COMMERCIAL NATIONAL FINANCIAL CORP /PA
10-Q, 2000-08-10
STATE COMMERCIAL BANKS
Previous: VERSANT CORP, S-8, EX-23.02, 2000-08-10
Next: COMMERCIAL NATIONAL FINANCIAL CORP /PA, 10-Q, EX-27, 2000-08-10








                         UNITED STATES

               SECURITIES AND EXCHANGE COMMISSION

                    WASHINGTON, D. C.  20549

                           FORM 10-Q



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


For the Quarter ended JUNE 30, 2000


Commission file number 0-18676



                COMMERCIAL NATIONAL FINANCIAL CORPORATION
          (Exact name of registrant as specified in its charter)


       PENNSYLVANIA                                25-1623213
(State or other jurisdiction            (I.R.S. Employer Identification No.)
of incorporation or organization)

   900 LIGONIER STREET LATROBE, PA                   15650
(Address of principal executive offices)           (Zip Code)


Registrant's telephone number, including area code:  (724) 539-3501



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


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



CLASS                                   OUTSTANDING AT JULY  31, 2000

Common Stock, $2 Par Value              3,517,836 Shares


<PAGE>

                              INDEX


                 PART I - FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS

           Included in Part I of this report:

                                                                  Page
           Commercial National Financial Corporation
             Consolidated Balance Sheets                           3
             Consolidated Statements of Income                     4
             Consolidated Statements of Changes in
               Shareholders' Equity                                5
             Consolidated Statements of Cash Flows                 6

             Notes to Consolidated Financial Statements            7



ITEM 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations           8



                  PART II - OTHER INFORMATION


Other Information                                                 14

Signatures                                                        16


<PAGE>

<TABLE>
                                    COMMERCIAL NATIONAL FINANCIAL CORPORATION
                                            CONSOLIDATED BALANCE SHEETS

<CAPTION>
                                                 June 30           December 31
                                                  2000                 1999
<S>                                          <C>                  <C>
ASSETS
 Cash and due from banks                     $  9,368,603         $  8,654,617
 Interest bearing deposits with
 other banks                                      128,950              558,781
                                               --------------------------------
     Total cash and due from banks              9,497,553            9,213,398

  Federal funds sold                                    -            5,750,000
 Investment securities available for sale     143,016,192          124,743,186

 Loans (all domestic)                         210,171,990          204,959,798
 Less unearned income                             (57,903)            (120,463)
 Less allowance for loan losses                (2,295,909)          (1,919,453)
                                             ----------------------------------
     Net loans                                207,818,178          202,919,882

 Premises and equipment                         6,302,409            6,304,454
 Other assets                                   5,156,076            6,367,070
                                             ----------------------------------
     Total Assets                            $371,790,408         $355,297,990
                                             ==================================
LIABILITIES AND SHAREHOLDERS' EQUITY
 Deposits (all domestic):
 Non-interest bearing                        $ 45,297,686         $ 41,534,998
 Interest bearing                             227,292,193          231,412,405
                                             ----------------------------------
     Total deposits                           272,589,879          272,947,403

 Short-term borrowings                         30,875,000           15,000,000
 Other liabilities                              2,311,741            2,946,694
 Long-term borrowings                          25,000,000           25,000,000
                                             ----------------------------------
     Total Liabilities                        330,776,620          315,894,097

 Shareholders' Equity:
 Common stock, par value $2; 10,000,000
 Shares authorized; 3,600,000 issued;
 3,517,836 and 3,539,643 shares
 outstanding in 2000 and 1999                   7,200,000            7,200,000

 Retained earnings                             36,251,386           35,190,986
 Accumulated other comprehensive income -
   net of deferred taxes of $(454,389)
   in June 2000 and $(931,219) in
   December 1999                                 (882,050)          (1,807,660)
  Treasury stock, 82,164 shares at cost        (1,555,548)          (1,179,433)
                                             ----------------------------------
  Total Shareholders' Equity                   41,013,788           39,403,893
                                             ----------------------------------
     Total Liabilities and
     Shareholders' Equity                    $371,790,408         $355,297,990
                                             ==================================
</TABLE>

