1994                                               219,614

    Average amount outstanding during the year:
       1996                                              $141,012
       1995                                               158,072
       1994                                               160,539

    Weighted average interest rate during the year:
       1996                                                  5.24%
       1995                                                  5.79%
       1994                                                  4.25%
</TABLE>

  S&T defines repurchase agreements with its retail customers as retail REPOs;
wholesale REPOs are those transacted with other banks and brokerage firms with
terms normally ranging from 1 to 14 days.
<PAGE>

Item 2.PROPERTIES

 The Company operates thirty-five banking offices in Indiana, Armstrong,
 Allegheny, Jefferson, Clearfield, Westmoreland and surrounding counties in
 Pennsylvania.  The Company owns land and banking offices at the following
 locations: 800 Philadelphia Street, 645 Philadelphia Street and 2175 Route
 286, South in Indiana; Route 119 S. & Lucerne Road and 34 North Main Street in
 Homer City; 539 West Mahoning Street, 100 West Mahoning Street and 232 North
 Hampton Avenue in Punxsutawney; 133 Philadelphia Street in Armagh; Route 119
 South in Black Lick; 256 Main Street and Route 36 & I-80 in Brookville; 456
 Main Street in Brookway; Route 28 & Carrier Street in Summerville; 602 Salt
 Street in Saltsburg; 12-14 West Long Avenue, 35 West Scribner Avenue, Treasure
 Lake and 614 Liberty Boulevard in DuBois; 418 Main Street in Reynoldsville;
 205 East Market Street in Blairsville; 85 Greensburg Street in Delmont; 100
 Chestnut Street in Derry;  Second Avenue and Hicks Street in Leechburg; 109
 Grant Avenue in Vandergrift; 100 South Fourth Street in Youngwood; and 701 East
 Pittsburgh Street in Greensburg.  Land is leased where the Company owns the
 banking office at 1107 Wayne Avenue and remote ATM building at 435 South 
 Seventh Street and 1176 Grant Street, all in Indiana.  In addition, the Company
 leases land and banking offices at the following locations: Chestnut
 Ridge Plaza in Blairsville; 324 North Fourth Street and 2850 Route 286 South in
 Indiana; the Mall Office in DuBois, 229 Westmoreland Mall; 2320 Route 286 in 
 Holiday Park; Route 268 Hilltop Plaza in Kittanning and a remote ATM location
 at the Main Street Mall in DuBois.

Item 3.LEGAL PROCEEDINGS

 The nature of the Company's business gnerates a certain amount of litigation
 involving matters arising in the ordinary course of business.  However, in the
 opinion of management, there are no proceedings pending to which the Company is
 a party or to which its property is subject, which, if determined adverse, 
 would be material in relation to its shareholders' equity or financial
 condition.  In addition, no material proceedings are pending nor are known
 to be threatened or contemplated against the Company by governmental
 authorities or other parties.

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

 There were no matters during the fourth quarter of the fiscal year covered by
 this report that were submitted to a vote of the security holders through
 solicitation of proxies of otherwise.

PART II
Item 5.MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED SHAREHOLDER 
       MATTERS

  Stock Prices and Dividend Information on page 44 and Dividend
  and Loan Restrictions on page 35 of the Annual Report for the 
  year ended December 31, 1996, are incorporated herein by reference.


Item 6.SELECTED FINANCIAL DATA

  Selected Financial Data on page 44 and 45 of the Annual Report for 
  the year ended December 31, 1996, is incorporated herein by reference.
<PAGE>

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

  Management's Discussion and Analysis of Financial Condition
  and Results of Operations on pages 46 through 58 of the Annual
  Report for the year ended December 31, 1996, is incorporated 
  herein by reference.

Item 8.FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

  The Consolidated Financial Statements, Report of Independent
  Auditors and Quarterly Selected Financial Data on pages 22 through
  43 and 45 of the Annual Report for the year ended December 31, 1996,
  are incorporated herein by reference.

Item 9.CHANGES AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
       FINANCIAL DISCLOSURES

   There have been no changes in accountants or disagreements with
   accountants on accounting and financial disclosures.
PART III

Item 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

   Election of Directors on pages 4 through 5 of the proxy statement for the
   April 21, 1997 annual meeting of shareholders are incorporated herein by
   reference.

                          Executive Officers
                                                  Number of
                                                   Shares
                            For the      Officer Beneficially
             Name         Corporation     Since    Owned *     Age
       Robert D. Duggan Chairman,           1983     97,420       64
                        President, Chief
                        Executive Officer
                        and Director

       James C. Miller  Executive Vice      1983     64,170       51
                        President and
                        Director

       James G. Barone  Secretary           1992     30,871       49
                        and Treasurer

       Robert E. Rout   Chief Financial     1993     20,588       44
                        Officer 

       Bruce W. Salome  Vice                1991     30,650       50
                        President

       Edward C. Hauck  Vice                1991     16,758       44
                        President

<PAGE>
                        Executive Officers (continued)

                                                  Number of
                                                   Shares
                            For the      Officer Beneficially
             Name         Corporation     Since    Owned *     Age
      David L. Krieger   Vice                1984     33,089       53
                         President

      Edward A. Onderick Vice                1989     21,742       52
                         President

      J. Jeffrey Smead   Vice                1992     23,410       45
                         President, Formerly
                         Executive Vice
                         President of First
                         National Bank of
                         Pennsylvania

      William H. Klumpp  Vice                1994     16,067       53
                         President, Formerly
                         Senior Vice President
                         of Huntington National
                         Bank






       *Includes vested stock options
<PAGE>

Item 11. EXECUTIVE COMPENSATION

       Remuneration of Executive Officers on pages 7 through 9 of
       the proxy statement for the April 21, 1997, annual meeting of
       shareholders is incorporated herein by reference.

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT

       Principal Beneficial Owners of Common Stock on page 3 of the
       proxy statement for the April 21, 1997, annual meeting of 
       shareholders is incorporated herein by reference.

Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

       Transactions with Management and Others on pages 11 and 12 of the
       proxy statement for April 21, 1997, annual meeting with shareholders
       is incorporated herein by reference.

PART IV

Item 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

   (a) List of financial statements and financial statement schedules

  (1)  The following Consolidated Financial Statements and Report of 
       Independent Auditors of S&T Bancorp, Inc. and subsidiaries included
       in the annual report of the registrant to its shareholders for
       the year ended December 31, 1996, are incorporated by reference
       in Part II, Item 8:
<TABLE>
                                                                        Page
                                                                      Reference
      <S>                                                                  <C>
       Report of Ernst & Young LLP,  Independent Auditors                  43

       Consolidated Balance Sheets
            December 31, 1996 and 1995                                     22

       Consolidated Statements of Income
            Years ended December 31, 1996, 1995 and 1994                   23

       Consolidated Statements of Changes in Shareholders' Equity
            Years ended December 31, 1996, 1995 and 1994                   24

       Consolidated Statements of Cash Flows
            Years ended December 31, 1996, 1995 and 1994                   25

       Notes to Consolidated Financial Statements
            December 31, 1996                                           26-42

       Quarterly Selected Financial Data                                   45
</TABLE>
<PAGE>
Item 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
         (Continued)

  (2)  Schedules to the consolidated financial statements required by
       Article 9 of Regulation S-X are not required under the related
       instructions or are inapplicable, and therefore have not been omitted.

  (3)  Listings of Exhibits - See Item 14 (c) below

   (b) Reports on Form 8-K

 Form 8-K dated November 25, 1996 was filed as S&T Bancorp, Inc. (S&T) signed
 a definitive agreement in which Peoples Bank of Unity will be merged into S&T's
 subsidiary, S&T Bank. Subject to regulatory approvals and approval of the
 shareholders of both companies, the transaction is expected to close in the
 second quarter of 1997.

   (c) Exhibits

 (3.1) Articles of Incorporation of S&T Bancorp, Inc. filed as 
       Exhibit B to Registration Statement (No. 2-83565) on Form S-4 of
       S&T Bancorp, Inc. and incorporated herein by reference.

 (3.2) Amendment to Articles of Incorporation of S&T Bancorp, Inc.
       filed as Exhibit 3.2 to Form S-4 Registration Statement dated January
       15, 1986 and incorporated herein by reference.

 (3.3) By-laws of S&T Bancorp, Inc., as amended, filed as Exhibit
       3.3 to Form S-4 Registration Statement dated January 15, 1986 and
       incorporated herein by reference.

(10.1) Deferred compensation arrangement with former director 
       filed as Exhibit 10.1 to Form 10-K dated December 31, 1983
       and incorporated herein by reference.

(10.3) Employment Agreement dated December 9, 1985 between S&T Bancorp,
       Inc. and Waid H. Nevins filed as Exhibit 10.1 to Form S-4 Registration
       Statement dated January 15, 1986 and incorporated herein by reference.

(10.5) Sixth amendment to the Thrift Plan for Employees of S & T
       Bank to be effective December 31, 1988, approved by the Board of 
       Directors at the November 21, 1988 meeting and incorporated
       herein by reference.

 (13)  Annual Report for the year ended December 31, 1996 - 
       incorporated herein by reference.

 (22)  Subsidiaries of the Registrant - filed herewith

       S&T Bank, a bank incorporated under the laws of Pennsylvania.

       S&T Investment Company, Inc., an investment holding company 
       incorporated under the laws of Delaware.

(23.1) Consent of Ernst & Young LLP, Independent Auditors - filed herewith.

   (d) Financial Statement Schedules
        None
<PAGE>

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.








                S&T BANCORP, INC.
                   (Registrant)



       /s/  Robert Duggan                         03/17/97
       Robert D. Duggan, Chairman,                Date
       President and Chief Executive Officer
       (Principal Executive Officer)


       /s/  James C. Miller                       03/17/97
       James C. Miller, Executive Vice President   Date
       (Executive Officer)


       /s/  Robert E. Rout                        03/17/97
       Robert E. Rout, Chief Financial Officer    Date
       (Principal Financial and Accounting Officer)

<PAGE>


SIGNATURES

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




                                03/17/97  /s/ Paul B. Johnston        03/17/97
Thomas A. Brice, Director       Date      Paul B.Johnston, Director   Date


/s/ Forrest L. Brubaker         03/17/97  /s/ Joseph A. Kirk          03/17/97
Forrest L. Brubaker, Director   Date      Joseph A. Kirk, Director    Date


/s/ James L. Carino             03/17/97                              03/17/97
James L. Carino, Director       Date      Samuel Levy, Director       Date


/s/ John J. Delaney             03/17/97  /s/ James C. Miller         03/17/97
John J. Delaney, Director       Date      James C. Miller,            Date
                                          Executive Vice President

/s/ Robert D. Duggan            03/17/97                              03/17/97
Robert D. Duggan, Chairman,     Date      W. Parker Ruddock,          Date
President, Chief Executive                Director
Officer and Director


/s/ Thomas W. Garges, Jr.       03/17/97  /s/ Charles A. Spadafora    03/17/97
Thomas W. Garges, Jr.,          Date      Charles A. Spadafora,       Date
Director                                  Director


/s/ William J. Gatti            03/17/97  /s/ Christine J. Torretti   03/17/97
William J. Gatti, Director      Date      Christine J. Torretti,      Date
                                          Director 


                                03/17/97 /s/ Harold W. Widdowson,     03/17/97
Herbert L. Hanna, Director      Date    Harold W. Widdowson, Director Date
<PAGE>


Financial Highlights
S&T Bancorp, Inc. and Subsidiaries
(dollars in thousands, except per share data)
<TABLE>
<S>                            <C>           <C>        <C>          <C> 
For The Year                        1996        1995      Change 
Net Income                       $23,249     $20,469     $2,780       14 %
Return on Average Assets            1.63 %      1.54 %     0.09 %      6
Return on Average Equity           13.75       13.21       0.54        4
Per Share 
Net Income                         $2.10       $1.82      $0.28       15 %
Dividends Declared                  0.94        0.74       0.20       27
Book Value at December 31          15.92       14.85       1.07        7
Market Value at December 31        30.75       30.50       0.25        1
At Year End        
Assets                        $1,495,945  $1,400,702    $95,243        7 %
Net Loans                      1,029,085     960,881     68,204        7
Deposits                       1,032,274     979,625     52,649        5
Shareholders' Equity             176,276     166,947      9,329        6
Trust Assets (at market value)   465,249     416,281     48,968       12
Allowance for Loan Losses/
Total Loans                         1.63 %      1.63 %       --       --
Nonperforming Loans/Total Loans     0.79        0.29       0.50      172
</TABLE>
<PAGE>

Consolidated Balance Sheets
S&T Bancorp, Inc. and Subsidiaries
(dollars in thousands, except per share data)
<TABLE>

