SLIPPERY ROCK FINANCIAL CORP
10-K, 1999-03-31
NATIONAL COMMERCIAL BANKS
Previous: SLIPPERY ROCK FINANCIAL CORP, DEF 14A, 1999-03-31
Next: MATRITECH INC/DE/, 10-K405, 1999-03-31



<PAGE>
              FORM 10-K-ANNUAL REPORT PURSUANT TO SECTION 13
             OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

X   ANNUAL REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF
    1934 [ FEE REQUIRED]

For the fiscal year ended December 31, 1998

    TRANSITION REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE A
    1934 [NO FEE REQUIRED]

For the transition period from           to           .
                              -----------  -----------

Commission file Number: 0-21720

                   SLIPPERY ROCK FINANCIAL CORPORATION
           (Exact name of registrant as specified in its charter)

PENNSYLVANIA                                          25 - 1674381
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                        Identification Number)

100 South Main Street
Slippery Rock, Pennsylvania                           16057 - 1245
(Address of principal executive offices)              (Zip Code)

Registrant's telephone number, including area code: (724) 794-2210

Securities registered pursuant to Section 12(b) of the Act:  Not Applicable

Securities registered pursuant to Section 12(g) of the Act: Common Stock, par
value 

Indicate by check mark whether the registrant (l) has filed all reports
required to 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 requirement 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 contained 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 non-affiliates computed
by reference to the price as of December 31, 1998, is $37,424,353.

The number of shares outstanding of the issuer's Common Stock, as of March 1,
1999, was 2,764,248 shares of Common Stock, par value $0.25 per share.

                                    1

<PAGE>
DOCUMENTS INCORPORATED BY REFERENCE

Part I      Annual Report to Shareholders for Fiscal year Ended 
            December 31, 1998

Part III    Proxy statement for the 1999 Annual Meeting of shareholders to be
            held April 20, 1999

                  Page 1 of 58 Pages with Exhibits
                  Page 1 of 10 Pages without Exhibits
                  Exhibit Index on Page 11




                                    2

<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION
FORM 10-K

Index

Part I                                                                 Page
 
Item 1.   Business                                                      4-5

Item 2.   Properties                                                     5

Item 3.   Legal Proceedings                                              5

Item 4.   Submission of Matters to a Vote of Security Holders            5



Part II

Item 5.   Market for Registrant's Common Equity and Related
          Stockholder Matters                                            6

Item 6.   Selected Financial Data                                        6

Item 7.   Management's Discussion and Analysis of Financial
          Condition and Results of Operation                             6

Item 7A.  Quantitive and Qualitive Disclosures About Market Risk        6-7

Item 8.   Financial Statements and Supplementary Data                    7

Item 9.   Changes in and disagreements with Accountants on Accounting
          and Financial Disclosures                                      7

Part III

Item 10.  Directors and Executive Officers of the Registrant             7

Item 11.  Executive Compensation                                         7

Item 12.  Security Ownership of Certain Beneficial Owners 
          and Management                                                 7

Item 13.  Certain Relationships and Related Transactions                 7

Item 14.  Exhibits, Financial Statement Schedules, and 
          Reports on Form 8-K                                            8


Signatures                                                              9-10

Index to Exhibits                                                       11

                                    3

<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION
FORM 10K
Part I

Item 1.   Business

General
- -------

Slippery Rock Financial Corporation ("Company") is a one bank holding company
organized under the laws of the Commonwealth of Pennsylvania.  In addition,
the Company is registered with and supervised by the Board of Governors of the
Federal Reserve System (the Federal Reserve Board).  On June 30, 1992, The
First National Bank of Slippery Rock (Bank) completed the reorganization of
the Bank into a holding company structure through the exchange of the
outstanding shares of common stock for shares of common stock of Slippery Rock
Financial Corporation (Company).  The Company's primary business is the
holding of all of the outstanding common shares of its wholly-owned
subsidiary, The First National Bank of Slippery Rock.  The Company's primary
source of income has been dividends paid by the Bank.

The Bank is nationally chartered and is a member of the Federal Reserve
System.  The Bank's deposits are insured by the Federal Deposit Insurance
Corporation (FDIC) and is a full-service institution and offers various demand
and time deposit products and originates secured and unsecured commercial,
consumer and mortgage loans.

The Bank has two offices located in Slippery Rock, Pennsylvania and one each
in the communities of Prospect, Portersville, Grove City, and Harrisville,
Pennsylvania.  In addition to its retail locations, the Bank has an operations
center located in  Slippery Rock Township.

Supervision and Regulation
- --------------------------

The Company is subject to the jurisdiction of the Securities and Exchange
Commission ("SEC").  In addition, Slippery Rock Financial Corporation is also 
subject to the provisions of the Bank Holding Company Act of 1956, as amended 
("Bank Holding Company Act") and to the supervision of the Federal Reserve 
Board.  The Bank Holding Company Act requires Slippery Rock Financial 
Corporation to receive prior approval of the Federal Reserve Board before it 
owns or controls more than 5% of the voting shares of any financial institution.

A bank holding company is prohibited from engaging in or acquiring control of
more than 5% of the voting shares of any company engaged in non- banking
activities unless the Federal Reserve Board views the activities to be closely
related to banking or managing or controlling banks.  In addition, the Bank
Holding Company Act prohibits changes in control of a bank holding company
without prior notice to the Federal Reserve Board.

Slippery Rock Financial Corporation is required to file an annual report with
the Federal Reserve Board and any additional information as required.  The
Federal Reserve Board may also require examinations of Slippery Rock Financial
Corporation or any or all of its subsidiaries.

The Federal Reserve Act applies certain restrictions on a bank subsidiary of a
bank holding company regarding extensions of credit to the bank holding
company or any of its other subsidiaries, investments in stocks or other
securities of the bank holding company or the use of such stocks or securities
as collateral to any borrower.

Legislation and Regulatory Changes
- ----------------------------------

Changes and proposed changes to laws and regulations applicable to banks and
bank holding companies are frequently made by the various legislative and
regulatory bodies.  No predictions as to the impact these changes may have on
Slippery Rock Financial Corporation or its subsidiary can be made.

On September 29, 1994, the President signed into law the Riegle-Neal
Interstate Banking and Branching Efficiency Act of 1994 ( the "Interstate
Banking Act").  Under  the Interstate Banking Act, the Federal Reserve Board,
subsequent to analytical review, may approve an application by the Company to
acquire all or substantially all of the assets of a bank located outside of
the Commonwealth of Pennsylvania  regardless of  whether such a transaction is
prohibited under the law of any state.  In addition, the Interstate Banking
Act provides that, beginning June 1, 1997, federal supervisory agencies may
approve a merger of the Bank with another bank located in a different state or 
the establishment of a new branch office either by acquisition or "de novo"
unless the Commonwealth of Pennsylvania enacts legislation prior to that date 
which specifically allows or prohibits a merger with a financial institution
in another state.  Management currently has no plans to engage in interstate
banking activities.

                                    4

<PAGE>
Government Monetary Policy
- --------------------------

Financial institutions may be affected by legislative changes and by the
monetary and fiscal policies of various legislative and regulatory bodies.  A
primary function of the Federal Reserve Board is to promote economic growth by
influencing interest rates and the national supply of money and credit.  The
Federal Reserve Board accomplishes this through the use of open market
activities of the buying and selling of U. S. Government securities, by
changing the discount rate on bank borrowings and by changing the level of
reserve requirements on bank deposits.

All of these instruments of monetary policy are used in various combinations
to influence the volume of bank lending activity, the volume  of investment
and  deposit activity and  the interest rates charged on loans and  paid on
deposits. Because these instruments significantly influence short- term
interest rates, the monetary policies of the Federal Reserve Board have had a
significant effect on the operating results of banks in the past and are
expected to continue to do so in the future.

History and Business - Bank
- ---------------------------

The Bank's headquarters are located at 100 South Main Street, Slippery Rock,
Pennsylvania 16057.  The Bank had total assets, liabilities and total equity
of $215,754,000, $191,623,000 and $24,131,000 respectively at December 31,
1998.

The Bank is a full service financial institution, whose products and services
include the accepting of time and demand deposits, and the origination of
secured and unsecured commercial, mortgage and consumer loans.  In addition to
these services, the Bank also has a full service trust division, that not only
offers traditional trust services, but the sale of mutual funds  and annuities
as well.  The Bank's business is not seasonal in nature. 

At December 31, 1998, the Bank had 83 full-time employees and 20 part- time
employees.

Competition
- -----------

The Bank competes with other area commercial banks, savings and loan
institutions and credit unions.  In addition, the Bank competes with major
regional financial institutions headquartered in other areas of Pennsylvania.
The Bank also competes for deposits with other non financial institutions such
as those firms that offer mutual funds or insurance annuities.  Interest
charged on loans, interest paid on deposits and service charges on deposit
accounts are all comparable to competitors in the general market place.

Item 2.   Properties

The Bank has a full service drive through branch facility in addition to the
Main banking facility in Slippery Rock, Pennsylvania, as well as one full
service branch facility each in the communities of Prospect, Portersville,
Harrisville, and Grove City, Pennsylvania.  The Bank also has an operations
center located in Slippery Rock Township.  In addition, in 1999 the Bank moved
its trust department to a freestanding facility in Slippery Rock.  While the
Bank owns all of its facilities, it is subject to a real estate mortgage
obligation at its Prospect, Pennsylvania location.  The details of which can
be found in note 9 of the notes to financial statements on page 13 of the
Company's 1998 annual report.

In addition, on September 4, 1997, the Bank acquired certain assets and
deposit liabilities of the Slippery Rock, Pennsylvania office of First Western
Bank, F.S.B.  The transaction was accounted for as a purchase.  The Bank
assumed the deposit liabilities of the office and acquired premises and
equipment.  The purchased branch was subsequently closed with all assets and
liabilities being combined  with the Bank's Main Street branch.  In 1998, the
Bank renovated the purchased facility for the purposes of housing the Bank's
expanded trust services division.

Slippery Rock Financial Corporation's headquarters are located at the Bank's
Main office facility at 100 South Main Street, Slippery Rock, Pennsylvania,
16057.  The Company pays no rent or other form of consideration for the use of
the facility as its corporate headquarters.

Item 3.    Legal Proceedings

           (Not Applicable)

Item 4.    Submission of Matters to a Vote of Security Holders

           (Not Applicable)

                                    5

<PAGE>
Part II

Item 5.    Market for Registrant's Common Equity and Related Stockholder Matters

The information required by this Item pertaining to Market for Common Equity
and Related Stockholder Matters is included in the Company's 1998 Annual
report on page 34, and is incorporated herein by reference.

Item 6.    Selected Financial Data

The information required by this Item pertaining to Selected Financial Data is
included in the Company's 1998 Annual report on page 2, and is incorporated
herein by reference.

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

The information required by this Item pertaining to Management's Discussion
and Analysis of Financial Condition and Results of Operations is included in the
Company's 1998 Annual report on pages 21 through 34, and is incorporated
herein by reference.

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

Market risk for the Company is comprised primarily from interest rate risk
exposure and liquidity risk.   Since virtually all of the interest-earning
assets and paying liabilities are at the Bank,  virtually all of the interest
rate risk and liquidity risk lies at the Bank level.  The Bank is not subject
to currency exchange risk or commodity price risk, and has no trading
portfolio, and therefore, is not subject to any trading risk.  In addition,
the Bank does not participate in hedging transactions such as interest rate
swaps and caps.  Changes in interest rates will impact both income and expense
recorded and also the market value of long-term interest-earning assets. 
Interest rate risk and liquidity risk management is performed at the Bank
level.  Although the Bank has a diversified loan portfolio, loans outstanding
to individuals and businesses are dependent upon the local economic conditions
in the immediate trade area.  

One of the principal functions of the Company's asset/liability management
program is to monitor the level to which the balance sheet is subject to
interest rate risk.  The goal of the asset/liability program is to manage the
relationship between interest rate sensitive assets and liabilities, thereby
minimizing the fluctuations in the net interest margin, which achieves
consistent growth of net interest income during periods of changing interest
rates.

Interest rate sensitivity is the result of differences in the amounts and
repricing dates of a bank's rate sensitive assets and rate sensitive
liabilities. These differences, or interest rate repricing "gap", provide an
indication of the extent that the Company's net interest income is effected by
future changes in interest rates.  During a period of rising interest rates, a
positive gap, a position of more rate sensitive assets than rate sensitive
liabilities, is desired. During a falling interest rate environment, a
negative gap is desired, that is, a position in which rate sensitive
liabilities exceed rate sensitive assets.  

At December 31, 1998, the Company had a cumulative negative gap of $27,732,000
at the one year horizon.  The gap analysis indicates that if interest rates
were to rise 100 basis points (1.00%), the Company's net interest income would
decline at the one year  horizon  because  the  Company's rate sensitive  
liabilities  would reprice faster than rate sensitive assets.  Conversely, if 
rates were to fall 100 basis points, the Company would earn more in net
interest  income. 

Management also manages interest rate risk with the use of simulation modeling
which measures the sensitivity of future net interest income as a result of
changes in interest rates.  The analysis is based on repricing opportunities
for variable rate assets and liabilities and upon contractual maturities of
fixed rate instruments .

The simulation also calculates net interest income based upon estimates of the
largest foreseeable rate increase or decrease, (+or - 200 basis points or
2.00%).  The current analysis indicates that, given a 200 basis point
overnight movement in interest rate, the Bank would experience a potential
$220,000 or 2% change in net interest income.  It is important to note,
however, that this exercise would be of a worst case scenario.  It would be
more likely to have incremental changes in interest rates, rather than a
single significant increase or decrease.  When management believes interest
rate movements will occur,  it can restructure the balance sheet and thereby
the ratio of rate sensitive assets to rate sensitive liabilities which in turn
will effect the net interest income.  It is important to note; however, not 
all assets and liabilities with similar maturities and repricing opportunities
will reprice at the same time or to the same degree and therefore, could
effect forecasted results.

Much of the Bank's deposits have the ability to reprice immediately; however,
deposit rates are not tied to an  external index.  As a result, although
changing market interest rates impact repricing, the Bank retains much of the
control over repricing by determining itself the extent and timing of
repricing of deposit products.   In addition, the Bank maintains a significant
portion of its investment portfolio as available for sale securities and also
has a significant variable rate loan portfolio which is used to offset rate
sensitive liabilities.

                                    6

<PAGE>
Changes in market interest rates can also affect the Bank's liquidity position
through the impact rate changes may have on the market value of the available
for sale portion of the investment portfolio.  Increases in market rates can
adversely impact the market values and therefore, make it more difficult for
the Bank to sell available for sale securities needed for general liquidity
purposes without incurring a loss on the sale.  This issue is addressed by the
Bank with the use of borrowings from the Federal Home Loan Bank ("FHLB") and
the selling of fixed rate mortgages as a source of liquidity to the Bank.

The Company's liquidity plan allows for the use of long-term advances or
short-term lines of credit with the FHLB as a source of funds.  Borrowing from
FHLB not only provides a source of liquidity for the Company, but also serves
as a tool to reduce interest risk as well.  The Company may structure
borrowings from FHLB to match those of customer credit requests, and
therefore, lock in interest rate spreads over the lives of the loans.  

In addition to borrowing from the FHLB as a source for liquidity, the Company
also participates in the secondary mortgage market.  Specifically, the Company
sells fixed rate, residential real estate mortgages to the Federal Home Loan
Mortgage Corporation ("Freddie Mac").  The sales to Freddie Mac not only
provide an opportunity for the Bank to remain competitive in the market place,
by allowing it to offer a fixed rate mortgage product, but also provides an
additional source of liquidity and an additional tool for management to limit
interest rate risk exposure.  The Bank continues to service all loans sold to
Freddie Mac.  

Item 8.    Financial Statements and Supplementary Data

The Company's consolidated financial statements and notes thereto contained in
the 1998 Annual Report are filed as Exhibit 13 hereto and are incorporated in
their entirety by reference under this item.

                                                               Annual Report 
                                                                   Page
- -----------------------------------------------------------------------------
       Consolidated Balance Sheet                                    3
                            
       Consolidated Statement of Income                              4

       Consolidated Statement of Changes in Stockholders equity      5        
   
       Consolidated Statement of Cash Flows                          6

       Notes to Consolidated Financial Statements                   7-19

Item 9.    Changes in and disagreements with Accountants on Accounting and
Financial Disclosure

(Not Applicable)

Part III

Item 10.   Directors and Executive Officers of the Registrant

The information required by this Item pertaining to directors of the Company
is included in the Company's Proxy Statement for its 1999 Annual Meeting of
Shareholders on pages 4 and 5 and page 11 and is incorporated herein by
reference.

Item 11.   Executive Compensation

The information required by this Item is included in the 1999 Proxy Statement
in the Executive Compensation section on pages 6 through 11, and is
incorporated herein by reference.


Item 12.   Security Ownership of Certain Beneficial Owners and Management.

The information required by this Item is included in the 1999 Proxy Statement
in the Voting Securities section on pages 1 through 3, and is incorporated
herein by reference.

Item 13.   Certain Relationships and Related Transactions.

The information required by this Item is included in the 1999 Proxy Statement
in the Transactions with Management section on page 12, and is incorporated
herein by reference.

                                    7

<PAGE>
Part IV

Item 14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a) The following table presents those exhibits required by Item 601 of
Regulation S-K

Slippery Rock Financial Corporation
Form 10-K Exhibit List

       (a)     Exhibits required by Item 601 of Regulation S-K:

Exhibit Number

2             N/A

3(i)          Articles of Incorporation filed on March 6, 1992 as Exhibit 3(i)
              to Registration Statement on Form S-4 (No. 33-46164) and
              incorporated herein by reference.

3(ii)         By-laws filed on March 6, 1992 as Exhibit 3(ii) to Registration
              Statement on Form S-4 (No. 33-46164) and incorporated herein by
              reference.

4             N/A

9             N/A

10            N/A

11            N/A

12            N/A

13            Annual Report to Shareholders for Fiscal Year Ended December 31,
              1998 filed with the Commission on March 31, 1999 and
              incorporated herein by reference.

16            N/A

18            N/A

21            List of subsidiaries

22            N/A

23            N/A

24            N/A

27            Financial Data Schedule

28            N/A

99.1          Notice of Annual Meeting, Proxy Statement and form of Proxy for
              Annual Meeting of Shareholders to be held on April 20, 1999
              filed with the Commission on March 31, 1999 and incorporated
              herein by reference.

99.2          Accountant's Opinion

              (b)     Reports on Form 8 - K
                      None

                                    8

<PAGE>
SIGNATURES



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

Slippery Rock Financial Corporation

By:    /s/ William C. Sonntag
       -------------------------
       William C. Sonntag
       President & CEO
Date:  March 16, 1999


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.