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

<PAGE>
<TABLE>
                  COMMERCIAL NATIONAL FINANCIAL CORPORATION
                       CONSOLIDATED STATEMENT OF INCOME

<CAPTION>
                                               Three Months                 Six Months
                                              Ending June 30              Ending June 30
                                             2000        1999           2000          1999
<S>                                      <C>          <C>           <C>           <C>
INTEREST INCOME:
 Interest and fees on loans              $4,288,154   $4,121,839     $ 8,581,315  $ 8,263,419
 Interest and dividends on investments:
    Taxable interest                      1,808,934    1,264,841       3,205,442    2,561,178
    Interest exempt from federal
     income tax                             377,444      505,503         971,125    1,022,408
    Interest on federal funds sold           26,506       81,589          94,140       81,762
    Interest on bank deposits                 4,254        1,736          10,078        2,924
                                         -----------------------------------------------------
     Total Interest Income                6,505,292    5,975,508      12,862,100   11,931,691

INTEREST EXPENSE
 Interest on deposits                     2,278,443    2,140,327       4,587,484    4,271,945
 Interest on short-term borrowings          235,600       69,666         399,742      193,742
 Interest on long-term borrowings           355,052      201,741         656,747      356,032
                                         -----------------------------------------------------
     Total interest expense               2,869,095    2,411,734       5,643,973    4,821,719

NET INTEREST INCOME                       3,636,197    3,563,774       7,218,127    7,109,972
PROVISION FOR LOAN LOSSES                   465,000      120,000         630,000      240,000
                                         -----------------------------------------------------
NET INTEREST INCOME AFTER
 PROVISION FOR LOAN LOSSES                3,171,197    3,443,774       6,588,127    6,869,972
OTHER INCOME
 Asset management and trust income          122,993       73,353         240,962      139,401
 Service charges on deposit accounts        176,207      171,179         348,322      333,689
 Other service charges and fees             174,073      148,430         351,093      326,994
 Securities gains/(losses)                        -        8,537        (862,844)      49,067
 Other income                                52,705       89,206         955,535      181,360
                                         -----------------------------------------------------
     Total Other Income                     525,978      490,705       1,033,068    1,030,511

OTHER EXPENSES
 Salaries and employee benefits           1,278,503    1,238,756       2,656,725    2,547,499
 Net occupancy expense                      139,469      148,618         289,460      301,852
 Furniture and equipment expense            210,041      169,784         412,965      306,677
 Pennsylvania shares tax                     97,006       87,713         187,817      168,904
 Other expense                              626,311      624,075       1,202,172    1,215,753
                                         -----------------------------------------------------
     Total Other Expenses                 2,351,330    2,268,946       4,749,139    4,540,685

INCOME BEFORE INCOME TAXES                1,345,845    1,665,533       2,872,056    3,359,798
 Income tax expense                         308,500      406,100         613,200      813,900
                                         -----------------------------------------------------
NET INCOME                               $1,037,345   $1,259,433      $2,258,856   $2,545,898
                                         =====================================================
Average Shares Outstanding                3,591,229    3,591,229       3,528,114    3,591,229
                                         =====================================================
EARNINGS PER SHARE                       $      .29   $      .35      $      .64   $      .71
                                         =====================================================
CASH DIVIDENDS DECLARED PER SHARE        $      .17   $      .15      $      .34   $      .28
                                         =====================================================

</TABLE>

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

<PAGE>

<TABLE>
                         COMMERCIAL NATIONAL FINANCIAL CORPORATION
             CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

<CAPTION>
                                                                                           Accumulated
                                                                                              Other            Total
                                                 Common       Retained       Treasury     Comprehensive    Shareholders'
                                                 Stock        Earnings         Stock          Income          Equity
<S>                                           <C>           <C>              <C>            <C>            <C>
Balance at December 31, 1998                  $7,200,000    $34,133,006           -         $1,828,643     $43,161,649