December 31
<S>                                      1996           1995
Assets                                      <C>            <C>
Cash and due from banks                       $33,319        $39,852
Interest-earning deposits with banks              109             51
Securities:
  Available for sale                          353,780        315,343
  Held to maturity (market value $28,943
  in 1996 and $36,284 in 1995)                 28,165         34,997
Total securities                              381,945        350,340
Loans, net of allowance for loan losses
  of $17,043 in 1996 and $15,938 in 1995    1,029,085        960,881
Premises and equipment                         15,926         14,795
Other assets                                   35,561         34,783
Total Assets                               $1,495,945     $1,400,702
Liabilities 
Deposits
  Noninterest-bearing                        $115,766       $116,054
  Interest-bearing                            916,508        863,571
Total Deposits                              1,032,274        979,625
Securities sold under repurchase agreements   114,205        122,794
Federal funds purchased                           775            325
Long-term borrowings                          136,618         96,618
Other borrowed funds                              230            340
Other liabilities                              35,567         34,053
Total Liabilities                           1,319,669      1,233,755
Shareholders' Equity 
Preferred stock, without par value, 10,000,000
  shares authorized and none outstanding            -              -
Common stock ($2.50 par value)
  Authorized-25,000,000 shares in 1996 and 1995
  Issued-11,820,944 shares in 1996 and 1995    29,552         29,552
Additional paid in capital                     11,933         11,009
Retained earnings                             124,847        111,980
Net unrealized holding gains
  on securities available for sale             23,191         21,928
Treasury stock (746,003 shares in 1996
  and 578,092 shares in 1995, at cost)        (13,017)        (7,182)
Deferred compensation                            (230)          (340)
Total Shareholders' Equity                    176,276        166,947
Total Liabilities and Shareholders' Equity $1,495,945     $1,400,702
</TABLE>
See Notes to Consolidated Financial Statements
<PAGE>

Consolidated Statements of Income
S&T Bancorp, Inc. and Subsidiaries
(dollars in thousands, except per share data)
<TABLE>
Year Ended December 31                          1996       1995       1994
<S>                                        <C>        <C>         <C>
Interest Income 
Loans, including fees                        $87,176    $85,497    $70,911
Deposits with banks                                5        143        281
Federal funds sold                               109         50         13
Investment securities:
  Taxable                                     19,066     16,480     16,753
  Tax-exempt                                   1,644      1,809      2,143
  Dividends                                    3,431      3,038      2,553
Total Interest Income                        111,431    107,017     92,654

Interest Expense
Deposits                                      39,130     36,686     31,241
Securities sold under repurchase agreements    7,006      8,482      6,542
Federal funds purchased                          319        474        524
Long-term borrowings                           5,071      4,326        990
Other borrowed funds                              18         30         49
Total Interest Expense                        51,544     49,998     39,346
Net Interest Income                           59,887     57,019     53,308
Provision for Loan Losses                      4,300      3,800      3,500 
Net Interest Income After Provision
  for Loan Losses                             55,587     53,219     49,808
Noninterest Income 
Service charges on deposit accounts            3,613      2,930      2,464
Trust fees                                     2,839      2,401      2,212
 Security gains, net                           2,172        729        421
Other                                          2,570      2,249      1,817
Total Noninterest Income                      11,194      8,309      6,914

Noninterest Expense 
Salaries and employee benefits                18,565     18,062     16,614
Occupancy, net                                 2,337      2,082      2,013
Furniture and equipment                        1,778      1,918      1,912
Other taxes                                      916        868        815
Data processing                                1,596      1,433      1,334
Amortization of intangibles                      314        343        343
FDIC assessment                                1,197      1,247      2,028
Other                                          8,808      7,570      6,536
Total Noninterest Expense                     35,511     33,523     31,595
Income Before Income Taxes                    31,270     28,005     25,127
Applicable Income Taxes                        8,021      7,536      6,683
Net Income                                   $23,249    $20,469    $18,444
Per Common Share:                    
Net Income                                     $2.10      $1.82      $1.63
Dividends Declared                              0.94       0.74       0.61

Average Common Shares Outstanding         11,072,542 11,243,432 11,283,714
</TABLE>
See Notes to Consolidated Financial Statements.
<PAGE>

Consolidated Statements of Changes in Shareholders' Equity
S&T Bancorp, Inc. and Subsidiaries
(dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                            Common   Additional Retained Net Unrealized Treasury Deferred
                            Stock    Paid-In    Earnings     Gain on      Stock       Compensation
                                     Capital                 Securities
                                                             Available for
                                                             Sale
<S>                        <C>     <C>          <C>                       <C>       <C> 
Balance at January 1, 1994   $14,776 $24,279      $88,203                  ($5,365)  ($800)
Net income for 1994                                18,444
Cash dividends declared
  ($0.61 per share)                                (6,823)                       
Treasury stock acquired
  (70,300 shares)                                                           (1,361)
Treasury stock sold
  (75,703 shares)                        714                                   744
Deferred ESOP
  benefits expense                                                                     370
Transfer to reflect a
  two-for-one stock split    14,776  (14,776)                <C>   
Adoption of FASB No. 115                                       14,830
Net change in unrealized
  holding gains on securities
  available for sale                                           (6,424)
Balance at December 31, 1994 29,552   10,217      99,824        8,406       (5,982)   (430)
Net income for 1995                               20,469
Cash dividends declared
  ($0.74 per share)                               (8,313)
Treasury stock acquired
  (97,689 shares)                                                           (2,076)
Treasury stock sold
  (74,820 shares)                        792                                   876
Deferred ESOP
  benefits expense                                                                   90
Net change in unrealized
  holding losses on securities
  available for sale                                           13,522
Balance at December 31, 1995 29,552   11,009     111,980       21,928       (7,182)   (340)
Net income for 1996                               23,249
Cash dividends declared
  ($0.94 per share)                              (10,382)
Treasury stock acquired
  (257,525 shares)                                                          (7,287)
Treasury stock sold
  (89,614 shares)                        924                                 1,452
Deferred ESOP
  benefits expense                                                                     110
Net change in unrealized
  holding gains on securities 
  available for sale                                           1,263
Balance at December 31, 1996$29,552  $11,933    $124,847     $23,191      ($13,017)  ($230)
See Notes to Consolidated Financial Statements.

</TABLE>
<PAGE>

S&T Bancorp, Inc. and Subsidiaries
(dollars in thousands)
<TABLE>
Year Ended December 31                                  1996   1995     1994
<S>                                                       <C>      <C>      <C>
Operating Activities 
Net Income                                                $23,249  $20,469  $18,444
Adjustments to reconcile net income to net cash
 provided by operating activities
  Provision for loan losses                                 4,300    3,800    3,500
  Provision for depreciation and amortization               1,946    1,337    1,980
  Net amortization of investment security premiums            543      775    1,256
  Net accretion of loan and deposit discounts                (343)    (896)  (1,037)
  Deferred income taxes                                      (530)    (415)     375
  Securities gains, net                                    (2,172)    (729)    (421)
  Increase in interest receivable                            (151)  (1,023)  (1,661)
  (Decrease)  increase in interest payable                   (252)   2,749    1,112
  Increase in other assets                                   (294)  (1,823)  (2,735)
  Increase (decrease) in other liabilities                  3,170   (2,975)   5,151
Net Cash Provided by Operating Activities                  29,466   21,269   25,964
Investing Activities 
Net (increase) decrease in interest-earnings
 deposits with banks                                          (58)   3,773     (671)
Proceeds from maturities of investment securities           7,617   18,244   42,947
Proceeds from maturities of securities available for sale  74,825   19,204   26,000
Proceeds from sales of securities available for sale        9,090   19,532   34,350
Purchases of investment securities                         (2,772) (25,260) (31,900)
Purchases of securities available for sale               (119,417) (55,175) (26,302)
Net increase in loans                                     (72,161) (53,708)(129,311)
Purchases of premises and equipment                        (2,763)  (1,786)  (1,809)
Net Cash Used in Investing Activities                    (105,639) (75,176) (86,696)
Financing Activities 
Net increase (decrease) in demand, NOW and savings
 deposits                                                  22,590    6,098     (537)
Net increase in certificates of deposit                    30,060   70,286    5,519
Net (decrease)increase in federal funds purchased             450  (19,265)  (2,610)
Net (decrease)increase in repurchase agreements            (8,589) (47,077)  42,140
Proceeds from FHLB long-term borrowings                    55,000   53,200   28,418
Repayments from FHLB long-term borrowings                 (14,987)       0      (13)
Acquisition of treasury stock                              (7,287)  (2,076)  (1,361)
Sale of treasury stock                                      2,376    1,669    1,458
Cash dividends paid to shareholders                        (9,973)  (7,867)  (6,427)
Net Cash Provided by Financing Activities                  69,640   54,968   66,587
(Decrease) increase in Cash and Cash Equivalents           (6,533)   1,061    5,855
Cash and Cash Equivalents at Beginning of Year             39,852   38,791   32,936
Cash and Cash Equivalents at End of Year                  $33,319  $39,852  $38,791
See Notes to Consolidated Financial Statements.
</TABLE>
<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Note A - Accounting Policies

The financial statements of S&T Bancorp, Inc. and subsidiaries (S&T)
have been prepared in accordance with generally accepted accounting
principles. In preparing the financial statements, management is
required to make estimates and assumptions that affect the reported
amounts of assets and liabilities as of the date of the balance
sheet and revenues and expenses for the period. Actual results
could differ from those estimates. The more significant
accounting policies are described below.

Principles of Consolidation

The consolidated financial statements include the accounts
of S&T and its subsidiaries. All significant intercompany
transactions have been eliminated in consolidation. The
investment in the subsidiaries is carried at S&T Bancorp,
Inc.'s equity in the underlying net assets.

Securities

Management determines the appropriate classification of securities
at the time of purchase. If management has the intent and S&T
has the ability at the time of purchase to hold securities until
maturity, they are classified as held to maturity and are stated
stated at cost adjusted for amortization of premiums and accretion
of discounts. All obligations of states and political subdivisions
and corporate securities are classified in this category. Securities
to be held for indefinite periods of time are classified as available
for sale and are recorded at market value. All U.S. treasury
securities, U.S. government corporations and agencies, collateralized
mortgage obligations and marketable equity securities are classified 
in this category. Gains or losses on the disposition of securities are
based on the specific identification method. S&T does not engage
in any securities trading activity.

Loans Interest on loans is accrued and credited to operations
based on the principal amount outstanding. Accretion of
discount on loans is included in interest income. Loan
origination fees and direct loan origination costs are
deferred and amortized as an adjustment of loan yield over
the respective lives of the loans. Loans are placed on 
nonaccrual and interest is discontinued when collection of
interest or principal is doubtful, or generally when interest
and principal are 90 days or more past due. 

Impaired loans are defined by management as commercial and
commercial real estate loans for which it is probable that the
Bank will not be able to collect all amounts due according to
the contractual terms of the loan agreement. Residential real
estate mortgages and consumer installment loans are large
groups of smaller balance homogenous loans and are separately
measured for impairment collectability. Factors considered by
management in determining impairment include payment status and
underlying collateral value. All impaired loans are classified 
as substandard for risk classification purposes. Impaired loans
are charged-off, to the estimated value of collateral associated
with the loan, when management believes principal and interest
are deemed uncollectible. The accrual of interest on impaired
loans is discontinued when, in management's opinion, the 
borrower may be unable to meet the payments as they become due.
When interest accrual is discontinued, all unpaid accrued 
interest is reversed. Interest income is subsequently recognized
only to the extent that cash payments are received.

The allowance for loan losses is established through
provisions for loan losses charged against income. Loans
considered to be uncollectible are charged against the
allowance and recoveries, if any, are credited to the
allowance. The allowance for loan losses is maintained at a
level believed adequate by management to absorb probable
losses in the loan portfolio. Management's determination of
the adequacy of the allowance is based on periodic
evaluations of the loan portfolio, past loan loss
experience, current economic conditions, volume, growth and
composition of the loan portfolio and other relevant factors.

Premises and Equipment

Premises and equipment are stated at cost less accumulated
depreciation. The provision for depreciation is computed
generally by the straight-line method for financial
reporting purposes and by accelerated methods for federal
income tax purposes.
<PAGE>

Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Other Real Estate

Other real estate is included in other assets and is
comprised of properties acquired through foreclosure 
proceedings or acceptance of a deed in lieu of a foreclosure
and loans classified as in-substance foreclosure. These
properties are carried at the lower of cost or fair value less 
cost of resale. Loan losses arising from the acquisition of
such property are charged against the allowance for loan
losses. Gains or losses realized subsequent to acquisition 
are recorded in the results of operations.

Income Taxes

Deferred tax assets and liabilities are reflected at currently
enacted income tax rates applicable to the period in which the
deferred tax assets or liabilities are expected to be realized
or settled.

Trust Assets and Income

Assets held in a fiduciary capacity by the subsidiary bank,
S&T Bank (Bank), are not assets of the Bank and are therefore
not included in the consolidated financial statements. 
Trust fee income is reported on the accrual basis.

Pensions

Pension expense for the Bank's defined benefit pension plan
is actuarially determined using the projected unit credit
actuarial cost method. The funding policy for the plan is
to contribute amounts to the plan sufficient to meet the
minimum funding requirements of the Employee Retirement
Income Security Act of 1974, plus such additional amounts as
may be appropriate, subject to federal income tax
limitations.

Treasury Stock

The purchase of S&T common stock is recorded at cost. At
the time of reissue, the treasury stock account is reduced
using the average cost method.

Per Share Amounts Net income per common share is based on
the weighted average number of shares of common stock
outstanding during the year. 

Cash Flow Information

S&T considers cash and due from banks as cash and cash
equivalents. For the years ended December 31, 1996, 1995,
and 1994, cash paid for interest was $51,796,000,
$47,250,000 and $38,234,000, respectively. Cash paid during
1996 for income taxes was $8,520,000 compared to $7,662,000
for 1995 and $6,404,000 for 1994.