By::   /s/ Mark A. Volponi
       -------------------------
       Mark A. Volponi
       Treasurer
Date:  March 16, 1999


By:    /s/ Eleanor L. Cress
       -------------------------
       Eleanor L. Cress
       Secretary
Date:  March 16, 1999

                                    9

<PAGE>
Signatures (Continued)

By:    /s/ John W. Conway
       -------------------------
       John W. Conway
       Director
Date:  March 16, 1999

By:    /s/ Grady W. Cooper
       -------------------------
       Grady W. Cooper
       Director
Date:  March 16, 1999

By:    /s/ Robert M. Greenberger
       -------------------------
       Robert M. Greenberger
       Director
Date:  March 16, 1999

By:    /s/ Robert E. Gregg
       -------------------------
       Robert E. Gregg
       Director
Date:  March 16, 1999

By:    /s/ William D. Kingery
       -------------------------
       William D. Kingery
       Director
Date:  March 16, 1999

By:    /s/ Paul M. Montgomery
       -------------------------
       Paul M. Montgomery
       Director
Date:  March 16, 1999

By:    /s/ S. P. Snyder
       -------------------------
       S. P. Snyder
       Director
Date:  March 16, 1999

By:    /s/ William C. Sonntag
       -------------------------
       William C. Sonntag
       Director
Date:  March 16, 1999

By:    /s/ Charles C. Stoops, Jr.
       -------------------------
       Charles C. Stoops, Jr.
       Director
Date:  March 16, 1999

By:    /s/ Norman P. Sundell
       -------------------------
       Norman P. Sundell
       Director
Date:  March 16, 1999


<PAGE>
                            Index to Exhibits

 
Item Number                   Description      
- -----------------------------------------------------------------------

     21                List of Subsidiaries           

     99.2              Report of Independent Auditors




                                     11



<PAGE>
Dear Shareholders:

   Consolidated net income reached a new high of $3,054,000, an increase of
$171,000 or 5.9% from the $2,883,000 reported the previous year. Earnings per
share of $1.11 compared to $1.05 per share for the same twelve month period in
1997, an increase of 5.7%.  Total assets for the corporation reached a new
high of $215,773,000 at year end, December 31, 1998, an increase of $8,625,000
or 4.2% from December 31, 1997.  Total deposits were $190,149,000 at December
31, 1998 compared to $181,225,000 at December 31, 1997, an increase of
$8,924,000 or 4.9%. Return on average assets of 1.45% at December 31, 1998
compared to a return of 1.46% at December 31, 1997 while the return on average
equity of 13.06% at December 31, 1998 compared to 13.52% at December 31, 1997.
   During 1998, two major construction projects were completed for our Bank.
The old First Western Bank branch on South Main Street in Slippery Rock was
remodeled to house the Trust Division. The new trust building consists of
three offices, a reception area, a work area and lobby. This new facility
provides easier access for our customers and expanded space in which to market
alternative investment products.  In addition to the traditional services,
such as estate planning and trusts, we are now able to offer new products such
as mutual funds, annuities and life insurance as well as individual stock
purchases. As the banking industry continues to change, the addition of these
new products will enable your Bank to compete with the many other financial
service companies.
   The second building project completed in 1998 was the construction of the
new Plaza Office on Route 173 in Slippery Rock. The original office was sold
to the Giant Eagle Plaza and the new expanded facility was built directly
across the road. The new Office is a full service branch offering retail
lending services, safe deposit boxes, a drive-thru ATM and a drive-up night
depository. This office was built to accommodate the growth that we anticipate
in the Slippery Rock market in the coming years.
   As I mentioned last year, the Bank has signed a lease with Giant Eagle to
open a grocery store branch when the expansion of the Giant Eagle is complete.
That construction has been delayed, but we anticipate the grocery store branch
would be open during the year 2000. The Giant Eagle branch will be open
extended hours on weekends and evenings to better serve our modern fast paced
society.
   You have probably heard quite a bit of discussion about the Year 2000 or
Y2K issue in the news media recently. During 1999, there will be a great
amount of publicity about possible problems with the year-end date change. Our
Bank has had a Year 2000 committee working on this issue since 1997. We have
assessed all of our internal and external systems and have successfully
completed testing of the Bank's main computer processing systems. The Bank is
also working closely with our third party service providers to monitor their
readiness for Year 2000. We are confident that we will be prepared for the
Year 2000 date change.
   In light of the increasing competition from many commission based financial
service companies, our Bank has initiated a formal sales training program for
all employees. Every employee, including senior management, will have training
related to their area of responsibility within the Bank. Your Board of
Directors and management believe that in order to be competitive in the future
with many non-bank businesses, that we must be begin to change our culture. We
will still be a service oriented community bank, but we must focus more on
selling our products. Banks can no longer afford to sit back and wait for
customers to walk through the door. Sales training will become an ongoing part
of the Bank's operating philosophy in the future.
   Work on a Home Page/Website for the Bank is nearing completion. Current or
potential customers will be able to access key information about the Bank's
rates, products, and services, by using the Internet. Our website address will
be www.FNBSR.COM, and we hope to have this project completed and operational
by third quarter of 1999.
   As a result of numerous mergers of competing banks within our market area,
the Board of Directors has made the decision to purchase two building sights
in Lawrence County. The Board of Directors and management believe that there
are sound business opportunities in that market due to the fact that there are
no longer any community banks based in Lawrence County. We believe that our
philosophy of accepting deposits and returning those deposits back to the
community in the form of loans to local businesses and consumers will be well
accepted in that market. No definite date has been set to begin construction,
but both locations will be full service branch banks with drive up facilities.
   As we approach the new millennium I am pleased to report that your Bank
continues to be a strong progressive financial institution. The financial
service industry continues to change rapidly and your Board of Directors and
management believe that our Bank is poised to take advantage of new
opportunities as they arise. The success of the Bank is dependent upon the
Board, management, employees and shareholders all working together. I would
like to take this opportunity to thank everyone for all of their efforts this
past year and I encourage all of you to attend the Annual Meeting on April 20,
1999 at the Slippery Rock Township Building. We look forward to seeing you
there.
    Sincerely,


    William C. Sonntag
    President & CEO

<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION
SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
                                                        Five Years Ended December 31,
                                      -----------------------------------------------------------------
                                         1998          1997          1996          1995          1994
                                      -----------------------------------------------------------------
                                                (Dollars in thousands except per share data)

SUMMARY OF EARNINGS

<S>                                   <C>           <C>           <C>           <C>           <C>
Interest income                       $  16,091     $  15,152     $  13,744     $  12,486     $  11,042

Interest expense                          6,986         6,515         5,761         4,878         4,049
                                      -----------------------------------------------------------------
 
Net interest income                       9,105         8,637         7,983         7,608         6,993
Provision for loan losses                   310           275           200           275           163
                                      -----------------------------------------------------------------

Net interest income after
    provision for loan losses             8,795         8,362         7,783         7,333         6,830
Other income                              1,629         1,053           846           902           809
Other expense                             6,017         5,432         4,964         4,680         4,534
                                      -----------------------------------------------------------------

Income before income taxes                4,407         3,983         3,665         3,555         3,105
Applicable income tax expense             1,353         1,100           995         1,056           839
                                      -----------------------------------------------------------------
NET INCOME                            $   3,054     $   2,883     $   2,670     $   2,499     $   2,266
                                      =================================================================

PER SHARE DATA (1)

Earnings per share                    $    1.11     $    1.05     $    0.97     $    0.91     $    0.82
Dividends paid                        $    0.39     $    0.35     $    0.29     $    0.24     $    0.20
Book value per share at period end    $    8.79     $    8.05     $    7.36     $    6.64     $    5.92
Average number of shares outstanding  2,759,802     2,756,278     2,756,248     2,756,248     2,756,248

STATEMENT OF
CONDITION STATISTICS
(At end of period)

Assets                                $ 215,773     $ 207,148     $ 195,713     $ 162,011     $ 147,374
Deposits                              $ 190,149     $ 181,225     $ 164,779     $ 140,664     $ 129,322
Loans                                 $ 160,854     $ 157,501     $ 141,286     $ 122,747     $ 112,613
Allowance for loan losses             $   1,410     $   1,299     $   1,177     $   1,098     $   1,037
Interest-bearing deposits 
  in other banks                      $   8,016     $      68     $     287     $     118     $     127
Investment securities                 $  21,841     $  20,030     $  37,346     $  25,755     $  19,638
Short-term borrowings                               $   2,000     $   9,000     $   1,300              
Long term debt                        $     333     $     552     $     754     $     939     $   1,109
Stockholders' equity                  $  24,255     $  22,175     $  20,297     $  18,313     $  16,330


SIGNIFICANT RATIOS (2)

Return on average equity                  13.06%        13.52%        13.78%        14.32%        14.51%
Return on average assets                   1.45%         1.46%         1.52%         1.64%         1.56%
Loans as a percent of deposits            84.59%        86.91%        85.74%        87.26%        87.08%
Ratio of average equity to average assets 11.07%        10.83%        11.05%        11.43%        10.75%
Dividends as a percent of net income      35.14%        33.33%        29.90%        26.37%        24.39%
</TABLE>

(1)    Per share data restated for the effects of 10% stock dividends paid
       during 1995, 1994, and 1993; and for the effects of a four for one
       stock split in 1996 and a two for one split in 1998.

(2)    Loans as a percent of deposits calculations use actual period end
       volume data, all other ratios use average daily volume data.

                                     - 2 -
<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION          
CONSOLIDATED BALANCE SHEET          
          
                                                         December 31,  
                                                     1998           1997
                                                 ------------   ------------
ASSETS          
 Cash and due from banks                         $  8,619,657   $ 12,948,894
 Interest-bearing deposits in other banks           8,015,617         68,200
 Federal funds sold                                 6,400,000      8,800,000
 Mortgage loans held for sale                       2,467,803        898,000
 Investment securities available for sale          18,196,864     13,080,018
 Investment securities held to maturity 
   (market value of $3,735,582 and $7,029,625)      3,644,197      6,950,367
 Loans                                            160,853,908    157,501,063
 Less allowance for loan losses                     1,410,309      1,298,981
                                                 ------------   ------------
      Net loans                                   159,443,599    156,202,082
                                                 ============   ============
          
 Premises and equipment                             4,404,766      3,647,420
 Accrued interest and other assets                  4,580,645      4,553,065
                                                 ------------   ------------
          
      TOTAL ASSETS                               $215,773,148   $207,148,046
                                                 ============   ============
          
LIABILITIES          
 Deposits:         
  Noninterest-bearing demand                     $ 31,244,022   $ 27,861,267
  Interest-bearing demand                          22,821,004     22,841,536
  Savings                                          20,698,137     19,410,397
  Money market                                     23,703,562     20,789,596
  Time                                             91,682,212     90,321,772
                                                 ------------   ------------
      Total deposits                              190,148,937    181,224,568
          
 Short-term borrowings                                      -      2,000,000
 Other borrowings                                     333,254        552,252
 Accrued interest and other liabilities             1,035,883      1,196,100
                                                 ------------   ------------
      TOTAL LIABILITIES                           191,518,074    184,972,920
          
STOCKHOLDERS' EQUITY          
 Common stock, par value $.25; authorized 
   shares 12,000,000; issued and outstanding 
   2,763,648 and 1,379,324                            690,912        344,831
 Capital surplus                                   10,447,869     10,710,629
 Retained earnings                                 13,029,794     11,052,496
 Net unrealized gain on securities                     86,499         67,170
                                                 ------------   ------------
      TOTAL STOCKHOLDERS' EQUITY                   24,255,074     22,175,126
                                                 ------------   ------------
          
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $215,773,148   $207,148,046
                                                 ============   ============
          
See accompanying notes to the consolidated financial statements.          

                                     - 3 -
<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION            
CONSOLIDATED STATEMENT OF INCOME            
<TABLE>
<CAPTION>
            
                                                            Year Ended December 31,
                                                      1998            1997          1996
                                                  ------------   ------------   ------------ 
INTEREST AND DIVIDEND INCOME            
 <S>                                              <C>            <C>            <C>
 Interest and fees on loans                       $ 14,139,576   $ 13,318,221   $ 12,055,139
 Interest-bearing deposits in other banks                1,996         20,852         19,230 
 Federal funds sold                                    745,412        347,358        172,601 
 Interest and dividends on investment securities:           
  Taxable interest                                     692,959        671,717        602,896 
  Tax-exempt interest                                  449,258        738,424        841,668 
  Dividends                                             62,016         55,711         51,934 
                                                  ------------   ------------   ------------ 
      Total interest and dividend income            16,091,217     15,152,283     13,743,468 
                                                  ------------   ------------   ------------ 
            
INTEREST EXPENSE            
 Deposits                                            6,949,151      6,439,824      5,562,371 
 Short-term borrowings                                   2,374         29,038        141,194 
 Other borrowings                                       34,227         46,212         57,060 
                                                  ------------   ------------   ------------ 
            Total interest expense                   6,985,752      6,515,074      5,760,625 
                                                  ------------   ------------   ------------ 
            
NET INTEREST INCOME                                  9,105,465      8,637,209      7,982,843 
            
PROVISION FOR LOAN LOSSES                              310,000        275,000        200,000 
                                                  ------------   ------------   ------------ 
            
NET INTEREST INCOME AFTER             
  PROVISION FOR LOAN LOSSES                          8,795,465      8,362,209      7,782,843 
                                                  ------------   ------------   ------------ 
            
OTHER INCOME            
 Service charges on deposit accounts                   593,112        539,122        496,583 
 Trust department income                                75,452         75,882         53,310 
 Net gains (losses) on loan sales                      289,932         66,062        (21,223)
 Investment securities losses, net                           -        (14,872)             -   
 Other income                                          670,340        387,416        317,631 
                                                  ------------   ------------   ------------ 
      Total other income                             1,628,836      1,053,610        846,301 
                                                  ------------   ------------   ------------ 
            
OTHER EXPENSE            
 Salaries and employee benefits                      2,857,553      2,641,258      2,371,117 
 Net occupancy expense                                 242,570        355,920        415,319 
 Equipment expense                                     756,845        636,231        597,915 
 Data processing expense                               292,761        176,584        177,438 
 Pennsylvania shares tax                               203,272        182,898        164,430 
 Stationery, printing, and supplies                    156,896        160,405        156,126 
 Other expense                                       1,506,921      1,279,108      1,081,188 
                                                  ------------   ------------   ------------ 
      Total other expense                            6,016,818      5,432,404      4,963,533 
                                                  ------------   ------------   ------------ 
            
Income before income taxes                           4,407,483      3,983,415      3,665,611 
            
Income tax expense                                   1,353,457      1,100,214        995,123 
                                                  ------------   ------------   ------------ 
            
NET INCOME                                        $  3,054,026   $  2,883,201   $  2,670,488 
                                                  ============   ============   ============ 
            
EARNINGS PER SHARE            
 Basic                                            $       1.11   $       1.05   $       0.97 
 Diluted                                          $       1.11   $       1.05   $       0.97 
</TABLE>
            
See accompanying notes to the consolidated financial statements.            

                                     - 4 -
<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION             
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY             
             
<TABLE>
<CAPTION>
                                                                             Net Unrealized    
                                    Common        Capital        Retained      Gain (Loss)                  Comprehensive
                                    Stock         Surplus        Earnings     on Securities      Total         Income
                                 ------------   ------------   ------------   ------------   ------------   ------------
             
<S>                              <C>            <C>            <C>            <C>            <C>            <C>
Balance, December 31, 1995       $    344,531   $ 10,676,129   $  7,255,922   $     36,830   $ 18,313,412   
             
Net income                                                        2,670,488                     2,670,488   $  2,670,488 
Other comprehensive income:             
  Unrealized gain on 
    available for sale securities                                                  104,625        104,625        104,625
                                                                                                            ------------ 
Comprehensive income                                                                                        $  2,775,113 
                                                                                                            ============ 

Cash dividends ($.29 per share)                                    (791,825)                     (791,825)
                                 ------------   ------------   ------------   ------------   ------------     
Balance, December 31, 1996            344,531     10,676,129      9,134,585        141,455     20,296,700   
             
Net income                                                        2,883,201                     2,883,201   $  2,883,201 
Other comprehensive income:             
    Unrealized loss on 
    available for sale securities                                                  (74,285)       (74,285)       (74,285)
                                                                                                            ------------ 
Comprehensive income                                                                                        $  2,808,916 
                                                                                                            ============ 
Cash dividends ($.35 per share)                                   (965,290)                      (965,290)  
Stock options exercised                   300         34,500                                       34,800   
                                 ------------   ------------   ------------   ------------   ------------     
Balance, December 31, 1997            344,831     10,710,629     11,052,496         67,170     22,175,126   
             
Net income                                                        3,054,026                     3,054,026   $  3,054,026 
Other comprehensive income:             
  Unrealized gain on 
    available for sale securities                                                   19,329        19,329          19,329 
                                                                                                            ------------ 
Comprehensive income                                                                                        $  3,073,355 
                                                                                                            ------------ 
Cash dividends ($.39 per share)                                  (1,076,728)                   (1,076,728)  
Stock options exercised                   625         82,696                                       83,321   
Stock split                           345,456       (345,456)                                           -     
                                 ------------   ------------   ------------   ------------   ------------     
             
Balance, December 31, 1998       $    690,912   $ 10,447,869   $ 13,029,794   $     86,499   $ 24,255,074   
                                 ============   ============   ============   ============   ============     
             
                                                                    1998           1997          1996    
                                                               ------------   ------------   ------------     
Components of comprehensive income:             
  Change in net unrealized gain (loss) on             
    investment securities available for sale                   $     19,329   $    (84,101)  $    104,625     
  Realized losses included in net income, net of tax                      -          9,816              -
                                                               ------------   ------------   ------------            
             
Total                                                          $     19,329   $    (74,285)  $    104,625     
                                                               ============   ============   ============     
</TABLE>
             
See accompanying notes to the consolidated financial statements.             

                                     - 5 -
<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION            
CONSOLIDATED STATEMENT OF CASH FLOWS            
<TABLE>
<CAPTION>
            
                                                            Year Ended December 31,    
                                                      1998           1997           1996
                                                  ------------   ------------   ------------ 
            
OPERATING ACTIVITIES            
 <S>                                              <C>            <C>            <C>
 Net income                                       $  3,054,026   $  2,883,201   $  2,670,488 
 Adjustments to reconcile net income to net cash            
   provided by operating activities:           
  Provision for loan losses                            310,000        275,000        200,000 
  Depreciation and amortization                        812,004        757,725        632,478 
  Originations of mortgage loans held for sale     (15,528,429)    (8,915,878)    (4,898,732)
  Proceeds from sales of mortgage loans             14,248,558      9,379,987      5,174,413 
  Net (gains) losses on mortgage loan sales           (289,932)       (66,062)        21,223 
  Investment securities losses, net                          -         14,872              -   
  Decrease (increase) in accrued 
    interest receivable                                  2,079         50,549       (328,939)
  Increase (decrease) in accrued interest payable      (48,215)       214,720         25,807 
  Other, net                                          (334,363)        86,977        (94,360)
                                                  ------------   ------------   ------------ 
            
            Net cash provided by operating 
              activities                             2,225,728      4,681,091      3,402,378 
                                                  ------------   ------------   ------------ 
            
INVESTING ACTIVITIES            
 Decrease (increase) in time deposits in 
   other banks                                      (8,000,000)        99,000              -   
 Investment securities available for sale:           
  Proceeds from sales                                        -     11,521,498              -   
  Proceeds from maturities and repayments            8,021,601      2,204,295      2,792,298 
  Purchases                                        (13,133,296)      (650,790)   (16,568,897)
 Investment securities held to maturity:           
  Proceeds from maturities and repayments            3,306,670      4,400,876      4,560,283 
  Purchases                                                  -       (323,705)    (2,231,508)
 Increase in loans, net                             (3,689,028)   (16,435,867)   (18,587,048)
 Purchases of premises and equipment                (1,225,459)      (524,603)      (489,333)
 Premium paid on branch acquisition                          -       (325,310)    (2,093,982)
 Proceeds from sales of other real estate owned              -        187,597              -   
                                                  ------------   ------------   ------------ 
            Net cash provided by (used for)           
              investing activities                 (14,719,512)       152,991    (32,618,187)
                                                  ------------   ------------   ------------ 
            
FINANCING ACTIVITIES            
 Increase in deposits, net                           8,924,368     16,445,364     24,114,808 
 Proceeds from short-term borrowings                         -              -     22,110,000 
 Repayments of short-term borrowings                (2,000,000)    (7,000,000)   (14,410,000)
 Payments on other borrowings                         (218,998)      (201,397)      (185,214)
 Proceeds from stock options exercised                  83,321         34,800              -   
 Cash dividends paid                                (1,076,728)      (965,290)      (791,825)
                                                  ------------   ------------   ------------ 
            
            Net cash provided by financing 
              activities                             5,711,963      8,313,477     30,837,769 
                                                  ------------   ------------   ------------ 
            
            Increase (decrease) in cash and           
              cash equivalents                      (6,781,821)    13,147,559      1,621,960 
            
CASH AND CASH EQUIVALENTS             
 AT BEGINNING OF YEAR                               21,817,094      8,669,535      7,047,575 
                                                  ------------   ------------   ------------ 
            
CASH AND CASH EQUIVALENTS             
 AT END OF YEAR                                   $ 15,035,273   $ 21,817,094   $  8,669,535 
                                                  ============   ============   ============ 
</TABLE>
            
See accompanying notes to the consolidated financial statements.            