Comprehensive Income
  Net income                                        -         2,545,898           -               -          2,545,898
  Other comprehensive income, net of tax:
    Unrealized losses on securities
    of $(2,295,501), net of reclassification
    adjustment for gains included in net
    income of $(32,384)                             -              -              -         (2,327,885)     (2,327,885)
Total Comprehensive Income                                                                                     218,013

Cash dividends declared
$.28 per share                                      -        (1,004,958)          -               -         (1,004,958)
Purchase of treasury stock                          -              -          (458,126)           -           (458,126)
                                              -------------------------------------------------------------------------
Balance at June 30, 1999                      $7,200,000    $35,673,946       (458,126)    $  (499,242)    $41,916,578
                                              =========================================================================

Balance  at  December 31, 1999                $7,200,000    $35,190,986    $(1,179,433)    $(1,807,660)    $39,403,893

Comprehensive Income
  Net income                                        -         2,258,856           -               -          2,258,856
  Other comprehensive income, net of tax:
    Unrealized net gains on securities
    of $(1,495,087), net of reclassification
    adjustment for losses included in net
    income of $569,477                              -              -              -            925,610         925,610
Total Comprehensive Income                                                                                   3,184,466

Cash dividends declared
$.34 per share                                      -        (1,198,456)          -               -         (1,195,456)
Purchase of treasury stock                          -              -          (376,115)           -           (376,115)

                                              -------------------------------------------------------------------------
Balance at June 30, 2000                      $7,200,000    $36,251,386    $(1,555,548)      $(882,050)    $41,013,788
                                              =========================================================================

</TABLE>

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

<PAGE>
<TABLE>
              COMMERCIAL NATIONAL FINANCIAL CORPORATION
                CONSOLIDATED STATEMENTS OF CASH FLOWS

<CAPTION>
                                                         For Six Months
                                                          Ended June 30
                                                        2000         1999
<S>                                                  <C>           <C>
OPERATING ACTIVITIES
  Net Income                                         $2,258,856    $2,545,898
  Adjustments to reconcile net income to net
   cash from operating activities:
  Depreciation and amortization                         400,020       304,487
  Provision for loan losses                             630,000       240,000
  Net(accretion)/amortization of securities
    and loan fees                                      (143,969)       36,891
  Increase in interest receivable                      (300,055)      (14,785)
  Decrease in interest payable                          (85,175)     (139,653)
  (Increase) decrease in taxes payable                  746,798       (90,429)
  Decrease in other liabilities                        (549,778)     (424,157)
  Increase in other assets                              287,422        24,344
  Net securities gains                                  862,844       (49,067)
                                                      ------------------------
     Net cash provided by operating activities        4,106,963     2,433,529
                                                      ------------------------
INVESTING ACTIVITIES
  Net decrease in deposits
   with other banks                                     429,831        17,161
  Net (increase) decrease in fed funds sold           5,750,000      (550,000)
  Purchase of securities AFS                        (58,049,159)  (42,465,542)
  Maturities and calls of securities AFS              8,792,066    16,008,029
  Sale of securities AFS                             31,611,460    22,284,142
  Net increase in loans                              (5,472,105)     (205,325)
  Purchase of premises and equipment                   (397,976)     (663,472)
                                                    --------------------------
   Net cash used in investing activities            (17,335,883)   (5,575,007)
                                                    --------------------------
FINANCING ACTIVITIES
  Net decrease in deposits                             (357,524)   (1,418,935)
  Net increase in short-term borrowings              15,875,000     1,225,000
  Net increase in long-term borrowings                     -        5,000,000
  Dividends paid                                     (1,198,455)   (1,004,958)
  Purchase of treasury stock                           (376,115)     (458,126)
                                                    --------------------------
     Net cash provided by financing activities       13,942,906     3,342,981
                                                    --------------------------
                                                        713,986       201,503

Cash and cash equivalents at beginning of year        8,654,617     7,655,963
                                                    --------------------------
Cash and cash equivalents at end of quarter         $ 9,368,603   $ 7,857,466
                                                    ==========================
Supplemental disclosures of cash flow information:

   Cash paid during the year for:
   Interest                                         $ 5,729,148   $ 4,961,373
                                                    ==========================
   Income Taxes                                     $   484,000   $   729,000
                                                    ==========================

</TABLE>

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

<PAGE>

           COMMERCIAL NATIONAL FINANCIAL CORPORATION
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          June 30, 2000

Note 1  Management Representation
---------------------------------
       The  accompanying unaudited consolidated interim financial
statements  have  been  prepared  in  accordance  with  generally
accepted accounting principles for interim financial information.
However,  they  do  not  include all  information  and  footnotes
required by generally accepted accounting principles for complete
financial statements and should be read in conjunction  with  the
annual  financial  statements  of Commercial  National  Financial
Corporation for the year ending December 31, 1999, including  the
notes  thereto.   In  the  opinion of management,  the  unaudited
interim consolidated financial statements include all adjustments
(consisting of only normal recurring adjustments) necessary for a
fair statement of financial position as of June 30, 2000 and  the
results  of operations for the three and six month periods  ended
June  30,  2000  and 1999, and the statements of cash  flows  and
changes  in shareholders' equity for the six month periods  ended
June  30, 2000 and 1999. The results of the six months ended June
30,  2000  are  not necessarily indicative of the results  to  be
expected for the entire year.

Note 2  Allowance for Loan Losses
----------------------------------
   Description of changes:

                                                       2000           1999

       Allowance balance January 1                $ 1,919,453      $1,914,174

       Additions:
        Provision charged to operating expenses       630,000         240,000
        Recoveries on previously charged off
         loans                                         25,405           6,445

       Deductions:
        Loans charged off                            (278,949)       (284,620)
                                                  ----------------------------
       Allowance balance June 30                  $ 2,295,909     $ 1,875,999
                                                  ============================

<PAGE>

ITEM   2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
                    CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS
---------------------
First  Six Months of 2000 as compared to the First Six Months  of 1999
-----------------------------------------------------------------------
Pre-tax  net  income  for  the  first  six  months  of  2000  was
$2,872,056 compared to $3,359,798 during the same period of 1999,
representing a 14.52% decrease.

Interest  income was $12,862,100, an increase of 7.80%. The  loan
return rate decreased twenty-three (23) basis points to 8.42% and
the  securities  return  rate increased  thirty-nine  (39)  basis
points  to 6.39%. The return rate on total average earning assets
remained  constant  at 7.62%. Average earning asset  volume  rose
24,398,475, a 7.79% increase.

Interest expense was $5,643,973, an increase of 17.05%. The  cost
rate  on average interest-bearing liabilities was 4.25%, a thirty
(30)  basis  point  increase from a year ago.  Average  interest-
bearing liability volume rose $21,314,255, an increase of 8.73%.

Net  interest  income  rose 1.52% to $7,218,127  and  represented
4.12%  of average total assets compared to 4.30% during the first
six months of 1999.

The  average  allowance  for  loan  losses  increased  2.00%   to
$1,954,445. By comparison, total average loans grew 6.63%  during
the  same  period. The 2000 first six months provision  for  loan
losses  was  $630,000, compared to $240,000  for  the  first  six
months of 1999, an increase of 162.50%. The increase was due to a
reevaluation of the reserve required for commercial loans and  as
an  added safeguard against potential changes in general economic
conditions.

Net interest income after the application of the provision for
loan losses declined 4.10% to $6,588,127, representing a 3.76%
return on total average assets compared to 4.15% for the first
six months of 1999.

Non-interest   income   increased  .25%  to   $1,033,068.   Asset
management  and trust fees increased 72.86% to $240,962.  Service
charges  on  deposit accounts increased 4.39% to $348,322.  Other
service  charges  and  fees rose 7.37% reaching  $351,093.  Other
income  increased 426.87% to $955,535. This increase reflects  an
$817,413 premium that the bank received from selling its'  credit
card  portfolio. Net securities losses of $862,844 were  realized
on   sold  investments.  The  bank  repositioned  the  investment
portfolio  to take advantage of higher yields that were available
in the bond market.