New Accounting Pronouncements

In October 1995, the Financial Accounting Standards Board (FASB)
issued FAS 123 "Accounting for Stock-Based Compensation" which
is effective for S&T's fiscal year ending December 31, 1996.
FAS 123 defines a fair value-based method of accounting for 
stock-based employee compensation plans. Under the fair value-
based method, compensation cost is measured at the grant date 
based upon the value of the award and is recognized over the 
service period. The standard also allows an entity to continue to 
measure compensation costs for its plans as prescribed in APB
Opinion No. 25, "Accounting For Stock Issued to Employees" 
(APB 25). S&T has elected to continue to apply APB 25 and
has disclosed to pro forma effect on earnings with FAS 123
applied which is reflected in Note P.

Financial Accounting Standards Board Statement No. 125, 
"Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities" (Statement No. 125) is effective
in 1997 and provides accounting and reporting standards for 
transfers and servicing of financial assets and extinguishments
of liabilities. Statement No. 125 as amended by FASB Statement
No. 127, "Deferral of Effective Date of Certain Provisions of
Statement No. 125" is generally to be applied to transactions
occurring after December 31, 1996 with certain provisions 
having been delayed until 1998. Statement No. 125 is not 
expected to materially effect S&T's financial position or 
results of operation.
<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Note B - Fair Values of Financial Instruments

S&T utilized quoted market values, where available, to
assign fair value to its financial instruments. In cases
where quoted market values were not available, S&T used
present value methods to estimate the fair value of its
financial instruments. These estimates of fair value are
significantly affected by the assumptions made and,
accordingly, do not necessarily indicate amounts which
could be realized in a current market exchange. S&T does
not expect to realize the estimated amounts disclosed.

The following methods and assumptions were used by S&T in
estimating its fair value disclosures for financial
instruments:

Cash and cash equivalents and other short-term assets: The
carrying amounts reported in the consolidated balance
sheet for cash and due from banks, interest-earning
deposits with banks and federal funds sold approximate
those assets' fair values.

Securities: Fair values for investment securities and
securities available for sale are based on quoted market
prices.

Loans: For variable-rate loans that reprice frequently and
with no significant change in credit risk, fair values are
based on carrying values. The fair values for other loans
are estimated using discounted cash flow analyses, using
interest rates currently being offered for loans with
similar terms to borrowers as measured by net credit
losses and the loss of interest income from nonaccrual
loans. The carrying amount of accrued interest
approximates its fair value.

Deposits: The fair values disclosed for demand deposits
(e.g., noninterest and interest-bearing demand, money
market and savings accounts) are, by definition, equal to
the amount payable on demand. The carrying amounts for
variable-rate, fixed-term certificates of deposits and
other time deposits approximate their fair value at year-
end. Fair values for fixed-rate certificates of
deposit and other time deposits are based on the
discounted value of contractual cash flows, using interest
rates currently being offered for deposits of similar
remaining maturities.

Short-term borrowings and other borrowed funds: The
carrying amounts of federal funds purchased, borrowings
under repurchase agreements and other borrowings
approximate their fair values.

Long-term borrowings: The fair values disclosed for
long-term borrowings are estimated using current interest
rates for long-term borrowings of similar remaining
maturities.

Loan commitments and standby letters of credit: Estimates
of the fair value of these off-balance sheet items were
not made because of the short-term of these arrangements
and the credit standing of the counterparties. Also,
unfunded loan commitments relate principally to variable
rate commercial loans, and fees are not normally assessed
on these balances.

Estimates of fair value have not been made for items which
are not defined as financial instruments, including such
items as S&T's core deposit intangibles and the value of
its trust operation. S&T believes it is impracticable to
estimate a representational fair value for these types of
assets, which represent significant value to S&T.
<PAGE>



Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)
<TABLE>
<CAPTION>
The following table indicates the estimated fair value of S&T's
financial instruments as of December 31:
                                        1996                 1995
                                Estimated   Carrying Estimated Carrying
                                Fair Value   Value   Fair Value Value 
<S>                             <C>          <C>       <C>      <C>
Assets
  Cash                             $33,319    $33,319   $39,852   $39,852
  Securities available for sale    353,780    353,780   315,343   315,343
  Held to maturity                  28,943     28,165    36,284    34,997
  Loans                          1,043,938  1,046,128   974,550   976,819
Liabilities
  Deposits                      $1,037,534 $1,032,274  $986,043  $979,625
  Securities sold under repurchase
   agreements                      114,205    114,205   122,794   122,794
  Federal funds purchased              775        775       325       325
  Long-term borrowing              136,518    136,618    97,146    96,618
  Other borrowed funds                 230        230       340       340
Off-balance sheet
  Interest rate swaps                 $362         $0        $0        $0
</TABLE>
Note C - Derivative Financial Instruments

S&T does not extensively use derivative financial instruments
and has three types: interest rate swaps, structured notes and
collateralized mortgage obligations (CMOs).

S&T has three interest rate swaps at notional values totaling
$29.0 million, paying a fixed rate and receiving a variable
rate. The purpose of these transactions is to provide
matched, fixed rate funding for newly originated loans, and
to mitigate the risk associated with volatile liability
funding. The effective rate of these combined swaps was
5.29% at December 31, 1996. Interest rate swaps are not
reported in the consolidated balance sheets. Differences
between interest received and interest paid is reported
as a component of borrowing expense in the consolidated
income statement.

S&T's structured notes are comprised of $10.0 million of
Federal Home Loan Bank (FHLB) step-up notes at December 
31, 1996. These notes provide a higher interest rate,
but are subject to call after the first step-up period.
Lower market interest rates at the step-up period could
cause the structured notes to be redeemed earlier than
stated maturities. Ranges of expected maturities and interest
rates for structured notes are 6 years to 7 years and 4.9% 
to 8.0%, respectively. Fair values for structured notes
were $9.9 million at December 31, 1996. Structured notes
are classified as securities available for sale in the
consolidated balance sheets.

The CMOs are principally Planned Amortization Class (PAC)
tranches of U.S. government agencies and were purchased
during 1992 as alternatives to loans in a period of
declining interest rates. At December 31, 1996, $4.2
million are remaining with expected maturity ranges of .4
years to .9 years and yields of 7.0% to 9.1%. CMOs are
classified as securities available for sale in the
consolidated balance sheets.

Note D - Restrictions on Cash and Due from Bank Accounts

The Board of Governors of the Federal Reserve Bank impose
certain reserve requirements on all depository
institutions. These reserves are maintained in the form of
vault cash or as a noninterest-bearing balance with the
Federal Reserve Bank. Required reserves averaged
$13,469,000 during 1996.
<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Note E - Securities
<TABLE>
<CAPTION>
The following table indicates the composition of the securities portfolio at
December 31:

1996                                                          Available for Sale
                                                            Gross      Gross
                                                Amortized Unrealized Unrealize Market
<S>                                                Cost     Gains     Losses   Value 
Obligations of U.S. government                  <C>        <C>        <C>     <C>  
  corporations and agencies                      $230,567   $2,325    ($1,116)$231,776
Collateralized mortgage obligations of U.S.
 government corporations and agencies               4,176        7         (1)   4,182
U.S. treasury securities                           30,042      886              30,928
Corporate securities                                  300                          300
Debt securities available for sale                265,085    3,218     (1,117) 267,186
Marketable equity securities                       39,879   33,803       (224)  73,458
Other securities                                   13,136                       13,136
Total                                            $318,100  $37,021    ($1,341)$353,780

                                                             Held to Maturity
Obligations of states and political subdivisions  $24,239     $569        ($7) $24,801
Corporate securities                                1,998      216               2,214
Debt securities held to maturity                   26,237      785         (7)  27,015
Other securities                                    1,928                        1,928
Total                                             $28,165     $785        $(7) $28,943

     1995                                                         Available for Sale
                                                            Gross      Gross
                                                Amortized Unrealized Unrealize Market
                                                   Cost     Gains     Losses   Value 
Obligations of U.S. government 
  corporations and agencies                      $172,612   $5,113      ($143)$177,582
Collateralized mortgage obligations of U.S.
 government corporations and agencies              10,911      124              11,035
U.S. treasury securities                           51,205    1,993              53,198
Corporate securities                                  190                          190
Debt securities available for sale                234,918    7,230       (143) 242,005
Marketable equity securities                       37,573   26,926       (276)  64,223
Other securities                                    9,115                        9,115
Total                                            $281,606  $34,156      ($419)$315,343

                                                               Held to Maturity
Obligations of states and political subdivisions  $31,412     $949       ($12) $32,349
Corporate securities                                2,493      350               2,843
Debt securities held to maturity                   33,905    1,299        (12)  35,192
Other securities                                    1,092                        1,092
Total                                             $34,997   $1,299       ($12) $36,284

</TABLE>
<TABLE>
<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

During the forth quarter of 1995, Management reclassified the 
securities portfolio allowed by the "one time" amnesty per
Financial Accounting Standards Board Statement No. 115. The
reclassified securities were from the held to maturity category
to the available for sale category. The transferred securities
had an amortized cost of $154.2 million and a market value of 
$159.5 million. The resulting net of tax effect of the 
reclassification to S&T's equity was $3.4 million.

There were $2,364,000, $1,636,000 and $1,136,000 in gross realized
gains and $192,000, $907,000 and $721,000 in gross realized losses
in 1996, 1995 and 1994, respectively, relative to securities
available for sale.

The CMOs are principally Planned Amortization Class (PAC) tranches of
U.S. government agencies and were purchased during 1992 as alternatives
to loans in a period of declining interest rates.

The amortized cost and estimated market value of debt securities
at December 31, 1996, by contractual maturity, are shown below.
Expected maturities will differ from contractual maturities
because borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties


                                              Amortized          Market 
                                                Cost             Value
<S>                                            <C>          <C>
Available for Sale 
Due in one year or less                         $15,007         $15,080
Due after one year through five years            76,360          77,728
Due after five years through ten years          172,809         173,467
Due after ten years                                 909             911
Total                                          $265,085        $267,186

                                              Amortized           Market 
Held to Maturity                                Cost              Value 
Due in one year or less                          $1,400          $1,404
Due after one year through five years            10,641          11,060
Due after five years through ten years            9,874          10,171
Due after ten years                               4,322           4,380
Total                                           $26,237         $27,015
</TABLE>

At December 31, 1996 and 1995 securities with principal amounts of $167,691,000
and $203,063,000 respectively, were pledged to secure repurchase agreements
and public and trust fund deposits.

<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Note F - Loans

The following table indicates the composition of the loan
portfolio at December 31:
                                                   1996                 1995
<TABLE>
<S>                                           <C>                    <C>
Real estate-construction                           $24,984              $23,712
Real estate-mortgages:
 Residential                                       409,600              377,258
 Commercial                                        228,682              191,885
Commercial-industrial and agricultural             237,882              234,779
Consumer installment                               144,980              149,185
Gross Loans                                      1,046,128              976,819
Allowance for loan losses                          (17,043)             (15,938)
Net Loans                                        1,029,085              960,881
</TABLE>
<TABLE>
<CAPTION>
The following presents changes in the allowance for loan
losses for the years ended December 31:
                                                    1996      1995       1994
<S>                                                <C>       <C>        <C>  
Balance at beginning of year                       $15,938   $14,331    $13,480
Charge-offs                                         (5,188)   (2,889)    (3,727)
Recoveries                                           1,993       696      1,078
Net charge-offs                                     (3,195)   (2,193)    (2,649)
Provision for loan losses                            4,300     3,800      3,500
Balance at end of year                             $17,043   $15,938    $14,331
</TABLE>


The Bank has granted loans to certain officers and directors
of S&T as well as certain affiliates of the officers and
directors in the ordinary course of business. These loans
were made on substantially the same terms, including interest
rates and collateral, as those prevailing at the time for
comparable transactions with unrelated person and did not
involve more than normal risk of collectibility. The aggregate
dollar amounts of these loans were $28,249,000 and
$27,580,000 at December 31, 1996 and 1995, respectively.
During 1996, $25,845,000 of new loans were funded and
repayments totaled $25,176,000.

During 1996, S&T Bank acquired automobile loans and leases on
a third-party basis from companies owned by two directors of
S&T totaling $6,600,000. These loans were acquired on
substantially the same terms as those prevailing at the time
for comparable transactions with others.

The principal balances of loans on nonaccrual were $8,280,000
and $2,844,000 at December 31, 1996 and 1995, respectively. 
At December 31, 1996 there were no commitments to lend
additional funds on nonaccrual loans. Other real estate
owned, which is included in other assets, was $361,000 at
December 31, 1996 and $542,000 at December 31, 1995.