                                     - 6 -
<PAGE>
SLIPPERY ROCK FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                              

A summary of the significant accounting and reporting policies applied in the
presentation of the accompanying financial statements follows:                 

Nature of Operations and Basis of Presentation
- ----------------------------------------------

The consolidated financial statements include the accounts of Slippery Rock
Financial Corporation (the "Company") and its wholly-owned subsidiary, The
First National Bank of Slippery Rock (the "Bank").  All significant
intercompany transactions have been eliminated in consolidation. The
investment in subsidiary on the parent company financial statements is carried
at the parent company's equity in the underlying net assets.          
          
The Company is a Pennsylvania corporation organized to become the holding
company of the Bank. The Bank is a national bank headquartered in Slippery
Rock, Pennsylvania. The Company's principal sources of revenue emanate from
interest earnings on its portfolio of residential real estate, commercial
mortgage, commercial, and consumer loans as well as interest earnings on
investment securities and a variety of deposit and trust services provided to
its customers through six locations.  The Company is supervised by the Board
of Governors of the Federal Reserve System, while the Bank is subject to
regulation and supervision by the Office of the Comptroller of the Currency.   

The accounting principles followed by the Company and its wholly-owned
subsidiary, the Bank, and the methods of applying these principles conform
with generally accepted accounting principles and with general practice within
the banking industry.  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 balance sheet date and statement of income. 
Actual results could differ significantly from those estimates. 
              
Investment Securities
- ---------------------

Investment securities are classified at the time of purchase, based upon
management's intentions and ability, as securities held to maturity or
securities available for sale.  Debt securities acquired with the intent and
ability to hold to maturity are stated at cost adjusted for amortization of
premium and accretion of discount which are computed using a method which
approximates a level yield and recognized as adjustments of interest income. 
Certain other  securities have been classified as available for sale to serve
principally as a source of liquidity.  Unrealized holding gains and losses for
available for sale securities are reported as a separate component of
stockholders' equity, net of tax, until realized.  Realized securities gains
and losses, if any, are computed using the specific identification method. 
Interest and dividends on investment securities are recognized as income when
earned.

Common stock of the Federal Home Loan Bank and Federal Reserve Bank represent
ownership in institutions which are wholly-owned by other financial
institutions.  These securities are accounted for at cost and are classified
with equity securities available for sale.                                     

Loans
- -----

Loans are reported at their principal amount net of the allowance for loan
losses. Interest on loans is recognized as income when earned on the accrual
method.  The Company's general policy has been to stop accruing interest on
loans when it is determined a reasonable doubt exists as to the collectibility
of additional interest.  Income is subsequently recognized only to the extent
that cash payments are received provided the loan is not delinquent in payment
and, in management's judgment, the borrower has the ability and intent to make
future interest and principal payments.                                        

Loan origination fees and certain direct loan origination costs are being
deferred and the net amount amortized as an adjustment of the related loan's
yield.  The Company is amortizing these amounts over the contractual lives of
the related loans.                                                             

In general, fixed rate, permanent residential mortgage loans originated by the
Bank are held for sale and are carried in  the aggregate at the lower of cost
or market.  Such loans are sold to Federal Home Loan Mortgage Corporation
("Freddie Mac") and serviced by the Bank.                                      

Allowance for Loan Losses
- -------------------------

The allowance for loan losses represents the amount which management estimates
is adequate to provide for potential losses in its loan portfolio. The
allowance method is used in providing for loan losses.  Accordingly, all loan
losses are charged to the allowance and all recoveries are credited to it. 
The allowance for loan losses is established through a provision for loan
losses charged to operations.  The provision for loan losses is based on
management's periodic evaluation of individual loans, economic factors, past
loan loss experience, changes in the composition and volume of the portfolio,
and other relevant factors.  The estimates used in determining the adequacy of
the allowance for

                                     - 7 -

<PAGE>
loan losses, including the amounts and timing of future cash flows expected on
impaired loans, are particularly susceptible to changes in the near term.

Impaired loans are commercial and commercial real estate loans for which it is
probable that the Company will not be able to collect all amounts due
according to the contractual terms of the loan agreement.  The Company
individually evaluates such loans for impairment and does not aggregate loans
by major risk classifications.  The definition of "impaired loans" is not the
same as the definition of "nonaccrual loans," although the two categories
overlap.  The Company may choose to place a loan on nonaccrual status due to
payment delinquency or uncertain collectibility, while not classifying the
loan as impaired if the loan is not a commercial or commercial real estate
loan.  Factors considered by management in determining impairment include
payment status and collateral value.  The amount of impairment for these types
of impaired loans is determined by the difference between the present value of
the expected cash flows related to the loan, using the original interest rate,
and its recorded value, or as a practical expedient in the case of
collateralized loans, the  difference between the fair value of the collateral
and the recorded amount of the loans.  When foreclosure is probable,
impairment is measured based on the fair value of the collateral.              

Mortgage loans on one-to-four family properties and all consumer loans are
large groups of smaller balance homogeneous loans and are measured for
impairment collectively.  Loans that experience insignificant payment delays,
which  are defined as 90 days or less, generally are not classified as
impaired.  Management determines the significance of payment delays on a case-
by-case basis taking into consideration all of the circumstances surrounding
the loan and the borrower including the length of the delay, the borrower's
prior payment record, and the amount of shortfall in relation to the principal
and interest owed.                                                             
                             
Premises and Equipment
- ----------------------

Premises and equipment are stated at cost less accumulated depreciation.
Depreciation is computed on both the straight-line and accelerated methods
over the estimated useful lives of the assets.  Expenditures for maintenance
and repairs are charged against income as incurred.  Costs of major additions
and improvements are capitalized.                                              
     
Real Estate Owned
- -----------------

Real estate owned acquired by foreclosure is classified as a component of
other assets at the lower of the recorded investment in the property or its
fair value minus estimated costs of sale.  Prior to foreclosure, the value of
the underlying collateral is written down by a charge to the allowance for
loan losses if necessary.  Any subsequent write-downs are charged against
operating expenses.  Operating expenses of such properties, net of related
income and losses on their disposition, are included in operations of other
real estate. 

Intangible Assets
- -----------------


Intangible assets are comprised solely of a core deposit acquisition premium. 
This core deposit acquisition premium, which was quantified by a specific core
deposit life study, is amortized using the straight-line method over the
estimated average lives of the deposit accounts.  Annual assessments of the
carrying values and remaining amortization periods of intangible assets are
made to determine possible carrying value impairment and appropriate
adjustments as deemed necessary.  Intangible assets are a component of other
assets on the balance sheet. 

Trust Department                                                               
- ----------------
 
Trust department assets (other than cash deposits) held by the Bank in
fiduciary or agency capacities for its customers are not included in the
balance sheet since such items are not assets of the Company.  In accordance
with industry practice, trust fees are recorded on the cash basis and
approximate the fees which would have been recognized on the accrual basis.    
                        
Income Taxes
- ------------

The Company and its subsidiary file a consolidated federal income tax return.
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.  As changes in tax rates
are enacted, deferred tax assets and liabilities are adjusted through the
provision for income taxes.

Earnings Per Share
- ------------------

The Company provides dual presentation of Basic and Diluted earnings per
share.  Basic earnings per share utilizes net income as reported as the
numerator, and the actual average shares outstanding as the denominator. 
Diluted earnings per share includes any dilutive effects of options, warrants,
and convertible securities.                                                    

Employee Benefits
- -----------------

Pension and employee benefits include contributions, determined actuarially,
to a retirement plan covering the eligible employees of the Bank.  The plan is
funded on a current basis to the extent deductible under existing federal tax
regulations.

Pension and other employee benefits also include contributions to a defined
contribution Section 401(k) plan covering eligible employees.  Contributions
matching those made by eligible employees and an elective contribution are
made annually at the discretion of the Board of Directors.

                                     - 8 -
<PAGE>
Stock Options
- -------------

The Company maintains stock option plans for the directors and for officers
and employees.  The stock options typically have expiration terms of ten years
subject to certain extensions and early terminations.  The per share exercise
price of a stock option shall be, at a minimum, equal to the fair value of a
share of common stock on the date the option is granted.  Because the exercise
price of the Company's stock options equals the market price of the underlying
stock on the date of grant, no compensation expense is recognized in the
Company's financial statements.  Pro forma net income and earnings per share
are presented to reflect the impact of the stock option plan assuming
compensation expense had been affected based on the fair value of the stock
options granted under this plan.

Mortgage Servicing Rights (MSR)
- -------------------------------

The Company has loan agreements for the express purpose of selling these loans
in the secondary market.  The Company maintains all servicing rights for these
loans.  The loans are carried at cost.  Originated MSRs are to be recorded by
allocating total costs incurred between the loan and servicing rights based on
their relative fair values.  MSRs are amortized in proportion to the estimated
servicing income over the estimated life of the servicing portfolio.

Comprehensive Income
- --------------------

Effective January 1, 1998, the Company adopted Statement of Financial
Accounting Standards No. 130, "Reporting Comprehensive Income."  In adopting
Statement No. 130, the Company is required to present comprehensive income and
its components in a full set of general purpose financial statements for all
periods presented.  The Company has elected to report the effects of Statement
No. 130 as part of the Consolidated Statement of Changes in Stockholders'
Equity.

Cash Flow Information
- ---------------------

The Company has defined cash and cash equivalents as those amounts included in
the balance sheet captions Cash and due from banks, Federal funds sold, and
the demand deposit portion of Interest-bearing deposits in other banks.        
                          
Cash payments for interest in 1998, 1997, and 1996 were $7,033,967, $6,300,354
and $5,734,818, respectively.  Cash payments for income taxes for 1998, 1997,
and 1996 amounted to $1,353,000, $1,013,000, and $972,000, respectively.       

Pending Accounting Pronouncements
- ---------------------------------

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities."  The Statement provides accounting and reporting
standards for derivative instruments, including certain derivative instruments
embedded in other contracts, by requiring the recognition of those items as
assets or liabilities in the statement of financial position, recorded at fair
value.  Statement No. 133 precludes a held-to-maturity security from being
designated as a hedged item; however, at the date of initial application of
this Statement, an entity is permitted to transfer any held-to-maturity
security into the available-for-sale or trading categories.  The unrealized
holding gain or loss on such transferred securities shall be reported
consistent with the requirements of Statement No. 115, "Accounting for Certain
Investments in Debt and Equity Securities."  Such transfers do not raise an
issue regarding an entity's intent to hold other debt securities to maturity
in the future.  This Statement applies prospectively for all fiscal quarters
of all years beginning after June 15, 1999.  Earlier adoption is permitted for
any fiscal quarter that begins after the issue date of this Statement.

In March 1998, the Accounting Standards Executive Committee issued Statement
of Position (SOP) 98-1, "Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use."  This SOP, which is effective for
fiscal years beginning after December 15, 1998, provides guidance on
accounting for the costs of computer software developed or obtained for
internal use and provides guidance for determining whether computer software
is for internal use.  The Company will adopt SOP 98-1 in the first quarter of
1999 and does not believe the effect of adoption will be material.

Reclassification of Comparative Amounts
- ---------------------------------------

Certain comparative amounts for the prior year have been reclassified to
conform to current year presentations.  Such reclassifications had no effect
on net income or stockholders' equity.  

2.     EARNINGS PER SHARE

There were no convertible securities which would affect the numerator in
calculating Basic and Diluted earnings per share; therefore, net income as
presented on the Consolidated Statement of Income will be used as the
numerator.  The following table sets forth a reconciliation of the denominator
of the Basic and Diluted earnings per share computation.

                                                                    1998
                                                                -----------
   Denominator:
     Denominator for Basic earnings per share-
       weighted-average shares                                    2,759,802
     Employee stock options                                           2,167
                                                                -----------

   Denominator for Diluted earnings per share-
     adjusted weighted-average assumed conversions                2,761,969
                                                                ===========

                                     - 9 -

<PAGE>
The average shares outstanding for both basic and diluted earnings per share
are 2,756,278 and 2,756,248 for the years ended December 31, 1997 and 1996,
respectively.  As described in Note 12, the Company implemented a stock option
plan during 1997.  Although stock options were granted in September 1997,
there is no dilutive effect since the option exercise prices approximate the
average market price for the Company's stock during 1997.                      


3.     INVESTMENT SECURITIES

Amortized cost and estimated market values of investment securities are
summarized as follows:                                            
                                                                               
<TABLE>
<CAPTION>
                                                           1998   
                                   -----------------------------------------------------
                                                     Gross        Gross      Estimated
Available for Sale                  Amortized     Unrealized    Unrealized     Market
- ------------------                     Cost          Gains        Losses        Value
                                   -----------   -----------   -----------   -----------
<S>                                 <C>              <C>           <C>        <C>
U.S. Treasury and 
  obligations of U.S. Government
  agency securities                $ 8,447,960   $    46,649   $   (11,510)  $ 8,483,099
Obligations of states and
  political subdivisions             7,518,126       110,602       (16,974)    7,611,754
Foreign debt securities                100,000                                   100,000
Mortgage-backed securities           1,007,820        11,971        (9,680)    1,010,111
                                   -----------   -----------   -----------   -----------
      Total debt securities         17,073,906       169,222       (38,164)   17,204,964
Common stocks                          991,900                                   991,900
                                   -----------   -----------   -----------   -----------

       Total                       $18,065,806   $   169,222   $   (38,164)  $18,196,864
                                   ===========   ===========   ===========   ===========
</TABLE>
<TABLE>
<CAPTION>
                                                           1998   
                                   -----------------------------------------------------
                                                     Gross        Gross      Estimated
Held to Maturity                    Amortized     Unrealized    Unrealized     Market
- ----------------                       Cost          Gains        Losses        Value
                                   -----------   -----------   -----------   -----------
<S>                                <C>           <C>           <C>           <C>
Obligations of states and
  political subdivisions           $ 3,365,361   $    85,798   $             $ 3,451,159
Foreign debt securities                200,000         4,218                     204,218
Mortgage-backed securities              78,836         1,369                      80,205
                                   -----------   -----------   -----------   -----------
                                                                                                         
         Total                     $ 3,644,197   $    91,385   $             $ 3,735,582
                                   ===========   ===========   ===========   ===========
</TABLE>
<TABLE>
<CAPTION>
                                
                                                           1997   
                                   -----------------------------------------------------
                                                     Gross        Gross      Estimated
Available for Sale                  Amortized     Unrealized    Unrealized     Market
- ------------------                     Cost          Gains        Losses        Value
                                   -----------   -----------   -----------   -----------
<S>                                 <C>              <C>           <C>        <C>
U.S. Treasury and
  obligations of U. S. Government                                                                            
  agency securities                $ 5,653,359   $    36,806   $    (1,210)  $ 5,688,955
Obligations of states and
  political subdivisions             5,039,208        80,065                   5,119,273
Mortgage-backed securities           1,394,778        14,969       (28,857)    1,380,890
                                   -----------   -----------   -----------   -----------
          Total debt securities     12,087,345       131,840       (30,067)   12,189,118
Common stocks                          890,900                                   890,900
                                   -----------   -----------   -----------   -----------

          Total                    $12,978,245   $   131,840   $   (30,067)  $13,080,018
                                   ===========   ===========   ===========   ===========
</TABLE>
<TABLE>
<CAPTION>
                                                   
                                                           1997   
                                   -----------------------------------------------------
                                                     Gross        Gross      Estimated
Held to Maturity                    Amortized     Unrealized    Unrealized     Market
- ----------------                       Cost          Gains        Losses        Value
                                   -----------   -----------   -----------   -----------
<S>                                <C>           <C>           <C>           <C>
U.S. Treasury  and
  obligations of U. S. Government
  agency securities                $ 1,000,390   $     1,640   $      -      $ 1,002,030
Obligations of states and
  political subdivisions             5,639,559        75,130          -        5,714,689
Foreign debt securities                200,000         1,718          -          201,718
Mortgage-backed securities             110,418           770          -          111,188
                                   -----------   -----------   -----------   -----------
                                                                                                         
      Total                        $ 6,950,367   $    79,258   $      -      $ 7,029,625
                                   ===========   ===========   ===========   ===========
</TABLE>
                                     - 10 -
<PAGE>
The amortized cost and estimated market value of debt securities at December
31, 1998, by contractual maturity, are shown below.  Expected maturities will
differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties.       

<TABLE>
<CAPTION>
                                       Available for Sale           Held to Maturity
                                   -------------------------   -------------------------
                                                  Estimated                   Estimated
                                    Amortized       Market      Amortized       Market
                                       Cost         Value          Cost         Value
                                   -----------   -----------   -----------   -----------
                                                                                                         
<S>                                <C>           <C>           <C>           <C>
Due in one year or less            $ 2,643,488   $ 2,673,801   $    355,000  $   356,058
Due after 1 year through 5 years     4,746,491     4,769,055      1,199,313    1,225,716 
Due after 5 years through 10 years   5,027,580     5,108,003      2,011,048    2,073,603 
Due after 10 years                   4,656,347     4,654,105         78,836       80,205
                                   -----------   -----------   -----------   -----------

     Total                         $17,073,906   $17,204,964   $  3,644,197  $ 3,735,582
                                   ===========   ===========   ===========   ===========
</TABLE>
The following is a summary of proceeds received, gross gains, and gross losses
realized on the sale of investment securities during the year ended December
31, 1997.  There were no security sales during the years ended December 31,
1998 and 1996.
 
    Proceeds from sales           $11,521,498
    Gross gains                        55,574
    Gross losses                       70,446

Investment securities with an amortized cost and estimated market value of
$14,243,162 and $14,475,512, respectively, at December 31, 1998, and
$15,293,000 and $15,457,812, respectively, at December 31, 1997 were pledged
to secure public deposits and other purposes as required by law.               