Non-interest expense reached $4,749,139, an increase of 4.59%, or
$208,454, while total average assets grew 5.90%. Personnel  costs
rose  4.29%, a $109,226 increase. Net occupancy expense  declined
4.11%,  or $12,392. Furniture and equipment expense rose  34.66%,
representing a cost increase of $106,288. Pennsylvania shares tax
expense  was  $187,817,  an  increase of  11.20%.  Other  expense
declined 1.12%, which equated to a $13,581 decrease.

Federal  income  tax  on  total first  six  months  earnings  was
$613,200 compared to $813,900 a year ago. Net income after  taxes
decreased  $287,042  to  $2,258,856, a decrease  of  11.27%.  The
annualized return on average assets was 1.29% for the  first  six
months  of  2000 compared to 1.54% for the six months ended  June
30,  1999.  The annualized return on average equity through  June
30,  2000  was 11.11% and had been 11.72% through the  first  six
months of 1999.

<PAGE>

ITEM   2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
                    CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS (continued)
---------------------------------
Three  Months Ended June 30, 2000 as Compared to the Three Months
Ended June 30, 1999
-----------------------------------------------------------------
Pre-tax net income for the second quarter of 2000 declined 19.19%
and  was $1,345,845 compared to $1,665,533 during the same period
of 1999.

Interest  income  was $6,505,292 an increase of 8.87%.  The  loan
return  rate decreased twenty-three (23) basis points  to  8.41%,
the securities return rate increased sixty-five (65) basis points
to  6.62%  and  the return rate on total average  earning  assets
increased  twelve  (12) basis points to 7.70%. Volume  growth  in
total average earning assets was $22,879,890.

Interest expense was $2,869,095 an increase of 18.96%. The volume
increase in average interest-bearing liabilities was $20,591,559.
The cost rate increased to 4.32%, a thirty-eight (38) basis point
increase from a year ago.

The  average  allowance  for  loan  losses  increased  3.56%   to
$1,968,868, while total average loans grew 6.86%. The 2000 second
quarter  provision  for  loan losses was  $465,000,  compared  to
$120,000  for  the  second quarter of 1999, a  287.50%  increase.
Reasons for this increase were mentioned on a previous page.

Net  interest  income after the application of the provision  for
loan  losses  declined 7.92% to $3,171,197 representing  a  3.61%
return  on total average assets compared to 4.14% for the  second
quarter of 1999.

Non-interest  income  increased 35,273  or  7.19%,  to  $525,978.
Service  charges on deposit accounts increased 2.94% to $176,207.
Other  service  charges and fees grew 17.28% to  $174,073.  Other
income  decreased 40.92% to $52,705. Asset management  and  trust
income increased 67.67% to $122,993.

Non-interest expense rose $82,384, a 3.63% increase, compared  to
total  average  asset  growth  of  5.57%.  Personnel  costs  rose
$39,747, a 3.21% increase. Net occupancy expense declined  $9,149
a 6.16% decrease. Furniture and equipment expense rose $40,257, a
23.71%  increase. Pennsylvania shares tax expense was $9,293,  an
increase of 10.59%. Other expense rose $2,236, a .36% increase.

Federal  income tax on total second quarter earnings was $308,500
compared to $406,100 a year ago. Net income after taxes decreased
$222,090 to $1,037,345, a 17.63% decrease. The annualized  return
on  average assets was 1.18% for the three months ended June  30,
2000  compared  to  1.51% for the second  quarter  of  1999.  The
annualized  return  on average equity for the second  quarter  of
2000  was  10.30%  compared to 11.60% for the second  quarter  of
1999.

<PAGE>

ITEM   2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS (Continued)
---------------------------------
LIQUIDITY
---------
Liquidity, the measure of the corporation's ability to  meet  the
normal  cash  flow  needs  of  depositors  and  borrowers  in  an
efficient manner, is generated primarily from the acquisition  of
deposit   funds  and  the  maturity  of  loans  and   securities.
Additional  liquidity  can  be  provided  by  the  sale  of  debt
investment  securities  available  for  sale  which  amounted  to
$140,985,718 on June 30, 2000.