At December 31,1996 and 1995, the recorded investment in loans
that are considered to be impaired under FASB Statement No. 114, 
as amended by FASB Statement No. 118 was $10,200,000 and
$3,400,000, respectively, after charge-offs of $3,400,000 and
$2,600,000. Of these impaired investments, $6,000,000 and $2,300,000,
respectively, was on nonaccrual. The average recorded investment in 
impaired loans during 1996 and 1995 was $3,900,000 and $2,500,000,
respectively. S&T Bank has recorded an allowance for loan losses 
for all impaired loans totaling $2,600,000 and $1,800,000 at 
December 31, 1996 and 1995, respectively. Interest income on impaired 
loans of $1,100,000 and $500,000 was recognized in 1996 and 1995,
respectively.  Of this interest income recognized on impaired
loans, primarily all was recognized using a cash basis method 
of accounting.
<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Note G - Premises and Equipment
<TABLE>
<CAPTION>
The following is a summary of the premises and equipment accounts 
at December 31:
                                        1996     1995
<S>                                  <C>       <C>
Land                                   $2,191   $1,987
Premises                               14,353   13,140
Furniture and equipment                10,149    9,804
Leasehold improvements                  2,464    2,391
                                       29,157   27,322
Accumulated depreciation              (13,231) (12,527)
Total                                 $15,926  $14,795
</TABLE>

Certain banking facilities and equipment are leased under
short-term lease arrangements expiring at various dates to
the year 2007. All such leases are accounted for as operating
leases. Rental expense for premises and equipment amounted
to $1,136,000, $1,104,000 and $1,009,000 in 1996, 1995 and 1994, 
respectively. Minimum annual rentals for each of the years
1997-2001 are approximately $486,000,$394,000,$288,000,
$266,000 and $202,000, respectively, and $401,000 for the years
thereafter. Included in the above are leases entered into
with a director of S&T for which rental expense totaled 
$302,600, $296,400 and $292,200 in 1996, 1995 and 1994,
respectively.



Note H -  Deposits
<TABLE>
<CAPTION>
The following table indicates the composition of deposits at December 31:

                                    1996                1995
<S>                           <C>                  <C>
Noninterest-bearing demand      $115,766            $116,054
Interest-bearing demand           32,816              96,577
Money market                     214,802             123,121
Savings                          118,563             123,605
Time deposits                    550,327             520,268
Total                         $1,032,274            $979,625
</TABLE>

The aggregate of all time deposits over $100,000 amounted to 
$89,047,000 and $72,021,000 for December 31, 1996 and 1995,
respectively.
<TABLE>
<CAPTION>
The following table indicates the scheduled maturities of 
time deposits at December 31:       1996                1995
<S>                            <C>                  <C>
Due in one year                 $315,080            $219,426
Due in one to two years           91,943             149,079
Due in two to three years         85,824              65,254
Due in three to four years        27,624              42,598
Due in four to five years         12,503              27,091
Due after five years              17,353              16,820
Total                           $550,327            $520,268
</TABLE>
<PAGE>


Note I - Long-Term Debt
<TABLE>
<CAPTION>
 The following table is a summary of long-term debt with 
 the Federal Home Loan Bank (FHLB):

                                   1996               1995
                                      Average            Average
                             Balance   Rate     Balance   Rate
<S>                         <C>          <C>    <C>        <C>  
 Due in one year             $36,000     5.43 % $15,000     4.82 %
 Due in one to two years      25,000     5.60    36,000     5.97
 Due in two to three years         -        -    25,000     5.90
 Due in three to four years   12,500     5.32         -        -
 Due in four to five years    55,000     5.52    12,500     5.63
 Due after five years          8,118     6.63     8,118     6.63
 Total                      $136,618     5.56 % $96,618     5.78 %
</TABLE>

 The purpose of these borrowings were to match-fund selected new
 loan originations, to mitigate interest rate sensitivity risks 
 and take advantage of discounted borrowing rates through the
 FHLB for community investment projects.

 S&T maintains a Flexline of credit for 10% of total assets with
 the FHLB which expires December 31, 1997. S&T pledged all 1-4 
 family and multi-family mortgage loans as collateral for any 
 current or future FHLB advances. The total carring amount of
 the collateral was $376,274,000 at December 31, 1996.


 Note J - Short-Term Debt
 Federal funds purchased and securities sold under repurchase 
 agreements (REPOS) generally mature within one to fourteen days
 from the transaction date. S&T defines REPOS with its retail
 customers as retail REPOs and wholesale REPOS are those
 transacted with other banks. Information concerning
 federal funds purchased and REPOS is summarized as follows:
<TABLE>

                                                   1996       1995
<S>                                            <C>       <C>
 Average balance during the year               $141,012   $158,072
 Average interest rate during the year             5.24 %     5.79%
 Maximum month-end balancing during the year    180,776    195,811
 Average interest rate at year end                 5.68 %     5.57%
</TABLE>
<PAGE>

 Note K - Dividend and Loan Restrictions

Certain restrictions exist regarding the ability of the subsidiaries
to transfer funds to S&T in the form of dividends and loans.
Dividends that may be paid by the subsidiaries to S&T are limited
to the retained earnings of the subsidiaries which amounted to
$120,503,412 at December 31, 1996. The amount of dividends that
may be paid to S&T is further restricted by regulatory guidelines
concerning minimum capital requirements.

Federal law prohibits S&T from borrowing from the subsidiaries
unless such loans are collateralized by specific obligations.
Further, such loans are limited to 10% of the subsidiaries'
capital and additional paid in capital, as defined. At
December 31, 1996, the maximum amount available for transfer
from the subsidiaries to S&T in the form of loans and
dividends approximated 72% of consolidated net assets.


Note L - Litigation

S&T, in the normal course of business, is subject to various
legal proceedings in which claims for monetary damages are
asserted. No material losses are anticipated by management as
a result of these legal proceedings.


Note M - Financial Instruments and Credit Risk

S&T, in the normal course of business, commits to extend
credit and issue standby letters of credit. The obligations
are not recorded in S&T's financial statements. Loan
commitments and standby letters of credit are subject to
S&T's normal credit underwriting policies and procedures and
generally require collateral based upon management's
evaluation of each customer's financial condition and ability
to satisfy completely the terms of the agreement. S&T's
exposure to credit loss in the event the customer does not 
satisfy the terms of the agreement equals the notional amount
of the obligation less the value of any collateral. Unfunded
loan commitments totaled $228,031,000 and $176,919,000 at
December 31, 1996 and 1995, respectively;  and obligations under
standby letters of credit totaled $60,173,000 and $67,359,000
at December 31, 1996 and 1995, respectively.

S&T attempts to limit its exposure to concentrations of credit
risk by diversifying its loan portfolio. S&T defines
concentrations of credit risk as loans to a specific industry
or group in excess of 10% of total loans. S&T has no
concentration of credit risk by industry or group. However,
geographic concentrations exist because S&T provides a full
range of banking services including commercial, consumer and 
mortgage loans to individuals and corporate customers in its
six-county market area in western Pennsylvania.
<PAGE>



Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Note N - Income Taxes

Income tax expense (credits) for the years ended December 31 are
comprised of:
<TABLE>
                                        1996     1995     1994
<S>                                    <C>      <C>      <C>
Current                                $8,551   $7,951   $6,308
Deferred                                 (530)    (415)     375
Total                                  $8,021   $7,536   $6,683
</TABLE>
The provision for income taxes differs from the amount
computed by applying the statutory federal  income tax rate to
income before income taxes.  The statutory to effective tax
rate reconciliation for the years ended December 31 is as
follows:
<TABLE>
                                         1996     1995     1994
<S>                                      <C>       <C>     <C>
Statutory tax rate                        35%      35%      35%
Tax-exempt interest income 
  and dividend exclusion                  (6)      (7)      (7)
Low income housing tax credits            (3)      (1)      (1)
Effective tax rate                        26%      27%      27%
</TABLE>

Income taxes applicable to security gains were $760,000 in 
1996, $255,000 in 1995 and $147,000 in 1994.

Significant components of S&T's temporary differences were as
follows at December 31:
<TABLE>
                                                 1996     1995
<S>                                            <C>      <C>
Deferred tax liabilities:
 Net unrealized holding gains
   on securities available for sale            (12,488) (11,808)
 Fixed assets                                     (560)    (501)
 Accretion on acquired loans                      (363)    (464)
 Prepaid pension                                  (428)    (359)
 Prepaid hospitalization                          (102)    (102)
 Point recognition                                (688)    (631)
Total deferred tax liabilities                 (14,629) (13,865)
Deferred tax assets:
 Allowance on loan losses                        5,755    5,368
 Loan fees                                         147      131
 Interest expense on increasing rate CDs           171      161
 Deferred compensation                             462      353
 Goodwill                                          392      321
 Other                                              89       68
Total deferred tax assets                        7,016    6,402
Net deferred tax liability                      (7,613)  (7,463)
</TABLE>
<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Note O - Employee Benefits

The Bank maintains a defined benefit pension plan covering
substantially all employees. The benefits are based on years
of service and the employee's compensation during the last ten
years of employment. Contributions are intended to provide
for benefits attributed to employee service to date and for
those benefits expected to be earned in the future. Trustee
pension plan assets consist primarily of equity and fixed income 
securities and short-term investments.
<TABLE>
<CAPTION>
The following table summarizes the components of net periodic
pension expense for the Bank's defined benefit plan:
                                        1996              1995            1994

<S>                                   <C>               <C>             <C>
Service cost-benefits earned
         during the period              $880              $671            $687
Interest cost on projected
         benefit obligation            1,126             1,048             917
Actual return on plan assets          (2,260)           (3,350)            259
Net amortization and deferral            (14)              (14)            (14)
Difference between expected and
         actual return on assets         884             2,242          (1,391)
Net periodic pension expense            $616              $597            $458
</TABLE>
<TABLE>
<CAPTION>
The following table sets forth the plan's funded status at December 31:
                                                          1996             1995
<S>                                                   <C>               <C>
Actuarial present value of the accumulated
benefit obligation, including vested benefits
of  $12,399 in 1996 and  $12,149 in 1995.              (13,546)          (13,225)
Actuarial present value of projected
benefit obligation                                     (17,524)          (17,140)
Plan assets at fair value                               19,751            17,273
Plan assets in excess of projected
benefit obligation                                       2,227               133
Unrecognized net gain from past
experience different from that assumed
and effects of changes in assumptions                   (1,538)              322
Unamortized prior service cost                             (34)              (36)
Balance of initial unrecognized net liability              (45)              (57)
Accrued pension cost included in other liablities         $610              $362
</TABLE>
<TABLE>
<CAPTION>
Below are actuarial assumptions used in accounting for the plan:
                                                 1996     1995     1994
<S>                                              <C>       <C>      <C>
Weighted-average discount rate                    7.0%     6.5%     8.0%
Rate of increase in future compensation levels    5.0%     6.0%     5.0%
Expected long-term rate of return on plan assets  8.0%     8.0%     8.0%
</TABLE>
<PAGE>


Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

S&T also has a supplemental retirement plan (SERP) for certain
key employees. The SERP is unfunded. The balance of actuarial
present value of projected benefit obligations related to the
SERP are $1,332,000 and $1,289,000 at December 31, 1996 and 1995,
respectively. Accrued pension cost related to the SERP was
$1,320,000 and $1,009,000 at December 31, 1996 and 1995. Net
periodic pension cost related to the SERP was $238,000, $201,000
and $117,000 at December 31, 1996, 1995 and 1994, respectively.
The actuarial assumptions are the same as those used in the
previous table. The Bank maintains a Thrift Plan (Plan) in which substantially
all employees are eligible to participate. The Bank makes
matching contributions to the Plan up to 3% of participants'
eligible compensation and may make additional contributions
as limited by the Plan. Contributions to the Plan are cash
or unallocated Employee Stock Option Plan (ESOP) shares.
Expense related to these contributions amounted to $950,000,
$856,000 and $537,000 in 1996, 1995 and 1994, respectively.

On December 30, 1988, S&T sold 280,000 shares of common stock,
which were held in treasury, to its newly created ESOP for
$2,800,000. The funds were obtained by the ESOP through a loan
from a bank. S&T has guaranteed the loan which has a maximum
term of 10 years and bears interest at 80% of the lender's prime
rate. The loan terms require quarterly interest and annual
principal payments. The balance of this loan was $230,000 and
$340,000 on December 31, 1996, and 1995, respectively, and was
included in other borrowed funds with an offsetting reduction in
shareholders' equity shown as deferred compensation in the
accompanying consolidated balance sheets. At December 31, 1996
the ESOP held 23,000 shares of S&T common stock that was unearned
or unallocated, with a fair market value of $707,000. These
unearned shares are released upon reduction of the ESOP debt and
must be fully allocated by December 31, 1998.

The ESOP covers substantially all regular full-time employees.
S&T is obligated to make annual contributions sufficient to
enable the ESOP to repay the loan, including interest. 
Interest expense totaled $19,000 in 1996, $30,000 in 1995 and
$49,000 in 1994. Dividends received by the ESOP from S&T for
unallocated shares amounted to $24,000 in 1996, $33,000 in 1995 
and $48,000 in 1994, which were used for debt service. Dividends 
on allocated shares are paid to the participants' accounts in 
the Plan. Deferred compensation arising from the guarantee of 
the ESOP borrowing will be charged to operations as contributions 
are made to the ESOP.

Since the ESOP was established prior to the issuance of SOP 93-6,
"Employers' Accounting for Employee Stock Ownership Plans," ESOP
compensation expense is currently based upon the cost of unearned
shares as prescribed by SOP 76-3, "Accounting Practices for Certain
Employee Stock Ownership Plans." The earnings per share effects of
unearned ESOP shares are not material. The expense associated with
the release of ESOP shares in 1996, 1995 and 1994 was $110,000, 
$90,000 and $370,000, respectively. No allocated ESOP shares are
subject to repurchase obligations.