4.     LOANS

Major classifications of loans are summarized as follows:

                                                    1998          1997
                                                ------------  ------------
  Real Estate:
    Construction                                $  2,693,310  $  2,587,193 
    ResidentIal                                   84,379,052    82,009,195 
    Commercial, financial and agricultural        27,793,438    24,299,164
  Commercial                                      15,761,254    18,222,841
  Consumer                                        30,226,854    30,382,670
                                                ------------  ------------
                                                 160,853,908   157,501,063
  Less allowance for loan losses                   1,410,309     1,298,981
                                                ------------  ------------

        Net loans                               $159,443,599  $156,202,082
                                                ============  ============

Real estate loans serviced for Freddie Mac, which are not included in the
consolidated balance sheet, totaled $34,009,862 and $27,116,482 at December
31, 1998 and 1997, respectively.                                               

In the normal course of business, loans are extended to directors, executive
officers, and their associates.  A summary of loan activity for those
directors, executive officers, and their associates with aggregate loan
balances in excess of $60,000 for the year ended December 31, 1998 is as
follows:                                                                       
                                           Amounts
           1997          Additions        Collected           1998
       -----------      -----------      -----------      -----------
       $ 1,449,152      $13,398,611      $13,771,097      $ 1,076,666

The Company's primary business activity is with customers located within its
local trade area.  Commercial, residential, personal, and agricultural loans
are granted.  Although the Company has a diversified loan portfolio at
December 31, 1998 and 1997, loans outstanding to individuals and businesses
are dependent upon the local economic conditions in the immediate trade area. 

The Company had nonaccrual loans, exclusive of impaired loans, of $1,278,262
and $596,898 at December 31, 1998 and 1997, respectively.  Interest income on
loans would have increased by approximately $72,012 and $50,368 during 1998
and 1997, respectively, if these loans had performed in accordance with their
original terms.

Information with respect to impaired loans as of and for the years ended
December 31, is as follows:

                                                    1998          1997
                                                ------------  ------------
   Impaired loans                              $    592,787  $    738,227
   Related allowance for loan losses                 88,918       110,734
   Average recorded balance of impaired loans       651,047       736,805
   Interest income recognized on impaired loans          -         39,310     
                                                
                                     - 11 -
<PAGE>
5.     ALLOWANCE FOR LOAN LOSSES

Changes in the allowance for loan losses for the years ended December 31, are
as follows:

                                        1998          1997          1996
                                     -----------   -----------   -----------
   Balance, January 1                $ 1,298,981   $ 1,176,951   $ 1,098,298

   Add:

     Provision charged to operations     310,000       275,000       200,000
     Recoveries                           44,246        35,459        30,447
   Less loans charged off                242,918       188,429       151,794
                                     -----------   -----------   -----------
                                                     
   Balance, December 31              $ 1,410,309   $ 1,298,981   $ 1,176,951
                                     ===========   ===========   ===========


6.     PREMISES AND EQUIPMENT

Major classifications of premises and equipment are summarized as follows:

                                                       1998          1997
                                                   -----------   -----------
   Land                                            $   654,134   $   694,134
   Bank buildings                                    4,732,771     3,993,244
   Furniture, fixtures, and equipment                3,335,273     2,909,653
                                                   -----------   -----------
                                                     8,722,178     7,597,031
   Less accumulated depreciation                     4,317,412     3,949,611
                                                   -----------   -----------

        Total                                      $ 4,404,766   $ 3,647,420
                                                   ===========   ===========
                                                   
Depreciation charged to operations was $553,848, $514,213, and $552,788 in
1998, 1997, and 1996, respectively.                                           

7.     DEPOSITS                                                                
                          
Time  deposits  include  certificates of deposit  and other  time deposits in
denominations of $100,000 or more.  Such deposits totaled $22,682,188 and
$23,181,972 at December 31, 1998 and 1997, respectively.  Interest expense on
certificates of deposit over $100,000 amounted to $1,291,458, $1,057,378 and
$884,822 for the years ended December 31, 1998, 1997, and 1996, respectively. 

The following table sets forth the remaining maturity of time certificates of
deposits of $100,000 or more at December 31, 1998.

   Three months or less                            $ 6,912,060
   Over 3 months through 6 months                    3,271,335
   Over 6 months through 12 months                   4,105,833
   Over 12 months                                    8,392,960
                                                   -----------
        Total                                      $22,682,188
                                                   ===========


8.     SHORT-TERM BORROWINGS

As of December 31, 1997, short-term borrowings were comprised of $2,000,000 in
Flexline advances, which were repaid on January 8, 1998.  The outstanding
balances and related information for short-term borrowings are summarized as
follows:
                                      1998               1997
                              ------------------   -----------------
                                 Amount     Rate     Amount     Rate
                              -----------   ----   ----------   ----

Balance at year end           $        -      -    $2,000,000   6.86%
Average balance outstanding 
  during the year                  38,356   6.19%     489,247   5.93%    
Maximum amount outstanding 
  at any month end                     -      -     2,000,000     -

Short-term borrowings include two types of borrowings with the Federal Home
Loan Bank of Pittsburgh (FHLB), "RepoPlus" and "Flexline."  RepoPlus advances
are short-term borrowings maturing within one year, bearing a fixed rate of
interest and subject to prepayment penalties.  Flexline advances also mature
within one year and have a variable rate of interest, which adjusts daily. 
There are no prepayment penalties for Flexline advances.

Both FHLB credit products are subject to annual renewal, incur no service
charges, and are secured by a blanket security agreement on qualifying
residential mortgages.  As of December 31, 1998, the Company's total borrowing
limit was $58,457,000.                                                         

                                     - 12 -
<PAGE>
9.     OTHER BORROWINGS                                                        

Other borrowings consists of the following:                                  
                                                     1998          1997
                                                  -----------   -----------

   Long-term FHLB advances                        $   317,584   $   527,422
   Real estate mortgage payable, due in monthly 
     installments of $945, including 
     interest at 10.5 percent                          15,670        24,830
                                                  -----------   -----------

          Total                                   $   333,254   $   552,252
                                                  ===========   ===========

Long-term advances from the FHLB consist of a series of borrowings maturing
within two years, each with fixed interest rates ranging from 5.47 percent to
6.91 percent. The weighted-average interest rate as of December 31, 1998, was
6.20 percent.  Pursuant to a collateral agreement entered into with the FHLB,
these advances are secured by stock in the FHLB and qualifying first mortgage
loans.                                             

Principal repayments on advances from the FHLB are scheduled as follows:

                                             Weighted-
                                             Average
                      Year      Principal       Rate
                   ---------    ---------    ---------
                      1999      $ 227,996     6.39%
                      2000         89,588     5.73%
                                ---------
                        Total   $ 317,584
                                =========


10.     INCOME TAXES                                                           
                                 
The provision for Federal income taxes consists of:

                                       1998          1997          1996
                                   -----------   ------------  -----------

   Currently payable               $ 1,353,202   $  1,105,150  $   985,253
   Deferred                                255         (4,936)       9,870
                                   -----------   ------------  -----------

        Total provision            $ 1,353,457   $  1,100,214  $   995,123
                                   ===========   ============  ===========

The tax effects of deductible and taxable temporary differences that give rise
to significant portions of the deferred tax assets and deferred tax
liabilities are as follows:                                                  
                                                     1998          1997
                                                 -----------   -----------
Deferred tax assets:
   Allowance for loan losses                      $   388,401   $   350,550 
   Deferred loan origination fees, net                              71,858
   Premises and equipment                              22,240        12,053
   Fair market value in excess of carrying 
     value of loans held for sale                      36,011        38,551
   Other                                               49,482        26,979
                                                  -----------   -----------
          Total                                       496,134       499,991
                                                  -----------   -----------
Deferred tax liabilities: 
   Unrealized gain on securities                       44,559        34,603
   Prepaid pension asset                              114,515       122,559
   Deferred loan origination fees, net                  3,469              
   Other                                                4,687         3,714
                                                  -----------   -----------
          Total                                       167,230       160,876
                                                  -----------   -----------
             Net deferred tax assets              $   328,904   $   339,115
                                                  ===========   ===========

No valuation allowance was established at December 31, 1998 and 1997 in view
of the Company's ability to carryback taxes paid in previous years and certain
tax strategies and anticipated future taxable income as evidenced by the
Company's earnings potential.

                                     - 13 -

<PAGE>
The reconciliation between the federal statutory rate and the Company's
effective consolidated income tax rate is as follows:                          
                                                                    
<TABLE>
<CAPTION>
                                       1998                     1997                     1996
                               -------------------      -------------------      -------------------
                                             % of                     % of                     % of
                                            Pre-tax                  Pre-tax                  Pre-tax
                                 Amount     Income        Amount     Income        Amount     Income
                               ----------    -----      ----------    -----      ----------    -----
<S>                            <C>            <C>       <C>            <C>       <C> <C>         <C>
Federal income tax
    at statutory rate          $1,498,544     34.0%     $1,354,361     34.0%     $1,246,308     34.0%
Tax-exempt income                (177,373)    (4.0)       (306,171)    (7.7)       (310,905)    (8.5)
Nondeductible interest to
    carry tax-exempt assets        23,799      0.5          40,138      1.0          43,129      1.2
Other                               8,487      0.2          11,886      0.3          16,591      0.4
                               ----------     -----     ----------     -----     ----------     -----
Actual expense and
    effective rate             $1,353,457     30.7%     $1,100,214     27.6%     $  995,123     27.1%
                               ==========     =====     ==========     =====     ==========     =====
</TABLE>
                    

11.     EMPLOYEE BENEFITS                                                      
                          
Defined Benefit Plan

The Bank sponsors a trusteed, noncontributory defined benefit pension plan
covering substantially all employees and officers.  The plan calls for
benefits to be paid to eligible employees at retirement based primarily upon
years of service with the Bank and compensation rates near retirement.  The
Bank's policy is to make annual contributions, if needed, based upon the
funding formula developed by the plan's actuary.

The following table sets forth the change in plan assets and benefit
obligation at December 31: 

                                                     1998          1997
                                                 -----------   -----------
  Plan assets at fair value, beginning of year   $ 1,682,945   $ 1,263,886
  Actual return on plan assets                       255,354       251,244
  Employer contribution                               72,542       167,815
  Benefits paid                                     (268,664)           - 
                                                 -----------   -----------
  Plan assets at fair value, end of year           1,742,177     1,682,945
                                                 -----------   -----------

  Benefit obligation, beginning of year            1,268,681     1,091,394
  Service cost                                       134,789       109,855
  Interest cost                                       82,464        81,855
  Actuarial adjustments                              606,487       (14,423)
  Benefits paid                                     (268,664)           - 
                                                 -----------   -----------
  Benefit obligation, end of year                  1,823,757     1,268,681
                                                 -----------   -----------

  Funded status                                      (81,580)      414,264
  Prior service cost                                   8,797        10,203
  Unrecognized transition asset                      (28,299)      (32,549)
  Unrecognized net (gain) loss from past experience
    different from that assumed                      428,275       (37,651) 
                                                 -----------   ----------- 
    Prepaid pension cost                         $   327,193   $   354,267
                                                 ===========   ===========     
              
Plan assets consist primarily of certificates of deposit, money market and
equity mutual funds.

Assumptions used in determining net period pension cost are as follows:        
                                                                  
                                        1998          1997          1996
                                     -----------   -----------   -----------
  Discount rate                         6.50%         7.50%         7.50%
  Expected return on plan assets        6.50%         7.50%         7.50%
  Rate of compensation increase         5.00%         5.00%         5.00%

Net period pension costs include the following components:


                                       1998          1997          1996
                                   -----------   -----------   -----------

  Service cost of the current 
    period                         $   134,789   $    109,855   $   100,086
  Interest cost on projected 
    benefit obligation                  82,464         81,855        73,403
  Actual return on plan assets        (255,354)      (251,244)     (141,713)
  Net amortization and deferral        137,717        147,315        68,681
                                   -----------   ------------    ----------
  Net periodic pension cost        $    99,616   $     87,781    $  100,457
                                   ===========   ============    ==========

                                     - 14 -
<PAGE>
401(k) Plan
- -----------

The Bank maintains a trusteed Section 401(k) plan.  The Bank makes matching
contributions of eligible officers and employees of 50 percent of the officers
and employees contributions annually, to a maximum of four percent of base
salary.  Substantially all officers and employees are eligible to participate
in the plan.  The Bank's contribution to this plan was $33,503 and $31,679 for
the years ended December 31, 1998 and 1997.  No contributions were made in
1996. 


12.     STOCK OPTION PLAN

In 1997, the Company adopted an Incentive Stock Option Plan ("ISOP") and a
Directors Stock Option Plan ("Directors Plan").  The ISOP provides for
granting up to 200,000 shares of authorized but unissued common stock to
eligible salaried officers and employees.  The Directors Plan provides for
72,000 authorized but unissued shares of common stock to be granted to
nonemployee directors.  The per share exercise price of an option granted
cannot be less than the fair value of a share of common stock on the date the
option is granted.  The options granted under the Directors Plan are
immediately vested while the option granted under the ISOP are not exercisable
for two years and then are vested in equal installments over the next three
years.  The stock options typically have expiration terms of ten years subject
to certain extensions and terminations.

No compensation expense has been recognized with respect to the options
granted under the stock option plans.  Had compensation expense been
determined on the basis of fair value net income and earnings per share would
have been reduced as follows:

                                     1998           1997
                                  ----------     ----------
    Net Income:
        As reported               $3,054,026     $2,883,201
                                  ==========     ==========
        Pro forma                 $3,049,812     $2,874,205
                                  ==========     ==========

    Basic earnings per share:
        As reported               $     1.11     $     1.05
                                  ==========     ==========
        Pro forma                 $     1.10     $     1.04
                                  ==========     ==========

    Diluted earnings per share:
        As reported               $     1.11     $     1.05
                                  ==========     ==========
        Pro forma                 $     1.10     $     1.04
                                  ==========     ========== 

The following table presents share data related to the stock option plans:

                                         Weighted-           Weighted-
                                          average             average
                                         Exercise            Exercise
                                 1998     Price      1997     Price
                                ------    ------    ------    ------
  Outstanding, January 1        21,000    $14.50        -     $   -
    Granted                     23,650     18.50    23,400     14.50
    Exercised                    5,000     15.94     2,400     14.50
    Forfeited                       -                   -    
                                ------              ------   
  Outstanding, December 31      39,650     16.70    21,000     14.50
                                ======              ======

13.     COMMITMENTS AND CONTINGENT LIABILITIES

Commitments 
- -----------                                                                  
In the normal course of business, there are various outstanding commitments
and contingent liabilities which are not reflected in the accompanying
financial statements. These commitments were comprised of the following at
December 31:

                                                     1998          1997
                                                 -----------   -----------

  Commitments to extend credit                   $33,871,291   $30,065,224
  Standby letters of credit and financial 
    guarantees                                       620,231       706,544
                                                 -----------   -----------
        Total                                    $34,491,522   $30,771,768
                                                 ===========   ===========

                                     - 15 -
<PAGE>
Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. Standby
letters of credit are conditional commitments issued by the Bank guaranteeing
performance by a customer to a third party.  Those guarantees are issued
primarily to support public and private borrowing arrangements including
commercial paper, bond financing, and similar transactions.                    
                
Such commitments and standby letters of credit involve, to varying degrees,
elements of credit and interest rate risk in excess of the amount recognized
in the financial statements.  The exposure to loss under these commitments is
limited by subjecting them to credit approval and monitoring procedures.  The
amount of collateral obtained, if deemed necessary by the Company, upon the
extension of credit is based on management's credit evaluation of the
counterparty. Substantially all commitments to extend  credit are contingent
upon customers maintaining specific credit standards at the time of the loan
funding.  Management assesses the credit risk associated with certain
commitments to extend credit in determining the level of the allowance for
loan losses.  Since many of the commitments are expected to expire without
being drawn upon, the total contractual amounts do not necessarily represent
future funding requirements. 
                   
Contingent Liabilities
- ----------------------

The Bank is involved in various legal actions from normal business activities.
Management believes that the liability, if any, arising from such litigation
will not have a material adverse effect on the Company's financial position.   
                                                      
14.     COMMON STOCK

On November 17, 1998, the Board of Directors of the Company approved a two-for
- -one stock split to shareholders of record December 4, 1998.  The par value
of the stock was maintained at $.25 per share.  As a result of the stock split
the outstanding shares increased by 1,381,824.  All reference to per share
amounts in the accompanying financial statements for 1997 and 1996 has been
restated to reflect the stock split.

On April 9, 1997, the Board of Directors approved a four-for-one stock split
to stockholders of record on June 1, 1997.  The par value of the stock was
reduced from $1.00 per share to $0.25 per share.

15.     REGULATORY RESTRICTIONS                                              

Cash and Due from Banks
- -----------------------

Included in cash and due from banks are reserves required by the district
Federal Reserve Bank of $1,969,000 and $1,250,000 at December 31, 1998 and
1997.  The required reserves are computed by applying prescribed ratios to the
classes of average deposit balances.  These are held in the form of cash on
hand and a balance maintained directly with the Federal Reserve Bank.

Dividends
- ---------

Under the National Bank Act, the approval of the Comptroller of the Currency
is required if dividends declared by the subsidiary bank in any one year
exceed the net profits of that year as defined, combined with net retained
profit from the two preceding years.  Using this formula, the amount available
for payment of dividends in 1998, without approval of the Comptroller, will be
limited to $3,918,561 plus net profits retained up to the date of the dividend
declaration.

16.     CAPITAL REQUIREMENTS

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

Quantitative measures established by the regulation to ensure capital adequacy
require the Company and the Bank to maintain minimum amounts and ratios of
Total and Tier I capital (as defined in the regulations) to Risk-weighted
assets (as defined) and of Tier I capital to average assets (as defined). 
Management believes as of December 31, 1998 that the Company and the Bank meet
all capital adequacy requirements to which they are subject. 

As of December 31, 1998, the most recent notification from the Company's and
Bank's primary regulatory authorities have categorized the entity as well
capitalized under the regulatory framework for prompt corrective action. To be
categorized as well capitalized, the Company must maintain minimum Total Risk
- -based, Tier I Risk-based, and Tier I Leverage ratios at least 100 to 200 basis
points above those ratios set forth in the table.  There have been no
conditions or events since that notification that management believes have
changed the Company's or the Bank's category.

                                     - 16 -
<PAGE>
The following table reflects the Company's capital ratios and minimum
requirements at December 31.  The Bank's capital ratios are substantially the
same as the Company's.