During  the  first  six months of 2000, average  interest-bearing
liabilities increased $21,314,255 over the same period  in  1999.
Investments  maturing within one year were 3.08% of total  assets
on June 30, 2000 and 4.79% on June 30, 1999.

Average  loans  grew  by $12,668,792 and the  average  securities
portfolio including federal funds sold increased $11,729,683.


INTEREST SENSITIVITY
--------------------
Interest  rate  management seeks to maintain  a  balance  between
consistent  income  growth  and  the  risk  that  is  created  by
variations   in   ability  to  reprice  deposit  and   investment
categories.   The  effort to determine the  effect  of  potential
interest  rate changes normally involves measuring the so  called
"gap"  between  assets  (loans and securities)  subject  to  rate
fluctuation  and liabilities (interest bearing deposits)  subject
to  rate  fluctuation as related to earning assets over different
time  periods  and  calculating the ratio of  interest  sensitive
assets to interest sensitive liabilities.

Repricing  periods  for the loans, securities,  interest  bearing
deposits,  non-interest bearing assets and  non-interest  bearing
liabilities   are   based   on  contractual   maturities,   where
applicable,  as  well as the corporation's historical  experience
regarding  the  impact  of  interest  rate  fluctuations  on  the
prepayment   and  withdrawal  patterns  of  certain  assets   and
liabilities.   Regular savings, NOW and other  similar  interest-
bearing   demand  deposit  accounts  are  subject  to   immediate
withdrawal and therefore are presented as beginning to reprice in
the earliest period presented in the "gap" table.

<PAGE>

INTEREST
SENSITIVITY (In thousands)

The  following table presents this information as of June 30, 2000 and
December 31, 1999:

<TABLE>
<CAPTION>


                                                            June 30, 2000
                       0-30 DAYS      31-90 DAYS      91-180 DAYS       181-365 DAYS      1 - 5 YEARS      OVER 5 YRS
<S>                     <C>           <C>             <C>               <C>               <C>              <C>
Interest sensitive
 assets                 $ 36,335      $  6,270        $  9,207          $ 20,669          $ 136,859        $141,292
Interest sensitive
 liabilities            $ 44,950      $ 25,278        $ 20,184          $ 38,936          $  95,905        $ 57,914
Interest sensitivity    ---------------------------------------------------------------------------------------------
  gap                   $ (8,615)     $(19,008)       $(10,977)         $(18,267)         $  40,954          83,378
                        =============================================================================================
Cumulative gap                        $(27,623)       $(38,600)         $(56,867)         $ (15,913)       $ 67,465
Ratio of cumulative gap               ===============================================================================
 to earning assets                      (7.83%)        (10.95%)          (16.13%)            (4.51%)         19.13%
                                      ===============================================================================
</TABLE>


<TABLE>
<CAPTION>

                                                          December 31, 1999
                       0-30 DAYS      31-90 DAYS      91-180 DAYS      181-365 DAYS      1 - 5 YEARS      OVER 5 YRS
<S>                    <C>             <C>             <C>              <C>               <C>             <C>
Interest sensitive
 assets                $ 47,052        $  5,652        $ 10,254         $ 19,052          $ 134,734       $117,867
Interest sensitive
 liabilities           $ 32,528        $ 35,983        $ 24,841         $ 29,907          $  91,278       $ 56,875
Interest sensitivity   ---------------------------------------------------------------------------------------------
  gap                  $ 14,524        $(30,331)       $(14,587)        $(10,855)         $  43,456       $ 60,992
                       =============================================================================================
Cumulative  gap                        $(15,807)       $(30,394)        $(41,249)         $   2,207       $ 63,199
Ratio of cumulative gap                =============================================================================
  to  earning  assets                    (4.68%)         (9.00%)         (12.20%)             0.65%         18.70%
                                       =============================================================================
</TABLE>

<PAGE>

ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS (Continued)

CREDIT QUALITY RISK
-------------------
The following table presents a comparison of loan performance as of June 30,
2000 with that of June 30, 1999. Non-accrual loans are those for which
interest income is recorded only when received and past due loans  are
those  which are contractually past due 90 days or more in respect  to
interest  or  principal payments.  As of June 30, 2000 the corporation
had   $73,154   in  other  real  estate  owned  and  no   in-substance
foreclosures.