Note P - Incentive Stock Plan and Dividend Reinvestment Plan

S&T adopted an Incentive Stock Plan in 1992 (Stock Plan) that
provides for granting incentive stock options, nonstatutory
stock options, and stock appreciation rights (SARs). On
October 17, 1994, the Stock Plan was amended to include
outside directors. The Stock Plan covers a maximum of 600,000 
shares of S&T common stock and expires ten years from the date of
board approval.

S&T grants stock options at exercise prices not less than the
greater of the fair market value of common stock on stock on
the date of grant or the par value of S&T common stock. SARs
may be granted concurrently with the grant of nonstatutory
stock options (Related SARs) or independently. SARs entitle
the holder to receive either cash or shares of S&T common
stock equal to the excess of the fair market value of the
shares subject to the option over the fair market value of a 
share of common stock on the grant date.
<PAGE>

Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Stock options and SARs granted under the Stock Plan are not
exercisable before the six month vesting period from the date of
grant. There were no SARs or Related SARs issued or outstanding
at December 31, 1996 and 1995. The following table summarizes
the changes in the incentive stock options outstanding during
1996, 1995 and 1994:
<TABLE>
                      1996                 1995               1994
                            Weighted            Weighted            Weighted
                             Average            Average             Average
                    Number   Option     Number   Option   Number     Option
                  of shares   price   of shares  price   of shares   price
<S>               <C>          <C>     <C>       <C>      <C>         <C>     
Outstanding at 
beginning of year  411,500     $20.90   250,500  $17.27    128,000    $15.61
 Granted           166,500      30.88   165,000   26.25    122,500     19.00
 Exercised         (22,000)     15.10    (4,000)  13.63         --        --
Outstanding at end
 of year           556,000     $24.12   411,500  $20.90    250,500    $17.27
Exercisable at end 
 of year           389,500     $21.23   246,500  $17.33    128,000    $15.61
</TABLE>

The grant price of all options are equal to the fair market
value of S&T common stock at the grant date.
<TABLE>
<CAPTION>
The following table summarizes the range of exercise prices at
December 31:

                      1996                         1995                         1994
                            Contractual                   Contractual                     Contractual
          Shares    Exercise Remaining   Shares    Exercise Remaining   Shares    Exercise Remaining
         Outstanding Price  Life(Years)Outstanding Price   Life(Years)Outstanding Price    Life(Years)
<S>        <C>      <C>        <C>      <C>        <C>        <C>     <C>         <C>      <C>     
1992        40,000  $13.63       6       54,000    $13.63       6       58,000    $13.63    6
1993        64,000   17.25       7       70,000     17.25       7       70,000     17.25    7
1994       120,500   19.00       8      122,500     19.00       8      122,500     19.00    8
1995       165,000   26.25       9      165,000     26.25       9            -         -    -
1996       166,500   30.88      10            -         -       -            -         -    -  -
Total      556,000  $24.12     8.6      411,500    $20.90     7.8      250,500    $17.27  7.3
</TABLE>
Options are granted in December and have a six month vesting
period and a ten year contractual life.

S&T accounts for stock options in accordance with APB 25.
The following proforma information regarding net income
and earnings per share assumes the adoption of Statement
No. 123 for stock options granted subsequent to December 31,
1994. (Disclosure is not required for options granted prior
to 1995). The estimated fair value of the options is 
amortized to expense over the option and vesting period. The
fair value was estimated at the date of grant using a Black-
Scholes option pricing model with the following weighted-
average assumptions for 1996 and 1995, respectively: risk-
free interest rates of 6.12% and 5.44%; a dividend yield of
3.0%; volatility factors of the expected market price of
S&T's common stock of .161 and a weighted-average expected
life of 5 years.
<TABLE>
                                 1996              1995
<S>                           <C>               <C>
Proforma net income           $22,749           $20,434
Proforma earnings per share     $2.05             $1.82
</TABLE>
<PAGE>

Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

The Black-Scholes option valuation model was developed for use
in estimating the fair value of traded options which have no
vesting restrictions and are fully transferable. In addition,
option valuation models require the input of highly subjective
assumptions including the expected stock price volatility. 
Because S&T's employee stock options have characteristics 
significantly different from those of traded options, and
because changes in the subjective input assumptions can materially
affect the fair value estimate, in management's opinion, the
existing models do not necessarily provide a reliable single
measure of the fair value of its employee stock options.

S&T also sponsors a dividend reinvestment plan (Dividend Plan)
whereby shareholders may purchase shares of S&T common stock
at market value with reinvested dividends and voluntary cash
contribution. The Dividend Plan covers a maximum of 400,000
shares of S&T common stock. At December 31, 1996, 29,786 
shares were available for purchase under the Dividend Plan.


Note Q - S&T Bancorp, Inc. (parent company only)
              Condensed Financial Information
<TABLE>
<CAPTION>
Balance Sheets at December 31:
<S>                                        1996     1995
Assets                              <C>        <C>  
Cash                                  $2,526     $273
Investments in
   Bank subsidiary                   107,761  108,184
   Nonbank subsidiaries               68,995   61,198
Total Assets                        $179,282 $169,655

Liabilities 
Dividends payable                     $2,769   $2,361
Other borrowed funds                     230      340
Other liabilities                          7        7
Total Liabilities                      3,006    2,708

Total Shareholders' Equity           176,276  166,947

Total Liabilities and               
  Shareholders' Equity              $179,282 $169,655
</TABLE>
<PAGE>

Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)
<TABLE>
<CAPTION>
Statements of Income for the years ended December 31:
                                        1996     1995     1994
<S>                                  <C>       <C>      <C>
Dividends from bank subsidiary       $10,381   $8,313   $6,823
Investment income                         64       38       38
Income before equity
   in undistributed net income
   of subsidiaries                    10,445    8,351    6,861
Equity in undistributed net income of:
   Bank subsidiary                     8,411    8,757    8,480
   Nonbank subsidiaries                4,393    3,361    3,103
Net Income                           $23,249  $20,469  $18,444
</TABLE>

<TABLE>
<CAPTION>
Statements of Cash Flows for the years ended December 31:
                                                1996      1995      1994
<S>                                            <C>       <C>      <C>
Operating Activities
Net Income                                     $23,249   $20,469  $18,444
 Equity in undistributed
   net income of subsidiaries                  (12,804)  (12,120) (11,583)
 Change in other assets/liabilities               (408)     (445)    (396)
Total Provided by Operating Activities          10,037     7,904    6,465
Investing Activities
 Distributions from (to) bank subsidiaries       7,100       550   (1,000)
Total Used in Investing Activities               7,100       550   (1,000)
Financing Activities
 Dividends                                      (9,972)   (7,867)  (6,427)
 (Acquisition) sale of treasury stock           (4,912)     (407)      97
Total Used in Financing Activities             (14,884)   (8,274)  (6,330)
Increase (decrease) in Cash                      2,253       180     (865)
Cash at Beginning of Year                          273        93      958
Cash at End of Year                             $2,526      $273      $93
</TABLE>

Note R - Regulatory Matters

S&T is subject to various regulatory capital requirements
administered by the federal banking agencies. Failure to meet
the minimum capital requirements can initiate certain mandatory
and possibly additional discretionary actions by regulators that,
if undertaken, could have a direct material effect on S&T's
financial statements. Under capital guidelines and the regulatory
framework for prompt corrective action, S&T must meet
specific capital guidelines that involve quantitative measures
of the S&T's assets, liabilities and certain off-balance-
sheet items as calculated under regulatory accounting practices.
S&T's capital amounts and classification are also subject
to qualitative judgments by the regulators about components, 
risk weightings and other factors.
<PAGE>

Notes to Consolidated Financial Statements
S&T Bancorp, Inc. and Subsidiaries
(all dollar amounts in tables are in thousands)

Quantitative measures established by regulation to ensure capital
adequacy require S&T to maintain minimum amounts and ratios
of Tier I and Total capital to risk-weighted assets and of Tier I
capital to average assets. As of December 31, 1996 and 1995
S&T meets all capital adequacy requirements to which it is
subject. To be classified as well capitalized, S&T must
maintain minimum Tier I risk-based, Total risk-based, and 
Tier I leverage ratios as set forth in the table below.
<TABLE>
<CAPTION>
The following table summarizes S&T's capital amounts and ratios:            To Be Well
                                                                           Capitalixed Under
                                                           For Capital     Prompt Corrective
                                           Actual       Adequacy Purposed  Action Provisions
                                      Amount     Ratio   Amount     Ratio   Amount     Ratio
<S>                                  <C>         <C>     <C>        <C>    <C>         <C> 
As of December 31, 1996:
 Total Capital
 (to Risk Weighted Assets)           $167,719    14.33 % $93,661     8.00 %$117,076    10.00%   
 Tier I Capital
 (to Risk Weighted Assets)            153,085    13.08    46,830     4.00    70,245     6.00% 
 Tier I Capital
 (to Average Assets)                  153,085    10.28    59,592     4.00    74,490     5.00% 
As of December 31, 1995:
 Total Capital
 (to Risk Weighted Assets)            157,882    14.98    84,336     8.00   105,420    10.00%    
 Tier I Capital
 (to Risk Weighted Assets)            144,704    13.73    42,168     4.00    63,252     6.00%     
 Tier I Capital 
 (to Average Assets)                  144,704    10.38    55,776     4.00    69,720     5.00%
</TABLE>

The most recent notification from the Federal Deposit Insurance
Corporation categorized S&T Bank as well capitalized under the
regulatory framework for prompt corrective action. At December
31, 1996 S&T Bank's Tier I and Total capital ratios were 9.29%
and 10.54%, respectively and Tier I capital to average assets
was 7.26%. At December 31, 1995, S&T Bank's Tier I and Total
capital ratios were 10.05% and 11.30%, respectively and Tier I
capital to average assets was 7.53%.

Note S - Acquisition

On November 26, 1996, S&T announced the signing of a definitive 
Agreement and Plan of Merger to acquire Peoples Bank of Unity.
Peoples is a $290 million state chartered bank, headquartered
in Plum Borough, a suburb of Pittsburgh, Pennsylvania. The
merger, which is based on a fixed exchange ratio of 26.25 shares
of S&T common stock for each outstanding share of Peoples.
Peoples shareholders will receive up to 3,036,075 shares of S&T
Common Stock for 115,660 shares of Peoples Common Stock out-
standing. The transaction will be accounted for as a pooling-
of-interests.

The transaction, which is subject to approval by the appropriate
regulatory authorities, is expected to be completed during the 
second quarter of 1997.
<PAGE>


Report of Ernst & Young LLP, Independent Auditors

Shareholders and Board of Directors
S&T Bancorp, Inc.

We have audited the accompanying consolidated balance sheets of S&T Bancorp,
Inc. and subsidiaries (S&T) as of December 31, 1996 and 1995, and the related
consolidated statements of income, changes in shareholders' equity, and cash 
flows for each of the three years in the period ended December 31, 1996. These 
financial statements are the responsibility of S&T's management. Our 
responsibility is to express an opinion on these financial statements based 
on our audits.

We conducted our audits in accordance with generally accepted auditing  
standards. Those standards require that we plan and perform the audit
to obtain reasonable assuance 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 financial statements referred to above present fairly, in
all material respects, the consolidated financial position of S&T Bancorp, Inc. 
and subsidiaries at December 31, 1996 and 1995, and the consolidated results
of their operations and their cash flows for each of the three years in the
period ended December 31, 1996, in conformity with generally accepted 
accounting principles.