<TABLE>
<CAPTION>
                                            1998                       1997
                                    ---------------------      ---------------------
                                       Amount      Ratio          Amount      Ratio
                                    -----------   -------      -----------   -------

Total Capital (to Risk-weighted Assets)

  <S>                               <C>             <C>        <C>             <C>
  Company                           $23,659,772     15.83%     $21,260,353     14.88%
  For Capital Adequacy Purposes      11,956,160      8.00       11,432,640      8.00
  To be Well Capitalized             14,945,200     10.00       14,290,800     10.00

Tier I Capital (to Risk-weighted Assets)

  Company                           $22,249,463     14.89%     $19,961,372     13.97%
  For Capital Adequacy Purposes       5,978,080      4.00        5,716,320      4.00
  To be Well Capitalized              8,967,120      6.00        8,574,480      6.00

Tier I Capital (to Average Total Assets)

  Company                           $22,249,463     10.43%     $19,961,372      9.98%
  For Capital Adequacy Purpose        8,530,676      4.00        8,000,012      4.00
  To be Well Capitalized             10,663,344      5.00       10,000,015      5.00
</TABLE>
                                                   
17.     FAIR VALUE DISCLOSURE

The estimated fair value of the Company's financial instruments are 
as follows:
<TABLE>
<CAPTION>
                                                     1998                          1997
                                          ---------------------------   ---------------------------
                                            Carrying         Fair         Carrying         Fair
                                              Value          Value          Value          Value
                                          ------------   ------------   ------------   ------------
<S>                                       <C>            <C>            <C>            <C>
Financial assets:
  Cash, interest-bearing deposits in
    other banks and federal funds sold    $ 23,035,274   $ 23,035,274   $ 21,817,094   $ 21,817,094
  Mortgage loans held for sale               2,467,803      2,467,803        898,000        898,000
  Investment securities                     21,841,061     21,932,446     20,030,385     20,109,643
  Net loans                                160,853,908    161,356,213    156,202,082    157,036,856
  Accrued interest receivable                1,381,719      1,381,719      1,383,797      1,383,797
                                          ------------   ------------   ------------   ------------

       Total                              $209,579,765   $210,173,455   $200,331,358   $201,245,390
                                          ============   ============   ============   ============

Financial liabilities:
  Deposits                                $190,148,937   $191,773,942   $181,224,568   $181,115,377
  Short-term borrowings                                                    2,000,000      2,000,000
  Other borrowings                             333,254        205,513        552,252        478,091
  Accrued interest payable                     733,664        733,664        781,879        781,879
                                          ------------   ------------   ------------   ------------
       Total                              $191,215,855   $192,713,119   $184,558,699   $184,375,347
                                          ============   ============   ============   ============
</TABLE>

Financial instruments are as cash, evidence of ownership interest in an
entity, or a contract which creates an obligation or right to receive or
deliver cash or another financial instrument from/to a second entity on
potentially favorable or unfavorable terms.

Fair value is defined as the amount at which a financial instrument could be
exchanged in a current transaction between willing parties other than in a
forced or liquidation sale.  If a quoted market price is available for a
financial instrument, the estimated fair value would be calculated based upon
the market price per trading unit of the instrument.

If no readily available market exists, the fair value estimates for financial
instruments should be based upon management's judgment regarding current
economic conditions, interest rate risk, expected cash flows, future estimated
losses, and other factors as determined through various option  pricing
formulas or simulation modeling. As many of these assumptions result from
judgments made by management based upon estimates which are inherently
uncertain, the resulting estimated fair values may not be indicative of the
amount realizable in the sale of a particular financial instrument.  In
addition, changes in assumptions on which the estimated fair values are based
may have a significant impact on the resulting estimated fair values.

As certain assets such as deferred tax assets and premises and equipment are
not considered financial instruments, the estimated fair value of financial
instruments would not represent the full value of the Company.

The Company employed simulation modeling in determining the estimated fair
value of financial instruments for which quoted market prices were not
available based upon the following assumptions:
                             
                                     - 17 -
<PAGE>
Cash and Due from Banks, Interest-bearing Deposits in Other Banks, Federal
- --------------------------------------------------------------------------
Funds Sold, Short-term Borrowings,  Accrued Interest Receivable, and
- --------------------------------------------------------------------
Accrued Interest Payable
- ------------------------
                            
The fair value is equal to the current carrying value.

Investment Securities and Mortgage Loans Held for Sale
- ------------------------------------------------------
                            
The fair value of investment securities and mortgage loans held for sale is
equal to the available quoted market price.  If no quoted market price is
available, fair value is estimated using the quoted market price for similar
securities and loans.                                                          
                 
Loans, Deposits, and Other Borrowings
- -------------------------------------

The fair value of loans is estimated by discounting the future cash flows
using a simulation model which estimates future cash flows and employs
discount rates that consider reinvestment opportunities, operating expenses,
noninterest income, credit quality, and prepayment risk.  Demand, savings, and
money-market deposit accounts are valued at the amount payable on demand as of
year end.  Fair values for time deposits and other borrowings are estimated
using a discounted cash flow calculation that applies contractual costs
currently being offered in the existing portfolio to current market rates
being offered for deposits and notes of similar remaining maturities.          
                                             
Commitments to Extend Credit
- ----------------------------                                                

These financial instruments are generally not subject to sale and estimated
fair values are not readily available. The carrying value, represented by the
net deferred fee arising from the unrecognized commitment or letter of credit,
and the fair value, determined by discounting the remaining contractual fee
over the term of the commitment using fees currently charged to enter into
similar agreements with similar credit risk, are not considered material for
disclosure.  The contractual amounts of unfunded commitments and letters of
credit are presented in Note 13.


18.     BRANCH ACQUISITION

On August 19, 1996, the Bank acquired certain assets and deposit liabilities
of the Harrisville, Pennsylvania office of Mellon Bank, N.A.  The transaction
was accounted for as a purchase.  The Bank assumed deposit liabilities of
$19,754,546 and acquired cash and premises and equipment totaling $382,333.

On September 4, 1997, the Bank acquired certain assets and deposit liabilities
of the Slippery Rock, Pennsylvania office of First Western Bank, F.S.B.  The
transaction was also accounted for as a purchase.  The Bank assumed deposit
liabilities of $3,730,857 and acquired premises and equipment totaling
$77,331.  The purchased branch was subsequently closed with all assets and
liabilities being combined with the Bank's Main Street branch.                 
                                                                   

19.     PARENT COMPANY                                                       
Following are condensed financial statements for the parent company:

                           CONDENSED BALANCE SHEET

                                                       December 31,
                                                     1998          1997
                                                 -----------   -----------
ASSETS                                                                         
                    
  Cash in subsidiary bank                        $    103,119  $    52,009
  Investment in bank subsidiary                    24,130,966   22,106,313
  Other assets                                         22,391       17,888
                                                 -----------   -----------

          Total assets                           $24,256,476   $22,176,210
                                                 ===========   ===========
              

LIABILITIES                                                                    
              
  Other liabilities                              $     1,402   $     1,084

STOCKHOLDERS' EQUITY                              24,255,074    22,175,126
                                                 -----------   -----------
TOTAL LIABILITIES
   AND STOCKHOLDERS' EQUITY                      $24,256,476   $22,176,210
                                                 ===========   ===========

                                     - 18 -
<PAGE>
                       CONDENSED STATEMENT OF INCOME

                                            Year Ended December 31,
                                       1998          1997          1996
                                   -----------   -----------   -----------
INCOME
  Dividends from subsidiary        $ 1,076,728   $ 1,004,687   $   822,428
EXPENSES                                42,463        52,611        54,586
                                   -----------   -----------   -----------

  Income before income tax benefit   1,034,265       952,076       767,842
  Income tax benefit                   (14,437)      (17,888)      (18,559)
                                   -----------   -----------   -----------
  Income before equity in undistributed 
    net income of subsidiary         1,048,702       969,964       786,401
Equity in undistributed net income 
    of subsidiary                    2,005,324     1,913,237     1,884,087
                                   -----------   -----------   -----------
NET INCOME                         $ 3,054,026   $ 2,883,201   $ 2,670,488
                                   ===========   ===========   ===========
                             

                        CONDENSED STATEMENT OF CASH FLOWS

                                            Year Ended December 31,
                                       1998          1997          1996
                                   -----------   -----------   -----------
OPERATING ACTIVITIES
  Net Income                       $ 3,054,026   $ 2,883,201   $ 2,670,488
  Adjustments to reconcile net income 
   to net cash provided by 
   operating activities:
    Equity in undistributed net 
     income of subsidiary           (2,005,324)   (1,913,237)   (1,884,087)
    Other                               (4,185)        7,547         6,230
                                   -----------   -----------   -----------
      Net cash provided by 
       operating activities          1,044,517       977,511       792,631
                                   -----------   -----------   -----------
FINANCING ACTIVITIES
  Proceeds from stock options 
   exercised                            83,321        34,800              
  Cash dividends paid               (1,076,728)     (965,290)     (791,825)
                                   -----------   -----------   -----------
      Net cash used for financing 
       activities                     (993,407)     (930,490)     (791,825)
                                   -----------   -----------   -----------
      Increase in cash                  51,110        47,021           806
CASH AT BEGINNING OF PERIOD             52,009         4,988         4,182
                                   -----------   -----------   -----------
CASH AT END OF PERIOD              $   103,119   $    52,009   $     4,988
                                   ===========   ===========   ===========

                                     - 19-

Board of Directors and Stockholders
Slippery Rock Financial Corporation

We have audited the accompanying consolidated balance sheet of Slippery Rock
Financial Corporation and subsidiary as of December 31, 1998 and 1997, and the
related consolidated statements of income, changes in stockholders' equity,
and cash flows for the three years in the period ended December 31, 1998. 
These financial statements are the responsibility of the Company'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 assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

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



/s/ S.R. Snodgrass, A.C.



Wexford, PA                                                                    
                         
February 19, 1999
                                        



                                     - 20 -

<PAGE>
OVERVIEW

Slippery Rock Financial Corporation 
("Company") is the parent holding       Annual Net Income
company for The First National Bank     $ in thousands
of Slippery Rock ("Bank"). This 
discussion and the related financial    (Bar graph belongs in this area)
data represent the financial condition 
and results of operations of the        $2,266  $2,499  $2,670  $2,883  $3,054
Bank for the three years ended          --------------------------------------
December 31, 1998, and is presented      1994    1995    1996    1997    1998
to assist in the understanding and 
evaluation of the financial condition
and the results of operations of the
Company and is intended to supplement,
and should be read in conjunction with,
the consolidated financial statements
and the related notes.

Management is not aware of any 
current recommendations by the 
regulatory agencies that will have 
a material effect on future earnings,
liquidity or capital of the Company.

RESULTS OF OPERATIONS

Net income for 1998 was $3,054,000,
an increase of $171,000 from 1997's     Earnings Per Share
earnings of $2,883,000. An increase     Dollars
in net interest income after provision
for loan losses of $433,000 and a       (Bar graph belongs in this area)
net increase in total other income of 
$575,000 was offset by a net increase   $0.82  $0.91  $0.97  $1.05  $1.11
in total other expense of $585,000.     ---------------------------------
Income before taxes at December 31,      1994   1995   1996   1997   1998
1998 was $4,407,000 an increase of 
$424,000 or 10.65% from the $3,983,000 
reported at December 31, 1997. Federal 
income taxes of $1,353,000 at 
December 31, 1998 represents an 
increase of $253,000 from the 
$1,100,000 reported at December 31, 1997.

Net income for 1997 was $2,883,000, 
an increase of $213,000 from 1996's 
earnings of $2,670,000. An increase 
in net interest income after provision 
for loan losses of $579,000 and a net 
increase in total other income of 
$207,000 was offset by a net increase
in total other expense of $468,000 
and an increase in federal income 
tax expense of $105,000.

Earnings per share, on a fully diluted
basis, of $1.11 at December 31, 1998
compared to $1.05 at December 31, 1997
and $0.97 at December 31, 1996, 
increases of $0.06 and $0.08 per 
share respectively.

NET INTEREST INCOME                     Dividends Paid Per Share
                                        Dollars
Net interest income is the amount by 
which interest generated from interest- (Bar graph belongs in this area)
earning assets exceeds interest paid 
on interest-bearing liabilities. Net    $0.20  $0.24  $0.29  $0.33  $0.39
interest income, on a tax equivalent    ---------------------------------
basis, which is the primary component    1994   1995   1996   1997   1998
of earnings, was $9,375,000 for 1998,
as compared to $9,099,000 for 1997 
and $8,450,000 for 1996.

                                     - 21 -

<PAGE>
The following table is an analysis of the average balance sheets and the net
interest income for each of the years in the three years ended December 31,
1998, 1997 and 1996.

<TABLE>
<CAPTION>
                                           Slippery Rock Financial Corporation
                                    AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS

                                            1998                          1997                          1996
                                 --------------------------    --------------------------    --------------------------
                                  Average                       Average                       Average
                                  Volume    Interest  Yield     Volume    Interest  Yield     Volume    Interest  Yield
                                 --------   --------   ----    --------   --------   ----    --------   --------   ----

ASSETS(Dollars in Thousands)

<S>                               <C>         <C>      <C>      <C>         <C>      <C>      <C>         <C>      <C>
Interest-earning assets
Investment securities:
    Taxable                      $ 12,565   $    755   6.01%   $ 11,828   $    741   6.26%   $ 10,614   $    663   6.25%
    Non-taxable (2)                 9,246        680   7.35      15,315      1,118   7.30      17,573      1,275   7.26
Interest-bearing deposits in
    other banks                        33          2   6.06         290          8   2.76         233         10   4.29
Loans (1), (2), (3)               160,218     14,179   8.85     149,370     13,400   8.97     132,278     12,090   9.14
Federal funds sold                  3,955        746   5.35       6,349        347   5.47       3,260        173   5.31
                                 --------   --------   ----    --------   --------   ----    --------   --------   ----

Total interest-earning assets     196,017     16,362   8.34     183,152     15,614   8.53     163,958     14,211   8.67
                                            --------                      --------                      --------

Noninterest-earning assets
Cash and due from banks             7,918                         6,906                         5,896
Allowance for loan losses          (1,353)                       (1,205)                       (1,153)
     Other assets                   8,706                         8,033                         6,663          
                                 --------                      --------                      --------

     Total assets                $211,288                      $196,886                      $175,364
                                 ========                      ========                      ========

LIABILITIES AND
STOCKHOLDERS' EQUITY

Interest-bearing liabilities
     Interest-bearing checking   $ 24,052        523   2.17    $ 22,780        492   2.16    $ 18,717        407   2.17
     Money market accounts         22,694        866   3.82      23,842        912   3.83      21,609        828   3.83
     Savings deposits              20,736        508   2.45      18,709        462   2.47      17,904        450   2.51
     Time deposits                 88,928      5,053   5.68      81,840      4,574   5.59      70,481      3,878   5.50
     Borrowed funds                   551         37   6.72       1,216         75   6.17       3,297        198   6.01
                                 --------   --------   ----    --------   --------   ----    --------   --------   ----

     Total interest-bearing 
      liabilities                 156,961      6,987   4.45     148,387      6,515   4.39     132,008      5,761   4.36
                                            --------                      --------                      --------

Noninterest-bearing liabilities
     Demand deposits               29,910                        26,195                        23,227          
     Other liabilities              1,028                           983                           750          
     Stockholders' equity          23,389                        21,321                        19,379          
                                 --------                      --------                      --------

     Total liabilities
      and stockholders' equity   $211,288                      $196,886                      $175,364          
                                 ========                      ========                      ========

     Net interest income and 
      net yield on interest-
      earning assets                        $  9,375   4.78%              $  9,099   4.97%           $  8,450   5.15%
                                            ========   ====               ========   ====            ========   ====            

     Net interest spread                               3.89%                         4.13%                      4.30%
                                                       ====                          ====                       ====            
</TABLE>

(1)  Interest on loans includes fee income.
(2)  Yields on interest-earning assets have been computed on a taxable-
     equivalent basis using the federal income tax statutory rate of 34%.
(3)  Nonaccrual loans and loans held for sale included.

                                     - 22 -
<PAGE>
                                ANALYSIS OF CHANGES IN NET INTEREST INCOME
                                          (Dollars in Thousands)
<TABLE>
<CAPTION>
                                
                                               1998 CHANGE FROM 1997            1997 CHANGE FROM 1996
                                            ---------------------------      ---------------------------
                                                        CHANGE DUE TO                    CHANGE DUE TO
                                             TOTAL    -----------------       TOTAL    -----------------
                                             CHANGE  VOLUME(1)  RATE(1)       CHANGE  VOLUME(1)  RATE(1)
                                            -------   -------   -------      -------   -------   -------
<S>                                         <C>       <C>       <C>          <C>       <C>        <C>
INTEREST INCOME ON:
   Taxable investment securities            $    14   $    45   $   (31)     $    78   $    77   $     1
   Non-taxable investments                     (438)     (446)        8         (157)     (164)        7
   Interest-bearing deposits in other banks      (6)       (2)       (4)          (2)        3        (5)
   Loans                                        779       960      (181)       1,310     1,539      (229)
   Federal funds sold                           399       407        (8)         174       169         5
                                            -------   -------   -------      -------   -------   -------
  
      Total interest income                     748       964      (216)       1,403     1,624      (221)
                                            -------   -------   -------      -------   -------   -------
  
INTEREST EXPENSE ON:
   Interest bearing checking                     31        29         2           85        87        (2)
   Money market accounts                        (46)      (44)       (2)          84        84         - 
   Savings deposits                              46        50        (4)          12        19        (7)
   Time deposits                                479       404        75          696       632        64
   Borrowed funds                               (38)      (44)        6         (123)     (128)        5
                                            -------   -------   -------      -------   -------   -------
  
      Total interest expense                    472       395        77          754       694        60
                                            -------   -------   -------      -------   -------   -------
  
  NET INTEREST INCOME                       $   276   $   569   $  (293)     $   649   $   930   $  (281)
                                            =======   =======   =======      =======   =======   =======
</TABLE>
  
  (1)  Changes in interest income/expense not arising from volume or rate 
       variances are allocated proportionately to rate and volume.
  
Interest income and interest expense increases or decreases as the volumes of
interest sensitive assets and liabilities and interest rates fluctuate.
Average interest-earning assets increased $12.9 million in 1998, principally
due to an increase in average loans of $10.8 million.  Although the most
significant growth, $7.9 million, occurred within the real estate segment of
the loan portfolio, there were no concentrated efforts on management's part to
target growth within any one particular segment of the loan portfolio. 
Average interest-bearing liabilities increased $8.6 million for the period
ended December 31, 1998, with the most significant growth, $7.1 million,
occurring in average certificates of deposit. Growth within the certificate
product resulted from various short term special offerings throughout the
year.  The specials resulted from market pressures from competing institutions
vying for deposit growth.  As a result, the  Bank offered an eleven month and
a nineteen month certificate, both of which offered aggressive interest rates
relative to certificates of more traditional term and pricing.  At December
31, 1998, the Bank had $5.9  million in the eleven month certificate and $3.0
million in the nineteen month product.
  
Average interest-earning assets increased $19.2 million in 1997, principally
due to an increase in average loans of $17.1 million.  The most significant
average loan growth, $11.0 million, occurred within the  residential real
estate portfolio. As in 1998, there were no concentrated efforts on
management's part to target growth within any one particular segment of the
portfolio. Average interest-bearing liabilities increased $16.4 million in
1997.  In addition to normal annual growth within the earning asset and paying
liability categories, 1997's statistics were also affected by branch
acquisitions. On August 19,1996, the Bank acquired approximately $19.8 million
in deposits from the former Harrisville, Pennsylvania office of Mellon Bank,
N.A..  On September 4, 1997, the Bank acquired approximately $3.7 million in
deposits from the former Slippery Rock office of First Western Bank, F.S.B.
Each of these transactions increased the interest-bearing liabilities of the
Bank and provided the funding for the growth within the loan  portfolio.
  