                                                         At June 30,
                                                  2000                  1999

Non-performing Loans:
 Loans on non-accrual basis                 $     436,791        $     275,284
 Past due loans                                    60,129              208,464
 Renegotiated loans                               449,548              534,421
                                               --------------------------------
       Total Non-performing Loans           $     946,468        $   1,018,169
 Other real estate owned                    $      73,154        $           -

       Total Non-performing Assets          $   1,019,622        $   1,018,169
                                               ================================
Loans outstanding at end of period          $ 210,114,087        $ 192,072,104
Average loans outstanding (year-to-date)    $ 203,835,795        $ 191,167,003
Non-performing loans as percent of total
 loans                                               .49%                 .53%
Provision for loan losses                   $     630,000        $     240,000
Net charge-offs                             $     253,544        $     278,175
Net charge-offs as percent of average
 loans                                               .12%                 .15%
Provision for loan losses as
 percent of net charge-offs                       248.48%               86.28%
Allowance for loan losses as
 percent of average loans outstanding             113.19%                 .98%


CAPITAL RESOURCES

Shareholders' equity for the first six months of 2000 averaged $40,668,311
which represented a decrease of $2,763,077 over the average capital of
$43,431,388 recorded in the same period of 1999. These capital  levels
represented a capital ratio of 11.60% in 2000 and 13.12 in 1999.  When
the  loan  loss allowance is included, the 2000 capital ratio  becomes
12.16%.

The Federal Reserve Board's risk-based capital adequacy guidelines are
designed  principally as a measure of credit risk.   These  guidelines
require  that:   (1)  at  least 50% of a banking organization's  total
capital  be  common and certain other "core" equity capital  ("Tier  I
Capital");  (2)  assets and off-balance sheet items must  be  weighted
according  to risk; and (3) the total capital to risk-weighted  assets
ratio be at least 8%; and (4) a minimum 4.00% leverage ratio of Tier I
capital to average total assets.  The minimum leverage ratio is to  be
4-5 percent for all but the most highly rated banks, as determined  by
a  regulatory  rating system.  As of June 30, 2000,  the  corporation,
under these guidelines, had a Tier I and total equity capital to  risk
adjusted  assets ratio of 19.87% and 20.96% respectively. The leverage
ratio was 11.84%.

<PAGE>


ITEM 2.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                       AND RESULTS OF OPERATIONS (Continued)


CAPITAL RESOURCES (continued)

The table below presents the corporation's capital position at June 30, 2000
(Dollar amounts in thousands)

                                                              Percent
                                                            of Adjusted
                                                  Amount       Assets
                                               -------------------------
Tier I Capital                                 $ 41,896         19.87
Tier I Requirement                                8,433          4.00

Total Equity Capital                           $ 44,192         20.96
Total Equity Capital Requirement                 16,866          8.00



Leverage Capital                               $ 41,896         11.84
Leverage Requirement                             14,153          4.00


-------------------------------------------------------------------------



YEAR 2000
---------
During 1999 and years prior, the corporation completed the
process of preparing for the year 2000 date change. This
process  involved  reviewing,  modifying  and  replacing
existing  hardware  and  software,  as  necessary.   The
corporation also assessed the preparedness of our  third
party vendors, whom we are heavily dependent upon, along
with  our  major commercial loan customers.  Contingency
plans  for  the year 2000 were developed and  maintained
throughout the pre-event period in order to be  prepared
for any year 2000 glitches that may occur.

To date, the corporation has not encountered any materially
significant   problems  associated  with   our   mission
critical systems or vendors. Occurrences related to  the
year  2000  issue  could still  occur  and  may  have  a
material  impact  on the operations  and  the  financial
condition of the corporation and its customers.  In  the
event  that  the  customers'  financial  positions   are
weakened  due  to  the year 2000 issue,  credit  quality
could  be  affected. The corporation  will  continue  to
monitor  the  year 2000 issue throughout  2000  and  act
accordingly should any problem arise.