Pittsburgh, Pennsylvania
January 17, 1997
<PAGE>




Stock Prices and Dividend Information 
Selected Financial Information
S&T Bancorp, Inc. and Subsidiaries
(dollars in thousands, except per share data)

Stock Prices and Dividend Information

S&T Bancorp, Inc.'s common stock is listed on the Nasdaq
National Market System. The range of sales prices for the
years 1996 and 1995 are as follows and are based upon
information obtained from Nasdaq. As of the close of 
business January 17, 1997, there were 2,615 shareholders of
record of S&T Bancorp, Inc. Dividends paid by S&T are
provided from the Bank's dividends to S&T. In addition, the
payment of dividends by the Bank to S&T is subject to the
restrictions described in Note K to the Consolidated Financial
Statements. The cash dividends declared shown below
represent the historical per share amounts for S&T Bancorp,
Inc. common stock. 
<TABLE>                             Price Range of     Cash Dividends  
                                     Common Stock         Declared
     1996                           Low        High
 <S>                              <C>         <C>          <C>
 Fourth Quarter                   $30.00      $31.75       $0.25
 Third Quarter                     29.75       31.50        0.24
 Second Quarter                    29.50       31.00        0.24
 First Quarter                     28.00       30.75        0.21

     1995
 Fourth Quarter                   $24.63      $30.50       $0.21
 Third Quarter                     23.88       25.00        0.18
 Second Quarter                    20.00       23.75        0.18
 First Quarter                     19.50       20.25        0.17
</TABLE>

Selected Financial Data
<TABLE>
<CAPTION>
Years Ended December 31:
                                1996         1995        1994        1993      1992
Income Statement:
<S>                          <C>          <C>          <C>         <C>       <C>  
Interest income              $111,431     $107,017     $92,654     $86,923   $89,056
Interest expense               51,544       49,998      39,346      36,965    43,099
Provisions for loan losses      4,300        3,800       3,500       3,600     5,778
Net interest income after
provision for loan losses      55,587       53,219      49,808      46,358    40,179
Noninterest income             11,194        8,309       6,914       6,571     6,362
Noninterest expense            35,511       33,523      31,595      30,768    27,374
Income before income taxes     31,270       28,005      25,127      22,161    19,167
Applicable income taxes         8,021        7,536       6,683       5,818     4,886
Net income                    $23,249      $20,469     $18,444     $16,343   $14,281
Per share data: (1) 
Net income                      $2.10        $1.82       $1.63       $1.45     $1.28
Dividends declared               0.94         0.74        0.61        0.50      0.40
Book value                      15.92        14.85       12.57       10.75      9.73
</TABLE>

(1) Per share amounts have been restated to record the
effect of a two-for-one common stock split in the form
of a 100% stock dividend distributed on September 15, 1994.
<PAGE>



Selected Financial Data
Quarterly Selected Financial Data
S&T Bancorp, Inc. and Subsidiaries
(dollars in thousands, except per share data)
<TABLE>
<CAPTION>

Balance sheet totals (period end):
Years Ended December 31:
                              1996      1995      1994      1993      1992
<S>                      <C>        <C>        <C>        <C>        <C>
Total assets             $1,495,945 $1,400,702 $1,293,737 $1,194,037 $1,106,755      
Securities                  381,945    350,340    306,124    339,129    355,197
Net loans                 1,029,085    960,881    910,077    783,229    679,960
Total deposits            1,032,274    979,625    903,240    898,258    899,597
Securities sold under
 repurchase agreements      114,205    122,794    169,871    127,731     85,013
Other liabilities           173,190    131,336     79,039     46,955     13,199
Total shareholders' equity  176,276    166,947    141,587    121,093    108,946
</TABLE>

Quarterly Selected Financial Data
<TABLE>
                                1996                                    1995
                                Fourth   Third    Second    First     Fourth    Third     Second    First
                              Quarter   Quarter   Quarter   Quarter   Quarter   Quarter   Quarter   Quarter 
<S>                          <C>         <C>        <C>        <C>        <C>        <C>        <C>        <C>            
Summary of Operations:
Income Statement:
Interest income                 $28,591    $28,235    $27,512    $27,093    $27,472    $27,177    $26,780    $25,588
Interest expense                 13,254     13,017     12,659     12,614     12,911     12,822     12,577     11,688
Provision for loan losses         1,050        825      1,450        975      1,200      1,100        750        750
Net interest income after
 provision for loan losses       14,287     14,393     13,403     13,504     13,361     13,255     13,453     13,150
Noninterest income                2,828      3,003      2,680      2,683      2,277      2,099      2,044      1,889
Noninterest expense               9,037      9,353      8,423      8,698      8,441      8,160      8,577      8,345 
Income before income taxes        8,078      8,043      7,660      7,489      7,197      7,194      6,920      6,694
Applicable income taxes           2,125      2,075      1,908      1,913      1,935      1,986      1,842      1,773
Net income                       $5,953     $5,968     $5,752     $5,576     $5,262     $5,208     $5,078     $4,921
Per Share Data:
Net income                        $0.54      $0.54      $0.52      $0.50      $0.47      $0.46      $0.45      $0.44
Dividends declared                 0.25       0.24       0.24       0.21       0.21       0.18       0.18       0.17
Book value                        15.92      15.28      14.78      14.67      14.85      14.08      13.57      13.09

Average Balance sheet totals:
Total assets                 $1,464,554 $1,429,681 $1,410,836 $1,392,808 $1,373,584 $1,341,785 $1,319,079 $1,288,334
Liabilities                     335,310    343,518    340,645    321,501    341,003    310,172    301,908    290,507
Net loans                     1,010,030    975,644    957,693    955,218    955,003    941,364    929,544    913,028
Total deposits                1,013,513    999,893    990,370    970,535    959,491    939,319    914,939    902,076
Securities sold under
 repurchase agreements          134,260    143,382    136,539    126,536    126,461    149,506    156,909    168,479 
Other liabilities               140,141    119,059    119,641    127,677    124,230     95,391     95,332     71,037
Total shareholders' equity      176,641    167,347    164,285    168,061    163,402    157,569    151,899    146,742
</TABLE>
<PAGE>


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

Financial Condition

The $71.8 million growth of average earning assets in 
1996 was primarily the result of an excellent lending 
year for S&T Bancorp, Inc. (S&T) and increase in securities.
Average loan and average security balances increased by 
$41.2 million and $31.0 million, respectively, during 1996.
The bulk of funding for this loan and security growth was
primarily provided by a $64.5 million increase in deposits,
a $14.1 million increase to average earnings retained, 
offset by a $1.7 million decrease in average borrowings.

Lending Activity 

Increases in average loans for 1996 and 1995 were 
$41.2 million and $105.7 million, respectively. 
Changes in the average composition of the loan 
portfolio during 1996 included increases of $12.3 
million of commercial loans, $29.8 million of residential
mortgages offset by a $0.9 million decrease in installment
loans. Composition changes include decreases from the
effects of $13.1 million of commercial loans and $8.2
million of student loans that were sold or 
participated in 1996. 

S&T began to expand the participation of select
commercial loans in 1995 and has developed a network
of banks seeking to participate in larger commercial
loans. Total commercial loan participations sold in
1996 and 1995 were $13.1 million and $32.3 million,
respectively. The rationale for these participations
included credit risk diversification, servicing income
generation and the development of alternative funding
sources.

Commercial real estate loans currently comprise 21.9% 
of the loan portfolio. Although commercial real estate 
loans can be an area of higher risk, management 
believes these risks are mitigated by limiting the 
percentage amount of portfolio composition, a rigorous 
underwriting review by loan administration and the 
fact that many of the commercial real estate loans are 
owner occupied and/or seasoned properties being 
refinanced from other banks.
 
Residential mortgage lending continued to be a 
strategic focus for 1996 through the establishment of 
a centralized mortgage origination department, product 
redesign and the utilization of commission compensated 
originators. Management believes that if a downturn in 
the local residential real estate market occurs, the 
impact of declining values on the real estate loan 
portfolio will be negligible because of S&T's 
mortgage lending policies which generally require a 
maximum term of twenty years for fixed rate mortgages,
and private mortgage insurance for loans with less
than a 20% down payment. Adjustable rate mortgages
with repricing terms of one, three and five years
comprised 36% of the residential mortgage portfolio
in 1996.


Installment loan decreases are primarily associated
with significantly lower volumes in the indirect
auto loan category and the sale of the student loan
portfolio in the second quarter of 1996. Pricing
pressures were unusually intense in the indirect
market during 1996 and the decision was made to 
temporarily deploy investable funds into other, higher
yielding and lower risk earning assets. In the second
quarter of 1996, S&T implemented an indirect auto 
leasing program and currently has $3.7 million of 
outstanding auto leases. Also during the second quarter
of 1996, $8.2 million of the student loan portfolio was
sold because of newly issued government regulations
<PAGE>

and restrictions significantly reduced much of the 
profit potential associated with the product.

Loan underwriting standards for S&T are established by
a formal policy administered by the S&T Bank Credit
Administration Department, and subject to the periodic
review and approval of the S&T Bank Board of
Directors.

Rates and terms for commercial real estate and equipment
loans normally are negotiated, subject to such variables
as economic conditions, marketability of collateral, credit
history of the borrower and future cash flows. The loan to
value policy guideline for commercial loans is generally 75%.

Residential, first lien, mortgage loan to value policy
guideline is 80%. Higher loan to value loans can be approved
with the appropriate private mortgage insurance coverage.
Second lien positions are sometimes incurred with home equity
loans, but normally only to the extent that the combined 
credit exposure for both first and second liens do not exceed
100% of loan to value.

A variety of unsecured and secured installment loan and 
credit card products are offered by S&T. However, the bulk
of the consumer loan portfolio is automobile loans. Loan to
value guidelines for direct loans are 80% and 67% for new
and used automobiles, respectively. Loan to value policy
guidelines for automobile loans purchased from dealers on a
third party basis are 125% of dealer invoice for new auto-
mobiles and 125% of "black book" dealer value for used
automobiles.

Management intends to continue to pursue quality loans 
in all lending categories within our market area in 
order to honor our commitment to provide the best 
service possible to our customers. S&T's loan 
portfolio primarily represents loans to businesses and 
consumers in our market area of western Pennsylvania 
rather than to borrowers in other areas of the country 
or to borrowers in other nations. S&T has not 
concentrated its lending activities in any industry or 
group. During the past several years, management has 
concentrated on building an effective credit and loan
administration staff which assists management in 
evaluating loans before they are made and identifies 
problem loans early. 

Security Activity 

Average securities increased $31.0 million in 1996 and 
decreased $15.7 million in 1995. The 1996 increase is 
attributable to security yields being reasonable
investment alternatives to the depressed yields
in the market for new loans during the first half of
1996. The 1995 decrease was the result of utilizing
funds from the maturities and sales of securities to
fund loan growth. Loans typically provide higher yields
and have the potential of developing other banking
relationships. The largest components of the 1996 
increase included $38.4 million of U.S. treasury and 
agency securities, $4.5 million in corporate equities
and $1.5 million in Federal Home Loan Bank (FHLB)
capital stock, offset by decreases of $9.5 million of
collateralized mortgage obligations (CMOs), $2.7 million
in tax-exempt state and municipal securities and $1.2
million in corporate debt securities.


The CMOs are principally Planned Amortization Class 
(PAC) tranches of U.S. government agencies and were 
purchased during 1992 as alternatives to loans in a
<PAGE>

period of declining loan demand, and due to their 
attractive rates and reasonable risk factors. 
Declining interest rates have caused an acceleration 
of principal prepayments for these securities and 
$4.2 million are remaining at December 31, 1996. The 
equity securities portfolio is primarily comprised of 
bank holding companies, as well as preferred and
utility stocks, to take advantage of the dividends
received deduction for corporations. During 1996, 
the equity portfolio yielded 10.6% on a fully 
taxable equivalent basis and had unrealized gains, net 
of nominal unrealized losses, of $33.6 million. The 
equity securities portfolio consists of securities 
traded on the various stock markets and are subject
to change in market value. The FHLB capital stock
is a membership and borrowing requirement and is
acquired and sold at stated value.

S&T's policy for security classification includes 
U.S. treasuries, U.S. government agencies, 
mortgage-backed securities, CMOs and corporate 
equities as available for sale. Municipal securities 
and other debt securities are classified as held to 
maturity. At December 31, 1996, unrealized gains, net 
of nominal unrealized losses, for securities 
classified as available for sale were approximately 
$35.7 million.

Nonearning Assets 

Average nonearning assets increased $1.3 million in 
1996 and $2.6 million in 1995. The 1996 increase can 
be primarily attributed to an increase in accrued
interest receivable on a higher earning asset balance.

The 1995 increase can be primarily attributed to
low income housing tax credit (LIHTC) limited
partnerships entered into during 1995, as well as
an increase in accrued interest receivable on a
higher earning asset balance.

Allowance for Loan Losses 

The year-end balance in the allowance for loan losses 
increased to $17.0 million or 1.63% of total loans at 
December 31, 1996 as compared to $15.9 million or 
1.63% of total loans at December 31, 1995. The 
adequacy of the allowance for loan losses is 
determined by management through evaluation of the 
loss potential on individual nonperforming, delinquent
and high-dollar loans, review of economic conditions 
and business trends, historical loss experience, 
growth and composition of the loan portfolio as well 
as other relevant factors. The balance of 
nonperforming loans, which includes nonaccrual loans 
past due 90 days or more, at December 31, 1996 was 
$8.3 million or 0.79% of total loans. This compares to 
nonperforming loans of $2.8 million or 0.29% of total 
loans at December 31, 1995. The increase in non-
performing loans is primarily related to one commercial
real estate loan in which management believes S&T
is adequately collateralized by real property. Asset 
quality is a major corporate objective at S&T and
management believes that the total allowance for 
loan losses is adequate to absorb probable loan losses. 


Deposits 

Average total deposits increased by $64.5 million in 
1996 and $24.7 million in 1995. The mix of average 
deposits in 1996 changed with time deposits and money
market accounts increasing $43.7 million and $25.6 
million, respectively, while interest-bearing
demand and savings accounts decreased $10.5 million.
Noninterest-bearing deposits increased by $5.7 million
to 5.4% in 1996 and were approximately 11% and 12%
<PAGE>

of total deposits during 1996 and 1995. Some of these
changes can be partially explained by customers
shifting funds to higher-yielding, longer-term
certificates of deposits as interest rates increase.
In addition, a new, successful strategy for money
market account pricing was implemented in order to
make these accounts more competitive with money 
funds offered at brokerage firms.

Management believes that the S&T deposit base is 
stable and that S&T has the ability to attract new 
deposits, mitigating a funding dependency on volatile 
liabilities. Special rate deposits of $100,000 and 
over were 9% and 7% of total deposits during 1996 and
1995, respectively, and primarily represent relationships
with local customers in our market area. In addition, 
S&T has the ability to access both public and private
markets to raise long-term funding if necessary.
During 1995, S&T issued $25 million of retail 
certificates of deposits through two brokerage firms,
further broadening the availability of reasonably
priced funding sources. At December 31, 1996, there
were $16.9 million of these brokered retail certificates
of deposits outstanding.