Although total average earning assets and average loans increased during 1998,
the yield on average interest-earning assets decreased in 1998 to 8.34% from a
level of 8.53% in 1997. The decline occurred principally from a reduction on
loan yields which fell from a level of 9.14% at December 31, 1996 to 8.97% at
December 31, 1997 to 8.85% at December 31, 1998. Lower


                   (3 Bar Graphs side by side in this area)

Total Assets
$ in Millions

$147,374   $162,011   $195,713   $207,148   $215,773
- ----------------------------------------------------
  1994       1995       1996       1997       1998


Return on Average Assets
Percentage 

1.56%   1.64%   1.52%   1.46%   1.45%
- -------------------------------------
 1994    1995    1996    1997    1998     


Return on Average Equity
Percentage

14.51%   14.32%   13.78%   13.52%   13.06%
- ------------------------------------------
 1994     1995     1996     1997     1998

                                     - 23 -
<PAGE>
interest rate pricings for new loan originations brought about by general
market pressures as well as lower interest rate repricings within the Bank's
existing adjustable rate mortgage product contributed to the decline in loan
yields. As a result of the strong National and local economies and Federal
Reserve Board action to keep the economy expanding, interest rates, in
general, remained at all time lows during the period. This drove interest
rates on new loan originations down. In addition, the Bank's existing
portfolio of adjustable rate mortgages also repriced downward as they reprice
annually to current market pricing. With no significant changes anticipated in
economic forecasts, and that it takes the Bank's adjustable rate mortgage
portfolio a full year to reprice in its entirety, management anticipates that
loan yields will continue to decline. The analysis of changes in net interest
income indicates that the total change in interest income on loans of $779,000
is comprised of an increase in loan income of $960,000 due to volume increases
within the loan portfolio, and a reduction in loan income of $181,000 due to
changes in interest rates.
  
The yield on interest-bearing liabilities increased 6 basis points (0.06%)
during the twelve month period ended December 31, 1998 from a level of 4.39%
at December 31, 1997 to 4.45% at December 31, 1998.  The increase was due
principally to an increase in the yield paid on certificates of deposit. The
yield on time certificates increased from 5.50% at December 31, 1996 to 5.59%
at December 31, 1997 to 5.68% at  December 31, 1998. The increase in the yield
paid on deposits is due in part to the two certificate "specials" mentioned
earlier and due to an increase in pricing brought about in the deposit market
place.  As financial institutions attempted to not only gain market share, but
to also maintain existing deposit relationships, they bid up deposit pricing
in general.  As a result, the Bank was able to increase average deposits, but
those funds came at a higher cost. Average time deposits increased $7.1
million in 1998, from a level of $81.8 million at December 31, 1997 to $88.9
million at December 31, 1998. Average time deposits were $70.5 million at 
December 31, 1996.
  
The rate volume table indicates an increase in interest expense of $472,000 in
1998 due primarily to an increase in interest expense on certificates of
deposit of $479,000. The increase in certificate interest expense is allocated
to an increase in volume of $404,000 and $75,000 due to an increase in rates.
  
The effect of the reduction in yields on interest-earning assets and the
increase in cost of interest-bearing liabilities was that the net yield on
interest-earning assets ("net interest margin") at December 31, 1998 decreased
from that of December 31, 1997 and December 31, 1996. Net interest margin at
December 31, 1998 was 4.78% as compared to 4.97% at December 31, 1997 and
5.15% at December 31, 1996. It should also be noted that there is a time lag
between changes in interest rates and their effect on the Bank's yield on
earning assets and its cost of funds. If interest rates rise, it would be
expected that the yield on assets and the cost of funds would also increase,
however, the effect upon the net interest margin would be dependent upon the
extent of the increase in rates, the timing of the change and the general
composition of the mix of interest-earning assets and interest-bearing
liabilities.

OTHER INCOME

1998 - 1997
- -----------

The principal sources of other income are service charges, fees and
commissions. Other income for 1998 totaled $1,629,000, an increase of $575,000
or 54.6% from $1,054,000 at December 31, 1997. The increase is derived
principally from three sources, an increase in service charges on deposit
accounts, an increase in net gains recorded on the sale of loans and an
increase in other miscellaneous income.

Income from service charges on deposit accounts increased $54,000 from
$539,000 at December 31, 1997 to $593,000 at December 31, 1998 due to volume
activity.

In 1998, the Bank recorded gains of $149,000 on the sale of $14.1 million of
fixed rate, 1-4 family, residential mortgages. Gains recorded on the sale of
$9.3 million of residential mortgages in 1997 totaled $66,000. Because the
Bank maintains the servicing on the sold loans, additional income of $141,000
was recorded in 1998 pertaining to mortgage servicing rights ("MSR"). MSRs are
amortized to expense in proportion to the estimated servicing income over the
estimated life of the servicing portfolio.

Other miscellaneous income of $670,000 at December 31, 1998 compared to
$387,000 at December 31, 1997 an increase of $283,000. The increase is due to
an increase in mortgage loan servicing fee income of $21,000 due to volume
increases in the loan servicing portfolio, an increase in ATM surcharge fee
income of $52,000 and an increase in debit card interchange fee income of
$68,000. ATM surcharge income of $74,000 at December 31, 1998 compared to
$22,000 at December 31, 1997. The Bank began surcharging other bank's ATM
cardholders using the Bank's ATM machines in August of 1997, therefore, 1998
represents the first full year of the fee's implementation.

In December of 1997, the Bank introduced a debit card product. Fee income to
the Bank for this product, based on volume and paid by participating
merchants, totaled $72,000 at December 31, 1998 compared to $4,000 at 
December 31, 1997. The Bank also recorded a gain of $145,000 from the sale of
its former Plaza office as part of a general reconstruction project at the
local shopping plaza where the office was located. A new office was
subsequently constructed directly across the street from the former location.

1997 - 1996
- -----------

Other operating income for 1997 totaled $1,054,000 an increase of $208,000 or
24.5% from $846,000 at December 31, 1996. Income from service charges on
deposit accounts increased $42,000 for the twelve month period ended December
31, 1997 

                                     - 24 -
<PAGE>
due to pricing restructurings that took effect during the second quarter of
1997. Trust department fee income increased $23,000 from $53,000 at December
31, 1996 to $76,000 at December 31, 1997 due to growth of trust assets within
the department. Trust assets, which are not included in the Bank's balance
sheet, increased $4.4 million in 1997.

Gains recorded on the sale of fixed rate, 1-4 family residential mortgages
totaled $66,000 at December 31 , 1997, an increase of $87,000 from the net
loss of $21,000 recorded at December 31, 1996. Mortgage sales to the Federal
Home Loan Mortgage Corporation ("Freddie Mac"), were $9.3 million and $5.3
million in 1997 and 1996 respectively.  Serviced loans totaled $27.1 million
at December 31, 1997.

Other miscellaneous fee income of $387,000 at December 31, 1997 compared to
$317,000 at December 31, 1996, an increase of $70,000. The increase is
comprised of an increase in miscellaneous fee income of $42,000 due to pricing
increases in the second quarter, an increase in loan servicing fees of $14,000
due to volume increases in the serviced loan portfolio and to an increase in
ATM surcharge fee income of $22,000. The Bank began surcharging foreign ATM
activity in August 1997 in an effort to offset costs associated with providing
ATM services to its customers.

OTHER EXPENSE

1998 - 1997
- -----------

Total other expenses of $6,017,000 at December 31, 1998 represented an
increase of $585,000 from $5,432,000 at December 31, 1997. The major
contributors of the increase are salary and employee benefits of $217,000,
equipment expense of $121,000, data processing expense of $117,000 and
miscellaneous expense of $228,000. The increase in salary and employee
benefits is attributed to normal annual increases. Equipment expense increased
due to acquisitions and increased depreciation expense. Data processing
increased due to increased processing costs of $39,000 for volume increases in
the Bank's ATM and debit card products and due to one time fee assessments of
$45,000 pertaining to the debit card program. In addition, the Bank incurred
direct billings of $18,000 pertaining to year 2000 testing of its core data
processing system.

The increase in other miscellaneous expense is comprised of several items. One
is a $ 34,000 increase in net losses recorded on the disbandondment of
computer hardware and software. Legal and professional expense increased
$29,000 in 1998 due to costs incurred for the expansion of trust services to
include the sales of mutual funds and annuities. Also included in the increase
in legal and professional fees were costs associated with a site study
performed for possible branch locations. An increase in collection expense of
$44,000 in 1998 pertaining to foreclosure proceedings on a single parcel also
contributed to the overall increase in other miscellaneous expense. The Bank
uses a third party data processor for its student loan portfolio, accordingly,
processing fees are based on the size of the loan portfolio being serviced and
increased $19,000 in 1998. The increase in servicing fee expense is attributed
to increased volumes within the Bank's student loan portfolio. Another item
contributing to the overall increase in other miscellaneous expense was an
increase in net losses on the sale of other real estate owned. Net gains of
$32,000 were recorded on sales of property in 1997, however, there were no
gains or losses recorded on the sale of other real estate in 1998. The final
item to effect the increase in other expense was an increase in amortization
expense for intangible assets. Intangible asset amortization increased $20,000
for the period ended December 31, 1998. The increase was due to increased
amortization pertaining to acquisition of the Slippery Rock office of First
Western Bank, F.S.B. mentioned earlier.

1997 - 1996
- -----------

Total other expenses of $5,432,000 at December 31, 1997 represents an increase
of $469,000 from $4,963,000 at December 31, 1996. The increase in other
expenses was brought about by those items that are generally thought to be
recurring in nature. Those items would include occupancy expense and supply
expense. In addition to the normal, recurring increases, salary and benefit
expense increased $270,000 or 11.4% in 1997, due to increased costs associated
with the branch office acquisitions mentioned earlier and to operational staff
additions in the lending and trust areas to facilitate growth within those
departments.

Other miscellaneous expense at December 31, 1997 of $1.3 million compared to
$1.1 million at December 31, 1996, an increase of $200,000 or 18.2%. The
increase is attributed principally to increased amortization expense resulting
from the branch acquisitions and to a loss recorded on the disbandondment of
computer software. Intangible asset amortization, the excess of cost over fair
value of the net assets acquired in the branch acquisitions is amortized to
expense annually. Intangible amortization expense at December 31, 1997 was
$207,000 an increase of $141,000 from $66,000 at December 31, 1996. During the
fourth quarter of 1997, the Bank purchased a new computer software system for
processing teller transactions. Although no hardware changes were required,
the Bank did have a $25,000, before tax, loss on the disbandondment of the
existing computer system.

INCOME TAXES

Federal income taxes for 1998 of $1,353,000 represented a 23.0% increase from
the $1,100,000 reported in 1997. The increase is due to an increase in taxable
income which increased $745,000 or 23.0% to $4.0 million in 1998. The increase
in taxable income not only resulted from an increase in total earnings, but
also from a reduction in tax-exempt income. Tax-exempt income declined
$289,000 in 1998 as a result of net declines in average non-taxable municipal
securities. As a result, the Company's effective tax rate increased to 30.7%
in 1998 compared to 27.6% in 1997.

Federal income taxes for 1997 of $1,100,000 represented a 10.6% increase from
the $995,000 reported in 1996. The increase is due to an increase in taxable
income which increased $323,000 or 10.89% to $3.3 million in 1997. As a
result. the Company's effective tax rate increased to 27.6% in 1997 as
compared to 27.1% in 1996.

                                     - 25 -
<PAGE>
FINANCIAL CONDITION

1998 - 1997
- -----------

Average total assets at December 31, 1998 were $211.3 million, an increase of
$14.4 million or 7.3% from $196.9 million at December 31, 1997. Average total
interest-earning assets increased $12.9 million in 1998, primarily from
increases in average loan balances, which increased $10.8 million or 7.3%. The
most significant growth in the loan portfolio, occurred within the commercial
real estate portfolio and the 1-4 family residential real estate portfolio.
Commercial real estate loans increased $3.5 million or 14.4% from $24.3
million at December 31, 1997 to $27.8 million at December 31, 1998.
Residential real estate loans, which includes first and secondary lien
positions, increased $5.6 million from $75.0 million at December 31, 1997 to
$80.6 million at December 31, 1998. As previously mentioned, the increase
within the loan portfolio was due to general demand within the local market
place and not due to specific management growth objectives. The growth in
average assets and in average loan balances specifically were funded by an
increase in average deposit liabilities.

Average deposit liabilities at December 31, 1998 were $186.3 million, an
increase of $12.9 million or 7.4% from $173.4 million at December 31, 1997.
Average balances increased across all deposit products except average money
markets, which declined $1.2 million during the period. The greatest net
increase occurred within the average time certificate product, which increased
$7.1 million or 8.7% from $81.8 million at December 31, 1997 to $88.9 million
at December 31, 1998. The increase is due to the offering of the 11 month and
19 month certificate specials discussed earlier.

Total assets at December 31, 1998 were $215.8 million, an increase of $8.7
million or 4.2% from $207.1 million at December 31, 1997. Total deposits at
December 31, 1998 were $190.1 million, an increase of $8.9 million or 4.9%
from $181.2 million at December 31, 1997.

The Bank continued to sell fixed rate, 1-4 family, residential mortgages as
part of its strategies for managing liquidity and interest rate risk within
the loan portfolio. The Bank sold approximately $14.1 million of these loans
to the Federal Home Loan Mortgage Corporation ("Freddie Mac"). The ratio of
total loans to total deposits of 84.6% at December 31, 1998, compared to 86.9%
at December 31, 1997.

1997 - 1996
- -----------
Average total assets at December 31, 1997 were $196.9 million, an increase of
$21.5 million or 12.3% from $175.4 million at December 31, 1996. Average total
interest-earning assets increased $19.2 million in 1997, primarily from
increases in average loan balances, which increased $17.1 million or 12.9%.
Although growth occurred within all loan products, the most significant growth
occurred within the residential real estate portfolio and the consumer loan
portfolio. Residential real estate loans, including first and secondary lien
positions, increased $8.6 million from $66.4 million at December 31, 1996 to
$75.0 million at December 31, 1997. Consumer loans increased $2.9 million or
10.6% from $27.5 million at December 31, 1996 to $30.4 million at December 31,
1997. The increase within the loan portfolio was due to general demand within
the local market place and not due to specific management growth objectives.
The growth in average assets and in average loan balances specifically were
funded by an increase in average deposit liabilities.

Average deposit liabilities at December 31, 1997 were $173.4 million, an
increase of $21.5 million or 14.2% from $151.9 million at December 31, 1996.
While the average balance increased across all deposit products, the product
which had the largest net average increase occurred within the time
certificate product, which increased $11.4 million or 16.2 % from $70.4
million at December 31, 1996 to $81.8 million at December 31, 1997.

Total assets at December 31, 1997 were $207.1 million, an increase of $11.4
million or 5.8% from $195.7 million at December 31, 1996. Total deposits at
December 31, 1997 were $181.2 million, an increase of $16.4 million from
$164.8 million at December 31, 1996. Exclusive of the branch acquisition,
total deposits at December 31, 1997 were $177.5 million.

As part of the Bank's strategies for liquidity and managing interest rate risk
exposure in the loan portfolio, the Bank sold $9.3 million in fixed rate, 1-4
family mortgages in 1997. The ratio of total loans to total deposits of 86.9%
at December 31, 1997 compared to 85.7% at December 31, 1996, an increase of
1.2%.

YEAR 2000

State of Readiness
- ------------------

Many older computer systems use two digits to identify the year. These
systems, if not adapted to accurately identify years beyond 1999, could fail
or produce erroneous results for the year 2000 and beyond, which could result
in entire system failures or disruptions of normal daily business operations.

The Company's primary computer processing system was purchased from and is
maintained by a national computer software vendor, Jack Henry & Associates,
("JHA"). During the second quarter of 1998, JHA issued a Y2K certification
letter for its products. In addition, JHA also issued a software warranty to
all banks that have a valid license agreement and support/maintenance
agreement. The Company has such valid agreements with JHA. Despite the
certification and software warranty, the Company was still required to perform
Y2K testing, accordingly, during the third quarter of 1998, the Company
performed its testing of its mission critical core processing applications
with results producing no foreseeable Year 2000 problems. Testing of ancillary
applications occurred throughout 1998 and will continue in 1999.

                                     - 26 -

<PAGE>
Risk Assessment
- ---------------

Although the Company views the Y2K issue to pose little or no effect on its
core processing systems, the Company recognizes that computer systems are very
much interdependent. Accordingly, the Company, through the use of letters and
questionnaires, has communicated with third party vendors of ancillary
systems, suppliers and various utilities as to their Y2K preparedness. In
addition, the Company, through the use of questionnaires and Company sponsored
seminars, provided Y2K information to and solicited information from its own
significant loan and deposit customers as to their Y2K preparedness.
Management does not believe that any exposure to the Company from its vendors
or customers as they relate to Y2K issues pose any significant risk to the
Company.


Costs
- -----

Because Management views its core processing system to be Y2K ready, little or
no programming costs will be incurred for its core systems. Most costs are
related to planning and internal testing and validation which will be expensed
as incurred. Exclusive of costs for planning and testing, management
anticipates direct billing costs of approximately $50,000 over the course of
the project. Direct billings of $18,000 had been expensed through the period
ended December 31, 1998 for costs pertaining to off site testing of core
processing applications. There can be no guarantee that these estimates will
be achieved and actual results could differ from forecasted.

Contingency Plan
- ----------------

Should any unforeseen problems arise, the Company continues to update and
modify its contingency plan for the Year 2000. Primarily, manual or personal
computer processing would substitute for application failures. The plan also
allows for procedural methods and acceptable time frames for problem
resolution within both JHA and the Company.

LIQUIDITY

Liquidity represents the ability of the Company to meet normal cash flow
requirements of both borrowers and depositors efficiently. Asset liquidity is
provided by repayments of and the management of maturity distributions for
loans and securities. One measure that the Bank uses to monitor liquidity is
the liquidity ratio which assesses the relationship between certain earning
assets, customer deposits and short-term interest-bearing liabilities. This
ratio was 9.0% of total assets as of December 31, 1998 compared to 7.3% at
December 31, 1997. The increase was due primarily to an increase in daily
federal funds sold and an increase in certificates of deposit with others,
which increased $5.6 million. At December 31, 1998, the Bank had two short-
term certificates of deposit at the Federal Home Loan Bank ("FHLB"), totaling
$8.0 million. Daily federal funds sold at December 31, 1998 totaled $6.4
million, a decline of $2.4 million from $8.8 million at December 31, 1997.

The Statement of Cash Flows indicates that net cash was provided from
operating activities and financing activities of $2.2 million and $5.7 million
respectively. Cash provided by operating activities was generated principally
from net income, while cash provided by financing activities was generated
from a net increase in deposits of $8.9 million, of which $2.0 million was
used to repay short-term borrowings from the Federal Home Loan Bank. Investing
activities for the twelve month period ended 
December 31, 1998 indicated that net maturities of investment securities
available for sale of $8.0 million and maturities of investment securities
held to maturity of $3.3 million offset the net purchases of investment
securities available for sale of $13.1 million and the net increase in loans
of $3.7 million. Cash dividends paid in 1998 were $1.1 million, an increase of
$111,000 from the $965,000 paid in 1997.

For the period ended December 31, 1997, the Statement of Cash Flows indicates
that net cash was provided from operating activities and financing activities
of $4.7 million and $8.3 million respectively. Cash provided by operating
activities was generated principally from net income, while cash provided by
financing activities was generated from a net increase in deposits of $16.4
million, of which $7.0 million was used to repay short-term borrowings from
the Federal Home Loan Bank. Investing activities for the twelve month period
ended December 31, 1997 indicated that proceeds from the sale of investment
securities available for sale of $11.5 million, net maturities of investment
securities available for sale of $2.2 million and maturities of investment
securities held to maturity of $4.4 million funded the net increase in loans
of $16.4 million. Cash dividends paid in 1997 were $965,000, an increase of
$173,000 from the $792,000 paid in 1996.

The Company's liquidity plan allows for the use of long-term advances or
short-term lines of credit with the FHLB as a source of funds. Borrowing from
FHLB not only provides a source of liquidity for the Company, but also serves
as a tool to reduce interest risk as well. The Company may structure
borrowings from FHLB to match those of customer credit requests, and
therefore, lock in interest rate spreads over the lives of the loans. FHLB
borrowings, generally, have a lower cost than deposits. At December 31, 1998,
the Company continued to have one such matched funding loan outstanding
totaling $318,000.