<PAGE>

               PART II - OTHER INFORMATION


  ITEM 1.  LEGAL PROCEEDINGS

           Not applicable.

  ITEM 2.  CHANGES IN SECURITIES

           Not applicable.

  ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

           Not applicable.

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

a.    April 18, 2000 Annual Meeting of Shareholders

b.c.  Directors elected at the meeting and results of voting:

Director                 For       Against     Withheld      Abstentions
------------------------------------------------------------------------
Gregg E. Hunter       2,982,186    11,910
Joedda M. Sampson     2,981,986    12,110
Debra L. Spatola      2,981,236    12,860
Louis A. Steiner      2,982,136    11,960
George V. Welty       2,982,186    11,910

Continuing directors:

John T. Babilya                 Roy M. Landers
George A. Conti, Jr.            John C. McClatchey
Richmond H. Ferguson            Joseph A. Mosso
Dorothy S. Hunter               Louis T. Steiner
Frank E. Jobe                   E. Edward Wible



Ratification of the appointment of Stokes Kelly and  Hinds,  LLC,
as independent auditors:
                         For      Against     Withheld     Abstained
                      -----------------------------------------------
                      2,982,246    8,040                     3,810


d. N/A


ITEM 5.  OTHER INFORMATION

           Not applicable

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

           Not applicable

                            SIGNATURES


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



                          COMMERCIAL NATIONAL FINANCIAL CORPORATION
                                 (Registrant)






Dated: August 10, 2000            /s/ Louis T. Steiner
                                  ------------------------
                                  Louis T. Steiner,
                                  President and Chief Executive Officer




Dated: August 10, 2000           /s/ Wendy S. Schmucker
                                 -------------------------
                                 Wendy S. Schmucker
                                 Secretary/Treasurer

<PAGE>


Commercial National Financial Corporation
900 Ligonier Street
Latrobe, Pennsylvania 15650
Telephone (724) 539-3501

Banking Subsidiary:
Commercial National Bank of Pennsylvania


OFFICE LOCATIONS
Latrobe Area
        900 Ligonier Street                (724) 539-3501
        1900 Lincoln Avenue                (724) 537-9980
        11 Terry Way *                     (724) 539-9774

Pleasant Unity
        Church Street *                    (724) 423-5222

Ligonier
        201 Main Street *                  (724) 238-9538

West Newton
        109 East Main Street *             (724) 872-5100

Greensburg Area
        Georges Station Road *             (724) 836-7600
        19 North Main Street               (724) 836-7699

        Asset Management and               (724) 836-7670
        Trust Division
        19 North Main Street

Drive-up Facility
     Latrobe
        Lincoln Road at
        Josephine Street *                 (724) 537-9980

Murrysville
        4785 Old William Penn Highway      (724) 733-4888

* Automatic Teller Facilities

In addition to full-service MAC machines located at all Commercial
National offices listed above (except Latrobe and Courthouse
Square) additional 24-hour ATMs are available for your convenience
at Arnold Palmer Regional Airport, Greensburg Kirk Nevin Arena,
Latrobe Area Hospital, New Alexandria Qwik Mart, Norvelt Open Pantry
and Saint Vincent College. All are linked to the national
Cirrus, Honor and Plus networks and also accept MasterCard,  Visa,
Discover and American Express for cash advances.


Touchtone Teller 24-hour banking service:    Website Address:
(724)537-9977                                www.cnbthebank.com
Free from Blairsville, Derry,
Greensburg, Kecksburg, Latrobe,
Ligonier and New Alexandria.
1-800-803-BANK
Free from all other locations.

INSURANCE
Commercial National Insurance Services      Commercial National Insurance
232  North  Market  Street                  Services is a partnership of Gooder
Ligonier,  PA  15658                        & Mary, Inc., and Commercial
(724)238-4617                               National Investment Corporation, a
(877)205-4617 (toll free)                   wholly owned subsidiary of
(724)238-0160 (fax)                         Commercial National Financial
[email protected]                   Corporation.
www.cnbinsurance.com




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