Borrowings 

Average borrowings increased $1.7 million in 1996 and 
were comprised of retail repurchase agreements 
(REPOS), wholesale REPOS, federal funds purchased and 
long-term borrowings. S&T defines repurchase 
agreements with its retail customers as retail REPOS; 
wholesale REPOS are those transacted with other banks,
and brokerage firms with terms normally ranging from 1 
to 14 days. 

The average balance in retail REPOS decreased 
approximately $18.1 million for 1996 and increased
$19.3 million for 1995. S&T views retail REPOS as a 
relatively stable source of funds since most of 
these accounts are with local, long-term customers. 
During 1996, there was an increase of funds migration 
from retail REPOS to special rate deposits. The 
recent reduction in Federal Deposit Insurance 
Corporation (FDIC) insurance premiums have allowed 
these two products to become more comparable in price.

Wholesale REPOS and federal funds purchased averaged 
$70.5 million in 1996, a slight increase of $0.9 million 
from the 1995 averages. The increase in core deposits
and more moderate loan growth during 1996 have decreased
the usage of these types of fundings.


The interest rate risk of various funding strategies 
is managed through S&T's Asset Liability Committee 
(ALCO). During 1996, ALCO authorized three additional 
long-term borrowings of $30.0 million at a fixed rate 
and $25.0 million at an adjustable rate with the FHLB. 
At December 31, 1996, S&T had long-term borrowings 
outstanding of $38.1 million at a fixed rate and $98.5
million at an adjustable rate with the FHLB. The
purpose of these borrowings was to provide matched, 
fixed rate fundings for newly originated loans, and to 
mitigate the risk associated with volatile liability 
fundings. 

Another ALCO strategy used to manage interest rate
risk is the use of interest rate swaps. At December
31, 1996, S&T had $29.0 million of notional value 
interest rate swaps. S&T pays a fixed rate of 5.3% 
on these instruments and receives a variable rate 
based upon the London Interbank Offer Rate. The 
purpose of these off-balance sheet arrangements is 
to lock-in funding costs of fixed rate loans.
<PAGE>

All other long-term borrowings are related to the 
funding of the S&T Employee Stock Ownership Plan 
(ESOP) loan. The loan was used by the ESOP to acquire 
treasury stock from S&T. This loan is recorded in the 
financial statements as other borrowed funds, offset 
by a reduction in shareholders' equity to reflect 
S&T's guarantee of the ESOP borrowing. The balance of 
the ESOP loan at December 31, 1996 and 1995 was $0.2 
million and $0.3 million, respectively. The terms of 
this loan require annual principal payments and 
quarterly interest payments at a rate equal to 80% of 
the lender's prime rate. 

Trust Assets 

The year-end market value balance of the S&T Bank 
trust department assets, which are not accounted for 
as part of the assets of S&T, increased 12% in 1996 
and 20% in 1995. These increases were primarily the
result of management's effort to expand the marketing
of trust products and services during the periods.

RESULTS OF OPERATIONS 
Year Ended December 31, 1996 

Net Income 

Net income was a record $23.2 million or $2.10 per 
share in 1996, representing an 15% increase from the 
$20.5 million or $1.82 per share in 1995. The return 
on average assets increased to 1.63% for 1996 as 
compared to 1.54% for 1995. The return on average 
equity increased to 13.75% for 1996 compared to 13.21% 
for 1995. Increases to the net interest margin and
other revenue contributed significantly to this
enhanced earnings performance. 

Net Interest Income 

On a fully taxable equivalent basis, net interest 
income increased $2.9 million or 5% for 1996 compared 
to 1995. The net yield on interest-earning assets 
decreased slightly by 5 basis points to 4.72%, but
net interest income was positively affected by the
$71.8 million or 6% increase in average earning
assets. 

In 1996, average loans increased $41.2 million and
average securities increased $31.0 million, comprising
most of the earning asset growth. The yields on
average loans decreased by 22 bp and average securities
increased by 14 bp during this period.
<PAGE>


Average interest bearing deposits provided $58.8
million of the funds for the growth in average loans
and average securities at a cost of 4.43%, relatively
unchanged from 1995. However, the effects of declines
in average loan yields were partially offset by a
35 bp decrease in the cost of REPOS and other
borrowed funds, and the aforementioned increase in
securities yields.

Also positively offsetting net interest income was a
$14.7 million increase to average net free funds.
Average net free funds are the excess of demand
deposits, other non-interest bearing liabilities and
shareholders' equity over non-earning assets.
<PAGE>

Maintaining consistent spreads between earning assets 
and costing liabilities is very significant to S&T's 
financial performance since net interest income 
comprises 84% of operating revenue. The level and mix
of earning assets and funds is continually monitored
by ALCO in order to mitigate the interest rate
sensitivity and liquidity risks of the balance sheet.
A variety of asset/liability management strategies
were successfully implemented, within prescribed ALCO
risk parameters, that enabled S&T to maintain a net 
interest margin consistent with historical levels. 

Provision for Loan Losses 

The provision for loan losses is an amount added to 
the allowance for loan losses against which loan 
losses are charged. The provision for loan losses 
was $4.3 million for 1996 compared to $3.8 million 
in 1995. The increased provision expense is the 
result of management's assessment of economic 
conditions, credit quality statistics, loan 
administration effectiveness and other factors that 
would have an impact on probable losses in the loan 
portfolio.

Credit quality statistics are an important factor in
determining the amount of provision expense. Net loan
charge-offs totaled $3.2 million for 1996 compared to
$2.2 million for 1995. The increase in net charge-offs
is primarily related to partial charge-offs for two
problem commercial loans. The partial charge-offs
were made in order to reflect the net loan balances
closer to the market value of collateral for these
loans. Nonperforming loans to total loans increased 
to 0.79% at December 31, 1996, primarily due to
one large commercial real estate loan being
classified as nonperforming in December, 1996.

Also affecting the amount of provision expense is
loan growth. Despite a $69.3 or 7% increase in loans,
and a $1.0 million increase in net charge-offs, S&T's
allowance for loan losses to total loans was 1.63% at
December 31, 1996, unchanged from December 31, 1995.

Noninterest Income 

Noninterest income increased $2.9 million or 35% in 
1996 compared to 1995. Increases included $0.4 million
or 18% in trust income, $0.7 million or 23% in service
charges and fees, a $0.4 million or 23% increase in 
other income, and a $1.3 million or 135% increase in 
security and nonrecurring gains. 
<PAGE>


The increase in trust income was attributable to 
bankwide incentive programs and expanded marketing 
efforts designed to develop new trust business. The 
increase in service charges on deposit accounts was 
primarily the result of the introduction of new cash
management services and management's continual effort
to implement reasonable fees for services performed,
and to manage closely the collection of these fees. 
The increase in other income was a result of increased
performance for brokerage activities, letters of
credit and equity call fees. These areas were the
focus of several 1996 strategic initiatives and
product enhancements implemented in order to expand
this source of revenue. 

Security and nonrecurring gains were primarily
attributable to the sales of equity securities in
order to maximize returns by taking advantage of
market opportunities when presented.
<PAGE>

Noninterest Expense 

Noninterest expense increased $2.0 million or 6% in 
1996 compared to 1995. The increase is primarily 
attributable to increased employment and other 
expenses. S&T's efficiency ratio, which measures
noninterest expense as a percent of recurring
noninterest income plus net interest income on a fully
taxable equivalent basis, was 48.53% and 50.10% in
1996 and 1995, respectively.

Staff expense increased 3% or $0.5 million in 1996. 
The increase resulted from normal merit increases, 
higher incentive payments relative to commercial loan 
activity and several new hires relating to the opening
of the new Greensburg office. Offsetting these
increases is a higher deferral of loan origination
costs resulting from increased commercial loan
activity and lower benefit costs. Average full-time
equivalent staff increased from 567 to 572 in 1996. 

S&T maintains a defined benefit retirement plan for 
employees. Accounting guidelines of the Financial 
Accounting Standards Board require certain assumptions
to be made about long-term interest rates in order to 
apply present value calculations. S&T utilized a 
discount rate that approximated the present value 
yield on long-term treasury bonds of 7.0% in 1996 and 
6.5% in 1995. 

Other expenses increased 14% or $1.3 million in 1996 
as compared to 1995. The increase is primarily 
attributable to a $0.8 million increase in accounting,
professional consulting and legal fees. During 1996,
a $0.5 million legal accrual was established for the
potential loss related to a lawsuit initiated by
bankruptcy trustees of a former S&T loan customer. At
issue is the foreclosure rights of S&T for property
pledged as loan collateral. S&T is currently
appealing the initial court ruling. Other increases
in legal, as well as increases in accounting and
professional consulting fees are a result of the
additional services related to merger negotiations
with the Peoples Bank of Unity (Peoples Bank). A
definitive agreement for the merger was announced on
November 26, 1996 and is expected to consummate in the
second quarter 1997. Expense increases to occupancy,
equipment, marketing, data processing, and other were
not significant and reflect normal changes due to
activity increases, organization expansion, and fee
increases from vendors.


During 1995, FDIC premiums were eliminated resulting
in expense savings of $0.8 million for the first half
of 1996. However, S&T had $168 million of Oakar
deposits subject to the Savings Association Insurance
Fund (SAIF) rate of 23 basis points. On September 30,
1996, legislation was passed for recapitalization of
the SAIF fund. The SAIF fund was recapitalized by
imposing a one-time surcharge of 65.7 basis points on
any financial institution holding SAIF deposits. This
surcharge resulted in expense of $0.9 million to S&T.
For future years, the insurance rate for SAIF deposits
is expected to be significantly lower.

Federal Income Taxes 

Federal income tax expense increased $0.5 million to 
$8.0 million in 1996 as a result of higher pretax 
income in 1996. The 1996 effective tax rate of 26% was
below the 35% statutory tax rate due to the tax 
benefits resulting from tax-exempt interest, 
excludable dividend income and the tax benefits 
associated from LIHTC projects. S&T currently does not 
incur any alternative minimum tax. 
<PAGE>

RESULTS OF OPERATIONS 
Year Ended December 31, 1995 

Net Income 

Net income was a record $20.5 million or $1.82 per 
share in 1995, representing an 11% increase from the 
$18.4 million or $1.63 per share in 1994. The return 
on average assets increased to 1.54% for 1995 as 
compared to 1.49% for 1994. The return on average 
equity increased to 13.21% for 1995 compared to 13.03% 
for 1994. An improved net interest margin contributed 
significantly to this enhanced earnings performance. 

Net Interest Income 

Maintaining consistent spreads between earning assets 
and costing liabilities is very significant to S&T's 
financial performance since net interest income 
comprises 89% of operating revenue. The level
and mix of funds is continually monitored by ALCO in 
order to mitigate the interest rate sensitivity and 
liquidity risks of the balance sheet. A variety of
asset/liability management strategies were 
successfully implemented, within prescribed ALCO risk 
parameters, that enabled S&T to maintain a net 
interest margin consistent with historical levels. 

On a fully taxable equivalent basis, net interest 
income increased $3.8 million or 7% for 1995 compared 
to 1994. The net yield on interest-earning assets 
decreased slightly by 2 basis points to 4.77%, but net
interest income was positively affected by the $89.0 
million or 8% increase in average earning assets. 

In 1995, the $89.0 million of average earning asset 
growth was primarily due to average loans increasing
$105.7 million, or 13%. Partially offsetting the
effects of increases in average loans was a $15.7 
million decrease in average securities. Also during
this period, the yields on average loans increased 62
basis points and the yields on average securities
increased by 40 basis points.


Funding for the 1995 loan growth was provided by a 
variety of sources, including the $15.7 decrease in 
average securities. S&T benefited from the increased
yields in average earning assets, but funding costs
also increased, thereby offsetting any positive
effects to the net yield. Average deposits increased
$22.3 million in volume and 55 bp in interest costs.
Average REPOS and other borrowed funds increased $51.1
million and 126 bp. Average net free funds, the excess
of demand deposits, other non-interest bearing liabilities
and shareholders' equity over non-earning assets, 
increased by $15.4 million, partially offsetting the 
effect of increased costs for deposits and other 
borrowings.

Provision for Loan Losses 

The provision for loan losses is an amount added to 
the allowance against which loan losses are charged. 
The provision for loan losses was $3.8 million for 
1995 compared to $3.5 million in 1994. Provision 
expense is the result of management's assessment of 
economic conditions, credit quality statistics, loan 
administration effectiveness and other factors that 
would have an impact on probable losses in the loan 
<PAGE>

portfolio. Net loan charge-offs totaled $2.2 million 
for 1995 compared to $2.6 million for 1994. S&T's 
allowance for loan losses at December 31, 1995 was 
$15.9 million, or 1.63% of total loans compared to 
$14.3 million, or 1.55% of total loans at December 31,
1994. Nonperforming loans to total loans increased 8
basis points or 38% since December 31, 1994 to 0.29% 
at December 31, 1995.