The Company's short-term borrowings with FHLB are of two types, "RepoPlus"
advances and "Flexline" advances. RepoPlus advances are short-term borrowings
maturing within one year, bear a fixed rate of interest and are subject to
prepayment penalty.

The Flexline advances also mature within one year and bear a variable rate of
interest that reprices daily. There are no prepayment penalties for these
borrowings. 1998 is the last year that the Flexline product will be offered by
FHLB. Both FHLB credit products are subject to annual renewal, incur no
service charges, and are secured by a blanket security agreement on
outstanding residential mortgages. At December 31, 1997, short-term borrowings
were comprised of $2.0 million in Flexline advances.

                                     - 27 -
<PAGE>
At December 31, 1998, the Company had no advances outstanding for either the
RepoPlus or Flexline products. At December 31, 1997, short-term borrowings
were comprised of $2.0 million in Flexline advances that were repaid in
January 1998. The Company's total borrowing capacity with FHLB was $58.5
million at December 31, 1998.

In addition to borrowing from the FHLB as a source for liquidity, the Company
also continued activity in the secondary mortgage market. Specifically, the
Company sold fixed rate residential real estate mortgages to Freddie Mac. The
sales to Freddie Mac not only provided an opportunity for the Bank to remain
competitive in the market place, by allowing it to offer a fixed rate mortgage
product, but also provided an additional source of liquidity and an additional
tool for management to limit interest rate risk exposure. Total fixed rate
mortgage sales in 1998 were $14.1 million, with gains of $149,000. In 1997,
sales totaled $9.3 million with gains of $66,000. The Bank continues to
service all loans sold to Freddie Mac. As discussed earlier, the Bank recorded
approximately $141,000 in income for the establishment of mortgage servicing
rights ("MSR"). The MSRs will be amortized to expense in future periods over
the estimated life of the servicing portfolio. The Bank serviced $34.0 million
and $27.1 million in sold loans to Freddie Mac at December 31, 1998 and 1997
respectively. The retaining of the servicing also provides a source of fee
income to the Bank, which totalled $82,000 and $60,000 in 1998 and 1997
respectively. The Bank anticipates the sale of approximately $2.5 million in
the first quarter of 1999 and has a single commitment to fund $7.5 million in
1999.

The following table is a schedule of the maturity distributions and weighted
average yield of investment securities as of December 31, 1998:

<TABLE>
<CAPTION>
Available for Sale                                      Amortized Cost Maturing:
                                        ---------------------------------------------------------
                                                  After 1   After 5
                                        Within  but within but within   After   No Fixed
                                        1 Year    5 Years   10 Years  10 Years  Maturity   Total
                                        ---------------------------------------------------------
                                                         (Dollars in Thousands)

<S>                                    <C>       <C>       <C>       <C>       <C>       <C>
U.S. Treasury securities                $ 2,415   $    -    $    -    $    -    $    -    $ 2,415
Securities of U. S.
  Government agencies                       228     4,333       495       977        -      6,033
Obligations of states and political
 subdivisions                                -        355     4,084     3,079        -      7,518
Other                                        -         -        100        -         -        100
Mortgage - backed securities (2)             -         59       348       601        -      1,008
                                        -------   -------   -------   -------   -------   -------
 Total debt securities                    2,643     4,747     5,027     4,657        -     17,074
Common Stocks                                -         -         -         -        992       992
                                        -------   -------   -------   -------   -------   -------
 Total                                  $ 2,643   $ 4,747   $ 5,027   $ 4,657   $   992   $18,066
                                        =======   =======   =======   =======   =======   =======

Weighted average yield (1)                 6.42%     5.81%     6.60%     4.96%       - %     5.90%
                                        =======   =======   =======   =======   =======   =======
</TABLE>
<TABLE>
<CAPTION>

Held to Maturity                                        Amortized Cost Maturing:
                                        ---------------------------------------------------------
                                                  After 1   After 5
                                        Within  but within but within   After   No Fixed
                                        1 Year    5 Years   10 Years  10 Years  Maturity   Total
                                        ---------------------------------------------------------
                                                         (Dollars in Thousands)
<S>                                     <C>       <C>       <C>       <C>       <C>       <C>
Obligations of states and political
    subdivisions                        $   355   $ 1,099   $ 1,911   $    -    $   -     $ 3,365
Other                                                 100       100        -        -         200
Mortgage-backed securities (2)               -         -         -         79       -          79
                                        -------   -------   -------   -------   -------   -------
    Total                               $   355   $ 1,199   $ 2,011   $    79   $   -     $ 3,644
                                        =======   =======   =======   =======   =======   =======
Weighted average yield (1)                 6.31%     8.00%     7.50%     7.02%      -  %     7.54%
                                        =======   =======   =======   =======   =======   =======
</TABLE>
(1)     Weighted average yields were computed on a tax equivalent basis
        using the federal income tax statutory rate and were determined on 
        the basis of cost, adjusted for amortization of premium or
        accretion of discount.

(2)     Mortgage-backed securities provide for periodic principal
        repayments.  It is anticipated that these securities will be repaid
        prior to their contractual maturity dates.

Investments maturing within one year and other short-term investments such as
interest-bearing deposits with other banks and federal funds sold were 8.07%
of total assets at December 31, 1998, an increase from 7.05% in 1997. The
increase is due primarily to an increase in interest-bearing balances at other
banks which increased $8.0 million as a result of the short-term certificates
purchased from the FHLB.

INTEREST RATE SENSITIVITY

One of the principal functions of the Company's asset/liability management
program is to monitor the level to which the balance sheet is subject to
interest rate risk. The goal of the asset/liability program is to manage the
relationship between interest rate sensitive assets and liabilities, thereby
minimizing the fluctuations in the net interest margin, which achieves
consistent growth of net interest income during periods of changing interest
rates.

                                     - 28 -
<PAGE>
Interest rate sensitivity is the result of differences in the amounts and
repricing dates of a bank's rate sensitive assets and rate sensitive
liabilities. These differences, or interest rate repricing "gap," provide an
indication of the extent that the Company's net interest income is effected by
future changes in interest rates. During a period of rising interest rates, a
positive gap, a position of more rate sensitive assets than rate sensitive
liabilities, is desired. During a falling interest rate environment, a
negative gap is desired, that is, a position in which rate sensitive
liabilities exceed rate sensitive assets.

The following table shows the Company's gap position for December 31, 1998,
based upon contractual repricing opportunities or maturities, with variable
rate products measured to the date of the next repricing opportunity as
opposed to contractual maturities, while fixed rate products are measured to
contractual maturity without any consideration for prepayments:

<TABLE>
<CAPTION>
                                                  91 days
                                        0-90        to       1 to 5      Over
                                        Days      1 Year     Years      5 Years      Total
                                      --------   --------   --------   --------   --------
                                                    (Dollars in Thousands)
<S>                                    <C>       <C>        <C>        <C>       <C>
Assets
    Intrest-bearing deposits          $  8,000   $          $          $          $  8,000
    Investments (2) (3)                  2,386      2,770      8,720      7,965     21,841
    Federal funds sold                   6,400                                       6,400
    Loans (1)                           47,112     30,792     19,870     63,080    160,854
                                      --------   --------   --------   --------   --------

           Total                        63,898     33,562     28,590     71,045    197,095
                                      --------   --------   --------   --------   --------

Liabilities
    Interest-bearing demand             22,821                                      22,821
    Savings                             20,698                                      20,698
    Money market                        23,704                                      23,704
    Certificates  > $100,000             6,912      7,377      6,474      1,915     22,678
    Other time deposits                 11,726     31,714     20,049      5,515     69,004
    Borrowed funds                           3        237         93                   333
                                      --------   --------   --------   --------   --------

           Total                        85,864     39,328     26,616      7,430    159,238
                                      --------   --------   --------   --------   --------

Interest sensitivity gap              $(21,966)  $ (5,766)  $  1,974   $ 63,615   $ 37,857
                                      ========   ========   ========   ========   ========

Cumulative interest sensitivity gap    (21,966)   (27,732)   (25,758)    37,857         - 
                                      ========   ========   ========   ========   ========

Rate sensitive assets/rate sensitive 
 liabilities                              0.74       0.85       1.07         -        1.24
Cumulative gap/Total assets              (0.10)     (0.13)     (0.12)      0.18         - 
</TABLE>
(1)     Includes nonaccrual loans, excludes loans held for sale.
(2)     Includes investments available for sale.
(3)     Investments are classified by the earlier of call date or maturity 
        date for repricing purposes.

At December 31, 1998, the Company had a cumulative negative gap of $27,732,000
at the one year horizon. This value compares to a negative gap of $26,368,000
at December 31, 1997. The gap analysis indicates that if interest rates were
to rise 100 basis points (1.00%), the Company's net interest income would
decline $277,000 at the one year horizon because the Company's rate sensitive
liabilities would reprice faster than rate sensitive assets. Conversely, if
rates were to fall 100 basis points, the Company would earn $277,000 more in
net interest income. However, not all assets and liabilities with similar
maturities and repricing opportunities will reprice at the same time or to the
same degree. As a result, the Company's gap position does not necessarily
predict the impact on interest income given a change in interest rate levels.

Management also manages interest rate risk with the use of simulation modeling
which measures the sensitivity of future net interest income as a result of
changes in interest rates. The analysis is based on repricing opportunities
for variable rate assets and liabilities and upon contractual maturities of
fixed rate instruments.

The simulation also calculates net interest income based upon estimates of the
largest foreseeable rate increase or decrease, (+ or - 200 basis points or
2.00%). The current analysis indicates that, given a 200 basis point overnight
movement in interest rates, the Bank would experience a potential $220,000 or
2% change in net interest income. It is important to note, however, that this
exercise would be of a worst case scenario. It would be more likely to have
incremental changes in interest rates, rather than a single significant
increase or decrease. When management believes interest rate movements will
occur, it can restructure the balance sheet and thereby the ratio of rate
sensitive assets to rate sensitive liabilities which in turn will effect the
net interest income. As mentioned earlier, in gap analysis, as well as
simulation analysis, not all assets and liabilities with similar maturities
and repricing opportunities will reprice at the same time or to the same
degree and therefore, could effect forecasted results.

CAPITAL RESOURCES


Capital adequacy is the ability of the Company to support growth while
protecting the interests of shareholders and depositors. Total capital
consists of common stock, surplus, retained earnings and net unrealized
gains/losses on securities. Equity capital increased $2,080,000 or 9.4% in
1998. This increase is attributed, primarily, to retained net income.
Historically, the Company has generated net retained profits sufficient to
support normal growth and expansion.

Bank regulatory agencies have designated certain capital ratio requirements
which they use to assist in monitoring the safety and soundness of financial
institutions. For 1998, management has calculated and monitored risk-based and
leverage capital

                                     - 29 -
<PAGE>
ratios in order to assess compliance with regulatory guidelines. The following
schedule presents certain regulatory capital ratio requirements along with the
Company's position at December 31, 1998:

                                     Actual       
                               -------------------   Minimum      Well
                                Amount     Ratio      Ratio   Capitalized
                               --------   --------   --------   --------

  Tier I risk-based capital    $ 22,250       14.9%      4.00%      6.00%

  Total risk-based capital       23,660       15.8       8.00      10.00

  Leverage capital               22,250       10.4       4.00       5.00

As the above table illustrates, the Company exceeds both the minimum and "well
capitalized" regulatory capital requirements at December 31, 1998. Management
does not anticipate any future activity that would have a negative impact on
any of these ratios. Also, management is not aware of any current 
recommendations by the regulatory agencies that will have a material effect 
on future earnings, liquidity or capital of the Company.

INFLATION AND CHANGING PRICES

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

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

INVESTMENT SECURITIES

The following schedule presents the composition of the investment portfolio as
of the three most recent years ended:

<TABLE>
<CAPTION>
                                                              Amortized Cost
                                        ---------------------------------------------------------
                                                                December 31,
                                        ---------------------------------------------------------
                                               1998                1997                1996
                                        -----------------   -----------------   -----------------
                                       Available  Held to  Available  Held to  Available  Held to
                                        for Sale  Maturity  for Sale  Maturity  for Sale  Maturity
                                        -------   -------   -------   -------   -------   -------
                                                         (Dollars in Thousands)

     <S>                                <C>       <C>       <C>       <C>       <C>       <C>
     U. S. Treasury securities          $ 2,415   $         $ 4,925   $   500   $ 4,929   $ 2,125
     Securities of U. S.
        Government agencies               6,033                 728       500     1,728       500
     Obligations of states and
         political subdivisions           7,518     3,365     5,039     5,640    16,649     8,154
     Foreign debt securities                100       200                 200                 100
     Mortgage-backed securities           1,008        79     1,395       110     1,797       176
                                        -------   -------   -------   -------   -------   -------

                                         17,074     3,644    12,087     6,950    25,103    11,055
     Restricted common stock                992                 891                 974          
                                        -------   -------   -------   -------   -------   -------

             Total                      $18,066   $ 3,644   $12,978   $ 6,950   $26,077   $11,055
                                        =======   =======   =======   =======   =======   =======
</TABLE>
There are no securities in excess of 10% of stockholders' equity at 
December 31, 1998, deemed to be payable from and secured by the same 
source of revenue or taxing authority.

LOANS

The following table presents the composition of the loan portfolio as of 
the five most recent year ends:

<TABLE>
<CAPTION>
                                                             December 31,
                                        ----------------------------------------------------
                                          1998       1997       1996       1995       1994
                                        --------   --------   --------   --------   --------
                                                       (Dollars in Thousands)
     <S>                                <C>        <C>        <C>        <C>        <C>
     Commercial, financial and
        agricultural                    $ 15,761   $ 18,223   $ 18,084   $ 13,283   $  9,677
     Real estate construction              2,693      2,587      1,466      2,967      4,516
     Real estate mortgage                112,173    106,308     94,213     81,717     76,012
     Loans to individuals                 30,227     30,385     27,539     24,852     22,638
                                        --------   --------   --------   --------   --------
                                         160,854    157,503    141,302    122,819    112,843
     Less unearned income                     -           2         17         72        230
                                        --------   --------   --------   --------   --------

     Total loans                        $160,854   $157,501   $141,285   $122,747   $112,613
                                        ========   ========   ========   ========   ========
</TABLE>
                                     - 30 -
<PAGE>
The following table presents the maturity distribution sensitivity of real 
estate construction and commercial loans:

<TABLE>
<CAPTION>
                                                                December 31, 1998
                                                   -----------------------------------------
                                                              Due After
                                                   Due in 1     1 Year
                                                    Year or    Through   Due After
                                                     Less      5 Years    5 Years    Total
                                                   --------   --------   --------   --------
                                                            (Dollars in Thousands)

   <S>                                             <C>        <C>        <C>        <C>
   Commercial, financial and agricultural          $  5,225   $  6,906   $  3,630   $ 15,761
   Real estate construction                           2,693         -          -       2,693
                                                   --------   --------   --------   --------
                                                   $  7,918   $  6,906   $  3,630   $ 18,454
                                                   ========   ========   ========   ========
   Predetermined interest rates                    $  2,442   $  4,472   $    896   $  7,810
   Floating interest rates                            5,476      2,434      2,734     10,644
                                                   --------   --------   --------   --------
                                                   $  7,918   $  6,906   $  3,630   $ 18,454
                                                   ========   ========   ========   ========
</TABLE>
Generally, loans with maturities of one year or less consist of funds drawn on
commercial lines of credit, short-term notes, and demand notes written without
alternative maturity schedules.  All lines of credit and demand loans are
subject to an annual review where the account may be approved for up to one
year.  Real estate construction loans have a six month maturity, after which
the loans are generally transferred to the real estate mortgage portfolio and
amortized over their contractual lives.

ALLOWANCE FOR LOAN LOSSES

The following table presents a summary of loan loss experience for each of the
years in the five years ended December 31, 1998:

<TABLE>
<CAPTION>
                                                        Year Ended December 31,
                                        ----------------------------------------------------
                                          1998       1997       1996       1995       1994
                                        --------   --------   --------   --------   --------
                                                      (Dollars in Thousands)

<S>                                     <C>        <C>        <C>        <C>        <C>
Loans outstanding at end of period      $160,854   $157,501   $141,285   $122,747   $112,613
                                        ========   ========   ========   ========   ========

Average loans outstanding (1)           $160,218   $149,370   $132,278   $118,201   $110,261
                                        ========   ========   ========   ========   ========

Allowance for loan losses:
  Balance, beginning of period          $  1,299   $  1,177   $  1,098   $  1,037   $    981
  Loans charged off:
    Commercial, financial and agricultural    14         35          8         -          38
    Real estate mortgages                      8         -           5         50          4              
    Consumer                                 221        153        139        190         89
                                        --------   --------   --------   --------   --------
             Total loans charged off         243        188        152        240        131

Recoveries:
  Commercial, financial and agricultural       9          5          5          4          5
  Real estate mortgages                       -          -           4          1         - 
  Consumer                                    35         30         22         21         19
                                        --------   --------   --------   --------   --------
             Total recoveries                 44         35         31         26         24
                                        --------   --------   --------   --------   --------

             Net loans charged off           199        153        121        214        107
                                        --------   --------   --------   --------   --------
Provision charged to expense                 310        275        200        275        163
                                        --------   --------   --------   --------   --------

Balance, end of period                  $  1,410   $  1,299   $  1,177   $  1,098   $  1,037
                                        ========   ========   ========   ========   ========

Ratio of net charge offs during the 
   period to average loans outstanding 
   during the period                        0.12%      0.10%      0.09%      0.18%      0.10%

(1)     Daily average balances.
</TABLE>
                                     - 31 -
<PAGE>
The following table presents non-performing loans including nonaccrual
accounts and loans past due 90 days or more as to interest or principal.  In
addition, interest data on nonaccrual and restructured loans at December 31,
1998 is also presented:

<TABLE>
<CAPTION>
                                                                     December 31,
                                               --------------------------------------------------------
                                                 1998        1997        1996        1995        1994
                                               --------    --------    --------    --------    --------
                                                                (Dollars in thousands)

<S>                                            <C>         <C>         <C>         <C>         <C>
Non-performing and restructured loans:
  Loans past due 90 days or more               $     50    $     18    $    177    $     87    $     78
  Nonaccrual loans                                1,871       1,335         798         783         733
  Restructured loans                                 -           -          597         306            
                                               --------    --------    --------    --------    --------
  Total non-performing and restructured loans     1,921       1,353       1,572       1,176         811
                                               --------    --------    --------    --------    --------

Other non-performing assets
  Other real estate owned                           138           1         221         149          20
  Repossessed assets                                 38          24          24          24           5
                                               --------    --------    --------    --------    --------

  Total other non-performing assets                 176          25         245         173          25
                                               --------    --------    --------    --------    --------
  Total non-performing assets                  $  2,097    $  1,378    $  1,817    $  1,349    $    836
                                               ========    ========    ========    ========    ========

Non-performing and restructured loans
 as a percentage of total loans                    1.2%        0.9%         1.1%        1.0%        0.7%
Non-performing assets as a percentage of 
 total assets                                      1.0%        0.7%         0.9%        0.8%        0.6%
Non-performing and restructured loans
 as a percentage of loan loss allowance          136.2%      104.2%       133.6%      107.1%       78.2%
Allowance for loan losses/loans                    0.88%       0.82%        0.83%       0.89%       0.92%

Nonaccrual and restructured loan interest data:
  Interest computed at original 
   terms: ($ in 000)                           $    72
                                               =======

     Interest recognized in income ($ in 000)  $    61
                                               =======
</TABLE>
Other real estate owned increased to $138,000 during 1998, which is the result
of foreclosure activity during the second quarter on a single commercial
property.