Noninterest Income 

Noninterest income increased $1.4 million or 20% in 
1995 compared to 1994. Increases included $0.2 million
or 9% in trust income, $0.5 million or 19% in service 
charges and fees, a $0.2 million or 11% increase in 
other income, and a $0.5 million or 128% increase in 
nonrecurring gains. 

The increase in trust income was attributable to 
bankwide incentive programs and expanded marketing 
efforts designed to develop new trust business. The 
increase in service charges on deposit accounts was 
primarily the result of management's continual effort 
to implement reasonable fees for services performed 
and to manage closely the collection of these fees. 

The increase in other income was a result of increased 
performance for brokerage activities, debit/credit 
cards and credit insurance. These areas were the focus
of several 1995 strategic initiatives and product 
enhancements implemented in order to expand this 
source of revenue. 

Nonrecurring gains were primarily attributable to the 
sales of equity securities and a $0.2 million gain 
from the aforementioned student loan sale. 

Noninterest Expense 

Noninterest expense increased $1.9 million or 6% in 
1995 compared to 1994. The increase is primarily 
attributable to increased employment and other 
expenses, offset by a decrease in Federal Deposit 
Insurance Corporation (FDIC) premiums. S&T's 
efficiency ratio, which measures noninterest expense 
as a percent of recurring noninterest income plus net 
interest income on a fully taxable equivalent basis, 
was 50.10% and 50.52% in 1995 and 1994, respectively.


Staff expense increased 9% or $1.4 million in 1995. 
The increase resulted from normal merit increases, 
higher incentive payments relative to commercial loan 
activity, several new hires relating to strategic 
initiatives in the lending, trust and cash management
functions and changes in the thrift plan 
contributions. Offsetting these increases is a higher 
deferral of loan origination costs resulting from 
commercial loan activity. Average full-time equivalent 
staff increased from 552 to 567 in 1995. 

S&T maintains a defined benefit retirement plan for 
employees. Accounting guidelines of the Financial 
Accounting Standards Board require certain assumptions
to be made about long-term interest rates in order to 
apply present value calculations. S&T utilized a 
discount rate that approximated the present value 
yield on long-term treasury bonds of 6.5% in 1995 and 
8.0% in 1994. 

Other expenses increased 14% or $1.1 million in 1995 
as compared to 1994. The increase is primarily 
attributable to a $0.3 million funding of S&T's 
<PAGE>

Charitable Foundation, $0.3 million increase in 
marketing and customer relations, and a $0.2 million 
increase of partnership losses from LIHTC investments. 
The funding of the Charitable Foundation will allow 
S&T to fund community contributions well into the 
future from the Foundation and help control future 
costs. The LIHTC partnership losses are offset by tax 
credits. During 1995, FDIC premiums were reduced
from 23 basis points to 4 basis points resulting in 
expense savings of $0.8 million for the year.

Federal Income Taxes 

Federal income tax expense increased $0.9 million to 
$7.5 million in 1995 as a result of higher pretax 
income in 1995. The 1995 effective tax rate of 27% was 
below the 35% statutory tax rate due to the tax 
benefits resulting from tax-exempt interest, 
excludable dividend income and the tax benefits 
associated from LIHTC projects. S&T currently does not 
incur any alternative minimum tax. 
 
Liquidity and Interest Rate Sensitivity 

Liquidity refers to the ability to satisfy the 
financial needs of depositors who want to withdraw 
funds or borrowers needing access to funds to meet 
their credit needs. Interest rate sensitivity 
management seeks to avoid fluctuating net interest 
margins and to enhance net interest income through 
periods of changing interest rates. ALCO is 
responsible for establishing and monitoring the 
liquidity and interest rate sensitivity guidelines, 
procedures and policies. 

The principal sources of asset liquidity are cash and 
due from banks, interest-earning deposits with banks, 
federal funds, investment securities that mature 
in one year or less and the market value of securities 
available for sale. At December 31, 1996, the total of 
such assets was approximately $474.6 million or 32% of
consolidated assets. However, liability liquidity is 
much more difficult to quantify, but is further 
enhanced by a stable core deposit base, access to 
credit lines at other financial institutions and S&T's 
ability to renew maturing deposits. Certificates of 
deposit in denominations of $100,000 or more 
represented 9% of deposits at December 31, 1996 and 
were outstanding primarily to local customers. S&T's 
ability to attract deposits and borrowed funds depends 
primarily on continued rate competitiveness, 
profitability, capitalization and overall financial
condition. 

Beyond the issue of having sufficient sources to fund
unexpected credit demands or deposit withdrawals,
liquidity management also is an important factor in
monitoring and managing interest rate sensitivity
issues through ALCO. Through forecast and simulation
models, ALCO is also able to project future funding
needs and develop strategies for acquiring funds at a
reasonable cost.

ALCO uses a variety of measurements to monitor the
liquidity position of S&T. These include liquidity
gap, net alternative funding resources, net loans to
assets, net loans to deposits, volatile liabilities
and liquidity ratio. As of December 31, 1996, all of
these measurements were in compliance with ALCO policy
limitations.

Because the assets and liabilities of S&T are
primarily monetary in nature, the presentation and
analysis of cash flows in formats prescribed by 
Financial Accounting Standards Board Statement No.
95 , "Accounting for Statements of Cash Flows"
<PAGE>

(Statement No. 95), are less meaningful for managing 
bank liquidity than for other non-financial 
companies. Funds are typically provided from current 
earnings, maturity and sales of securities available 
for sale, loan repayments, deposits and borrowings. 
The primary uses of funds include new loans, 
repayment of borrowings, the purchase of securities 
and dividends to shareholders. The level and mix of 
funds sources and uses are constantly monitored and 
adjusted by ALCO in order to maintain credit, 
liquidity and interest rate risks within prescribed 
policy guidelines while maximizing earnings.

ALCO monitors and manages interest rate sensitivity 
through gap, simulation and duration analyses in order
to avoid unacceptable earnings fluctuations due to 
interest rate changes. S&T's gap model includes 
certain management assumptions based upon past 
experience and the expected behavior of customers 
during various interest rate scenarios. The 
assumptions include principal prepayments for 
mortgages, installment loans and CMOs and classifying 
the demand, savings and money market balances by 
degree of interest rate sensitivity. Utilizing the 
above assumptions results in ratios of interest rate 
sensitive assets to interest sensitive liabilities for 
the six-month and twelve-month intervals ended 
December 31, 1996 of .91% for both periods. 
Assuming immediate repricings for interest-bearing 
demand, savings and money market accounts, these 
ratios would be .68% and .74%, respectively. 

Capital Resources 

The primary source of equity growth for S&T is 
earnings retention. Hence, capital growth is a 
function of net income less dividends paid to 
shareholders, and treasury stock activities.
Shareholders' equity increased $9.3 million at
December 31, 1996 compared to December 31, 1995. Net
income was $23.2 million and dividends declared to
shareholders were $10.3 million for 1996. S&T paid 43%
of 1996 net income in dividends, equating to an annual
dividend rate of $0.94 per share. Also affecting
capital was an increase of $1.3 million in unrealized
gains on securities available for sale and the net
acquisition of treasury shares of $4.9 million.

The book values of S&T's common stock increased 7.2% 
from $14.85 at December 31, 1995 to $15.92 at December 
31, 1996 primarily due to the increase in 
shareholders' equity from retained earnings and the 
increase in unrealized holding gains on securities 
available for sale. 

S&T continues to maintain a strong capital position 
with a leverage ratio of 10.3% as compared to the 1996 
minimum regulatory guideline of 3.0%. S&T's risk-based 
capital Tier 1 and Total ratios were 13.1% and 14.3%, 
respectively, at December 31, 1996, which places S&T 
well above the Federal Reserve Board's risk-based 
capital guidelines of 4.0% and 8.0% for Tier 1 and 
Total, respectively. In addition, management believes 
that S&T has the ability to raise additional capital 
if necessary. S&T sponsors an Employee Stock Ownership
Plan (ESOP). The ESOP shares are allocated to 
employees as part of S&T's contributions to its 
employee thrift and profit sharing plans. At December 
31, 1996, 23,000 unallocated shares were held by the 
ESOP for future allocation to employees. 

During the fourth quarter of 1994, S&T announced a 
program to annually acquire up to 3% of its common 
stock as treasury shares. In 1996, S&T acquired
257,525 treasury shares on the open market, and used
89,614 treasury shares to fund the employee stock
<PAGE>

option plan, its dividend reinvestment plan for
shareholders and other general corporate purposes. The
stock repurchase program was rescinded on November 25,
1996 in conjunction with the signing of the 
definitive merger agreement with Peoples Bank.

In April 1993, shareholders approved the S&T Incentive
Stock Plan authorizing the issuance of a maximum of 
600,000 shares of S&T's common stock in order to 
assist in attracting and retaining employees of 
outstanding ability and to promote the identification 
of their interests with those of the shareholders of 
S&T. On December 19, 1994, the Stock Plan was amended 
to include outside directors. As of December 31, 1996, 
582,000 nonstatutory stock options had been granted 
to key employees and outside directors; 389,500 of 
these options are currently exercisable. 

Regulatory Matters 

S&T and S&T Bank are subject to periodic examinations 
by one or more of the various regulatory agencies. 
During 1996, an examination was conducted by the
Pennsylvania Department of Banking. This examination
included, but was not limited to, procedures designed
to review lending practices, credit quality,
liquidity, operations and capital adequacy of S&T and
its subsidiaries. No comments were received from the
Pennsylvania Department of Banking which would have a
material effect on S&T's liquidity, capital resources
or operations. As further discussed in Note R to the
financial statements, S&T's current capital position
and results of regulatory examination allows it to
pay the lowest possible rate for FDIC deposit insurance. 

Inflation 

Management is aware of the significant effect 
inflation has on interest rates and can have on
financial performance. S&T's ability to cope with this 
is best determined by analyzing its capability to 
respond to changing interest rates and its ability to 
manage noninterest income and expense. S&T monitors 
its mix of interest rate sensitive assets and 
liabilities through ALCO in order to reduce the impact 
of inflation on net interest income. Management also 
controls the effects of inflation by reviewing the 
prices of its products and services, by introducing 
new products and services and by controlling overhead 
expenses. 

Business Uncertainties 

Due to the static economy in S&T's mature market area 
and the potential for decline, management believes 
that values of loan collateral and the ability of 
borrowers to repay could be adversely affected in an 
economic downturn. However, because of S&T's adequate 
allowance for loan losses, earnings strength and 
strong capitalization, as well as the strength of 
other businesses in our market area, management does 
not expect a decline in S&T's ability to
satisfactorily perform if further decline in our 
economy occurs. In addition, S&T's recent acquisitions
provide expanded market opportunities in areas with 
better growth potential.

"Safe Harbor" Statement under the Private Securities
Litigation Reform Act of 1995

The statements in this Annual Report which are not
historical fact are forward looking statements that
involve risks and uncertainties, including, but
not limited to, the interest rate environment, the 
effect of federal and state banking and tax
regulations, the effect of economic conditions, the 
impact of competitive products and pricing, and 
other risks detailed in S&T's Securities and 
Exchange Commission filings.
<PAGE>



                         CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the Registration Statements
(Form S-8, No.33-60530 and Form S-3, No. 3-44164) pertaining to the 1992
Incentive Stock Plan and the Dividend Reinvestment Plan of S&T Bancorp, Inc.
and subsidiaries, respectively, and in the related Prospectuses of our 
report dated January 17, 1997, with respect to the consolidated financial
statements of S&T Bancorp, Inc. and subsidiaries incorporated by reference 
in this Annual Report (Form 10-K) for the year ended December 31, 1996.


Pittsburgh, Pennsylvania
March 13, 1997







<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from SEC
Form 10-K and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          33,319
<INT-BEARING-DEPOSITS>                             109
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    353,780
<INVESTMENTS-CARRYING>                          28,165
<INVESTMENTS-MARKET>                            28,943
<LOANS>                                      1,046,128
<ALLOWANCE>                                     17,043
<TOTAL-ASSETS>                               1,495,945
<DEPOSITS>                                   1,032,274
<SHORT-TERM>                                   114,980
<LIABILITIES-OTHER>                             35,567
<LONG-TERM>                                    136,848
                                0
                                          0
<COMMON>                                        29,552
<OTHER-SE>                                     146,724
<TOTAL-LIABILITIES-AND-EQUITY>               1,495,945
<INTEREST-LOAN>                                 87,176
<INTEREST-INVEST>                               24,141
<INTEREST-OTHER>                                   114
<INTEREST-TOTAL>                               111,431
<INTEREST-DEPOSIT>                              39,130
<INTEREST-EXPENSE>                              12,414
<INTEREST-INCOME-NET>                           59,887
<LOAN-LOSSES>                                    4,300
<SECURITIES-GAINS>                               2,172
<EXPENSE-OTHER>                                 35,511
<INCOME-PRETAX>                                 31,270
<INCOME-PRE-EXTRAORDINARY>                      31,270
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    23,249
<EPS-PRIMARY>                                     2.10
<EPS-DILUTED>                                     2.10
<YIELD-ACTUAL>                                    4.72
<LOANS-NON>                                      8,280
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                15,938
<CHARGE-OFFS>                                    5,188
<RECOVERIES>                                     1,993
<ALLOWANCE-CLOSE>                               17,043
<ALLOWANCE-DOMESTIC>                            17,043
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          5,191
        

</TABLE>


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