A loan is considered impaired when, based upon current information and events,
it is probable that the Company will be unable to collect all principal and
interest amounts due according to the contractual terms of the loan agreement. 
At December 31, 1998, the Company had impaired loans of $593,000, all of which
were restructured accounts.

Impaired loans at December 31, 1998 consisted of loans to a single borrower
which were also classified as nonaccrual. However, as a result of the sale of
the borrower's business enterprise during the first quarter of 1999, the Bank
not only received payment in full on all outstanding principal, but also
recovered all forgone interest as well as miscellaneous expenses incurred by
the Bank. Management does not consider any of the remaining non-performing
loans to pose any significant risk to the capital position or future earnings
of the Company.

Commercial, financial and agricultural loans are classified as nonaccrual when
the loans become 90 days or more past due, and all other loans 120 days or
more past due. In addition, a loan may also be classified as nonaccrual if, in
the opinion of management, doubts as to the collectibility of the account
arise prior to reaching certain past due parameters. At the time the account
is placed on nonaccrual status, all previously accrued interest is charged
against current earnings. At the time the accrual of interest is discontinued,
future income is recognized only when cash is received.

Non-performing loans as a percentage of total loans at December 31, 1998 were
1.2% compared to 0.9% at December 31, 1997, the increase is due principally to
an increase in nonaccrual loans, which increased $536,000 during the period.
The increase is due primarily to the credit deterioration of two borrowers.
Management views the collateral positions on both credits to be sufficient to
cover the outstanding debts and does not believe the increase in nonaccrual
loans or any of the accounts classified as non-performing will have a
significant effect on operations or liquidity during 1999. Exclusive of the
payoff mentioned above, nonaccrual loans, total nonperforming and restructured
loans and total non-performing assets at December 31, 1998 would have been
$1.28 million, $1.33 million and $1.50 million respectively. Non-performing
and restructured loans as a percentage of total loans would be 0.8% and non-
performing assets as a percentage of total assets would be 0.7%.

Management is not aware of any trends or uncertainties related to any loans
classified as doubtful or substandard which might have a material effect on
future earnings, liquidity or capital resources. In addition, management is
not aware of any information pertaining to material credits which would cause
it to doubt the ability of such borrowers to comply with the loan repayment
terms.

The risk of loan losses is one of the inherent risks associated with lending.
Management recognizes and experience indicates, that at any point in time,
possible losses may exist in the loan portfolio. Therefore, based upon
management's best estimate, each year provisions are charged against earnings
to maintain the allowance for loan losses at a level sufficient to recognize
this potential risk. For 1998, management provided $310,000 to the allowance
for loan losses.

                                     - 32 -
<PAGE>
In determining the level at which the allowance for loan losses should be
maintained, management relies on in-house quarterly reviews of significant
loans and commitments outstanding, including a continuing review of problem or
non-performing loans and overall portfolio quality. Based upon this
evaluation, allocations of the current allowance are made, with accounts not
subject to specific review having fixed factors applied. The unallocated
portion of the allowance is then assessed to determine if it is deemed
sufficient to absorb any unidentified losses. A quarterly report is
presented to and approved by the Board of Directors.

To further monitor and assess the risk characteristics of the loan
portfolio, loan delinquencies are reviewed to consider any developing
problem loans. Based upon the procedures in place, considering past
charge-offs and recoveries and assessing the current risk elements in
the portfolio, management believes the allowance for loan losses at
December 31, 1998 is adequate. Management believes the allowance can
be allocated to commercial, real estate and consumer categories as
follows:

<TABLE>
<CAPTION>
                                             1998            1997            1996            1995            1994
                                        -------------   -------------   -------------   -------------   -------------
                                                 % of            % of            % of            % of            % of
                                               Loans in        Loans in        Loans in        Loans in        Loans in
                                               Category        Category        Category        Category        Category
                                               to Total        to Total        to Total        to Total        to Total
                                        Amount  Loans   Amount  Loans   Amount  Loans   Amount  Loans   Amount  Loans
                                        ------  -----   ------  -----   ------  -----   ------  -----   ------  -----            
                                                                   (Dollars in Thousands)

<S>                                     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Commercial, financial and agricultural  $  249    9.8%  $  269   11.6%  $  139   12.8%  $  169   10.8%  $  186    8.6%
Real estate-construction                    -     1.7        -    1.6        -    1.0        -    2.4        -    4.0
Real estate mortgage                       279   69.7      247   67.5      315   66.7      196   66.6      254   67.5
Consumer                                   298   18.8      271   19.3      299   19.5      312   20.2      202   19.9
Unallocated                                584    -        512    -        424    -        421    -        395    -  
                                        ------  -----   ------  -----   ------  -----   ------  -----   ------  -----

    Total                               $1,410  100.0%  $1,299  100.0%  $1,177  100.0%  $1,098  100.0%  $1,037  100.0%
                                        ======  =====   ======  =====   ======  =====   ======  =====   ======  =====
</TABLE>
Deposits

The following table presents average deposits by type and the 
average interest rates paid as of 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                                                   December 31,
                            ----------------------------------------------------------
                                  1998                 1997                 1996
                            ----------------     ----------------     ----------------
                                              (Dollars in thousands)
                                      Average              Average              Average
                            Average    Rate      Average    Rate      Average    Rate
                            Balance    Paid      Balance    Paid      Balance    Paid
                            --------   -----     --------   -----     --------   -----
  <S>                       <C>         <C>      <C>        <C>       <C>        <C>
  Noninterest-bearing
   demand                   $ 29,910      - %    $ 26,195     -  %    $ 23,227      - %
  Interest-bearing demand     24,052    2.17       22,780    2.16       18,717    2.17
  Money market                22,694    3.82       23,842    3.83       21,609    3.83
  Savings                     20,736    2.45       18,709    2.47       17,904    2.51
  Time                        88,928    5.68       81,840    5.59       70,481    5.50
                            --------             --------             --------

  Total                     $186,320    4.44%    $173,366   4.38%     $151,938   4.32%
                            ========   =====     ========   =====     ========   =====
</TABLE>
The following table presents the maturity schedule of time deposits
of $100,000 and over:

     Three months or less                      $    6,912
     Over three months through six months           3,271
     Over six months through twelve months          4,106
     Over twelve months                             8,393
                                               ----------

                          Total                $   22,682
                                               ==========

                                     - 33 -
<PAGE>
Market for Common Equity and Related Stockholder Matters

Prior to fourth quarter 1995, the Company's common stock was traded
locally. There was no established public trading market for Slippery
Rock Financial Corporation's common stock at that time. During the
fourth quarter of 1995, the Company began trading its stock in the
local over-the-counter market through the National Association of
Securities Dealers OTC "Bulletin Board") system, which is its
automated system for reporting non-NASDAQ quotes and the National
Quotation Bureau's "Pink Sheets". Price quotations reflect inter-dealer 
prices, without retail mark-up, mark-down or commission and
may not represent actual transactions. The Company uses the following
firms in establishing a market for its stock:

     Legg Mason Wood Walker   Pittsburgh, PA
     F. J. Morrissey & Co.   Philadelphia, PA
     Monroe Securities, Inc.   Rochester, NY
     Ryan Beck & Co.   West Orange, NJ

The following table summarizes the high and low prices and dividend
information since January 1, 1997. Prices are based on information
made available to the Company. Cash dividends were declared on a
quarterly basis. Pricing and dividends have been adjusted for the
effect of a two-for-one split in December 1998.

                           1998                        1997
                 -------------------------  -------------------------
                   Stock Price                Stock Price
                 ---------------- Dividend  ---------------- Dividend
                  High      Low   Declared   High      Low   Declared
                 -------  -------  -------  -------  -------  -------

First Quarter    $ 25.00  $ 21.88  $ 0.075  $ 17.50  $ 13.00  $ 0.075
Second Quarter     25.50    23.25    0.080    17.50    16.25    0.075
Third Quarter      27.18    23.25    0.085    20.25    16.25    0.075
Fourth Quarter     26.00    21.75    0.150    21.88    16.25    0.125

The Company paid cash dividends of $0.39 and $0.35 per share in 1998
and 1997 respectively, after adjustment for the stock split. It is
the present intention of the Company's Board of Directors to continue
the dividend payment policy; however, future dividends must depend
upon earnings, financial condition and any other factors relevant at
the time the Board of Directors consider such dividends. Cash
available for dividend distributions to shareholders of the Company
must initially come from dividends paid by the Bank to the Company.
Therefore, any restrictions on the Bank's dividend payments are
directly applicable to the Company.
  
As of December 31, 1998, the Company had approximately 592 shareholders of 
record.

                                     - 34 -




Exhibit 21

List of Subsidiaries


       The First National Bank of Slippery Rock



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                           8,620
<INT-BEARING-DEPOSITS>                           8,016
<FED-FUNDS-SOLD>                                 6,400
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     18,197
<INVESTMENTS-CARRYING>                           3,644
<INVESTMENTS-MARKET>                             3,736
<LOANS>                                        163,322
<ALLOWANCE>                                      1,410
<TOTAL-ASSETS>                                 215,773
<DEPOSITS>                                     190,149
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                              1,036
<LONG-TERM>                                        333
                                0
                                          0
<COMMON>                                           691
<OTHER-SE>                                      23,564
<TOTAL-LIABILITIES-AND-EQUITY>                 215,773
<INTEREST-LOAN>                                 14,140
<INTEREST-INVEST>                                1,204
<INTEREST-OTHER>                                   747
<INTEREST-TOTAL>                                16,091
<INTEREST-DEPOSIT>                               6,949
<INTEREST-EXPENSE>                               6,986
<INTEREST-INCOME-NET>                            9,105
<LOAN-LOSSES>                                      310
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  6,017
<INCOME-PRETAX>                                  4,407
<INCOME-PRE-EXTRAORDINARY>                       4,407
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,054
<EPS-PRIMARY>                                     1.11
<EPS-DILUTED>                                     1.11
<YIELD-ACTUAL>                                    8.34
<LOANS-NON>                                      1,871
<LOANS-PAST>                                        50
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,299
<CHARGE-OFFS>                                      243
<RECOVERIES>                                        44
<ALLOWANCE-CLOSE>                                1,410
<ALLOWANCE-DOMESTIC>                             1,410
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            584
        

</TABLE>

<PAGE>
                                                                               
                                                                               
                                                                               
NOTICE OF ANNUAL
MEETING OF 
SHAREHOLDERS 
AND PROXY 
STATEMENT















SLIPPERY ROCK FINANCIAL CORPORATION
100 South Main Street
Slippery Rock, Pennsylvania 16057-1245







To be held April 20, 1999








                  Mailed to Shareholders March 31, 1999
<PAGE>
                    SLIPPERY ROCK FINANCIAL CORPORATION
                           100 SOUTH MAIN STREET
                   SLIPPERY ROCK, PENNSYLVANIA 16057-1245
                              (724) 794-2210

                  NOTICE OF ANNUAL MEETING OF SHAREHOLDERS


To the Shareholders:

     NOTICE IS HEREBY GIVEN that pursuant to the call of its Board of
Directors, the Annual Meeting of Shareholders of Slippery Rock Financial
Corporation will be held at the Slippery Rock Township Building, 155 Branchton
Road, Slippery Rock, Pennsylvania 16057, on Tuesday, April 20, 1999, at 7:00
p.m., prevailing time, for the purpose of considering and voting on the
following matters:

     1.   Election of three directors for a term of three years.     

     2.   Such other business as may properly come before the meeting or
          any adjournment thereof.

     Only those shareholders of record at the close of business on March 12,
1999 shall be entitled to receive notice of and to vote at the meeting.  A
Proxy Statement, a form of proxy and self-addressed envelope are enclosed. 
Complete, date and sign the proxy.  Return it promptly in the envelope which
requires no postage if mailed in the United States.  If you attend the
meeting, you may withdraw your proxy and vote in person.

     This Notice, the accompanying Proxy Statement and form of proxy are sent
to you by order of the Board of Directors.


                                 Eleanor L. Cress
                                 Secretary     


Slippery Rock, Pennsylvania
March 31, 1999
<PAGE>
                              PROXY STATEMENT

                                INTRODUCTION

     The Proxy Statement and enclosed proxy are being mailed to the
shareholders of Slippery Rock Financial Corporation (the "Corporation"), on or
about March 31, 1999, in connection with the solicitation of proxies by the
Board of Directors of the Corporation.  The proxies will be voted at the
Annual Meeting of the Shareholders to be held on April 20, 1999, at 7:00 p.m.,
prevailing time, at the Slippery Rock Township Building, 155 Branchton Road,
Slippery Rock, Pennsylvania 16057.  Proxies may be revoked at will at any time
before they have been exercised by filing with the Secretary of the
Corporation an instrument of revocation, by submitting a duly executed proxy
bearing a later date or by appearing at the Annual Meeting and giving notice
of intention to vote in person.  Proxies solicited hereby may be exercised
only at the Annual Meeting and any adjournment or postponement thereof and
will not be used for any other meeting.

     The costs of the solicitation of proxies will be borne by the
Corporation.  In addition to the use of the mails, directors and officers of
the Corporation may solicit proxies, without additional compensation, by
telephone or telegraph.  Arrangements may be made by the Corporation with
banks, brokerage houses and other custodians, nominees and fiduciaries to
forward solicitation material to the beneficial owners of shares held by them
of record, and the Corporation may reimburse them for reasonable expense they
incur in so doing.

     The Corporation's Annual Report for the year ended December 31, 1998, is
enclosed with this Proxy Statement.  It should not be regarded as proxy
solicitation material.

                              VOTING SECURITIES

     As of the close of business on March 31, 1999 (the "Record Date"), there
were outstanding 2,763,648 shares of Common Stock of the Corporation ("Common
Stock"), the only class of capital stock of the Corporation outstanding and
entitled to vote.  Only shareholders of record as of the close of business on
the Record Date are entitled to receive notice of and to vote at the Annual

                                     1
<PAGE>
Meeting.  Each shareholder is entitled to one vote for each such share held.

BENEFICIAL OWNERSHIP BY CERTAIN PERSONS AND MANAGEMENT

     There is set forth below information with respect to the beneficial
ownership, as of the Record Date, of certain persons, including directors and
nominees for director, of shares of the Common Stock. 

                                     2
<PAGE>
Name of Beneficial                Amount and Nature   Percent of Class
- ------------------                -----------------   ----------------
Owner                             of Ownership
- -----                             ------------
                                  (1)(2)(3)

John W. Conway
 Slippery Rock, Pennsylvania           96,928                3.50%

Grady W. Cooper
 St. Cloud, Florida                   368,768               13.32%

Robert M. Greenberger
  Butler, Pennsylvania                  3,064                  *

Robert E. Gregg
 Grove City, Pennsylvania              10,008(4)               *

William D. Kingery
  New Wilmington, Pennsylvania          2,608                  *

Paul M. Montgomery
 Slippery Rock, Pennsylvania           53,176                1.92%

S. P. Snyder
 Slippery Rock, Pennsylvania           41,602                1.52%

William C. Sonntag
 Slippery Rock, Pennsylvania           16,320                  *

Charles C. Stoops, Jr.
 Pittsburgh, Pennsylvania              86,816                3.14%

Norman P. Sundell
 Slippery Rock, Pennsylvania            8,112                  *

Kenneth D. Wimer
 Grove City, Pennsylvania             33,184                1.20%

Officers, Directors and
  Nominees for Directors
  as a Group (5)                     755,810               27.30%

- -----------------
*Less than l%

                                     3
<PAGE>
(l)     The securities "beneficially owned" by an individual are determined in
accordance with the "beneficial ownership" set forth in the General Rules and
Regulations of the Securities and Exchange Commission ("SEC") and may include
securities owned by or for the individual's spouse and minor children and any
other relative who has the same home, as well as securities to which the
individual has or shares voting or investment power or has the right to
acquire beneficial ownership within sixty (60) days after the Record Date. 
Beneficial ownership may be disclaimed as to certain of the securities.

(2)     Information furnished by the Directors and Officers and the
Corporation.

(3)     Includes shares of Common Stock which may be acquired within 60 days
by exercise of stock options granted pursuant to the Non-Employee Directors
Stock Option Plan approved in 1997.  Shares of Common Stock which are subject
to stock options are deemed to be outstanding for computing the percentage of
Common Stock owned by such person, but are not deemed to be outstanding for
the purpose of computing the percentage of any other person.  The number of
such shares included above are as follows:

Mr. Snyder, 600 shares; Mr. Wimer, 600 shares; Mr. Conway, 600 shares; Mr.
Sundell, 1,200 shares; Mr. Gregg, 600 shares; Mr. Kingery, 600 shares; Mr.
Montgomery, 600 shares.

(4)     Includes voting power of attorney over 3,536 shares owned by members
of Mr. Gregg's family.

(5)     The group consists of 14 persons, as of the Record Date, being two
officers of the Corporation, one executive officer of The First National Bank
of Slippery Rock (the "Bank"), directors and nominees for director.

                         Principal Holders of Stock

     Except as set forth in the following table, no person is known to the
Corporation's management to own of record or beneficially 5% or more of the
outstanding Common Stock as of the Record Date:

                                     4
<PAGE>
                                              Common Stock     
                                         ----------------------
Name and Address                          Amount       Percent
of Beneficial Owner                      --------      --------
- --------------------

Grady W. Cooper
St. Cloud, Florida 34769                  368,768       13.32%

                           ELECTION OF DIRECTORS

     The Corporation's Articles of Incorporation provide that there shall be
three classes of directors as nearly equal in number as possible, each class
being elected for a three-year term and only one class being elected each year
beginning in 1993.  The total number of directors shall be that number from
time to time determined by a resolution adopted by a majority vote of the
directors then in office or by resolution of the shareholders at a meeting
thereof.  There shall be not less than five directors.  The number of
directors for 1999 has been set at 11. 

     The Board of Directors has nominated Messrs. John W. Conway, William D.
Kingery and Charles C. Stoops, Jr. for election as Class I directors for
three-year terms to expire at the 2002 Annual Meeting of Shareholders, or
until their successors are duly elected and qualified.  All Class I directors
were elected by the shareholders at the 1996 Annual Meeting.  The remaining
eight directors will continue to serve in accordance with their prior election
with the terms of the Class III and Class II directors expiring in 2001 and
2000,  respectively.  

     Each shareholder has one vote for each share registered in his or her
name, and there are no cumulative voting rights.  Unless authority is withheld
as to a particular nominee or as to all nominees, all proxies will be voted
for the nominees listed below.  Directors shall be elected by a plurality of
votes cast at the meeting by holders of stock present and entitled to vote
thereat.  Votes marked "WITHHOLD AUTHORITY" in the election of directors are
counted toward a quorum but have no effect on the outcome of the election.

     It is intended that shares represented by proxies will be voted for the
nominees listed below, each of whom is now a director of the Corporation and
each of whom has expressed his willingness to serve, or for any substitute
nominee or nominees designated by 

                                     5
<PAGE>
the Board of Directors in the event any nominee or nominees become unavailable
for election.  The three persons receiving the highest number of votes for
Class I directors will be elected.  The Board of Directors has no reason to
believe that any of the nominees will not serve if elected.  

     In the following tables are set forth as to each of the nominees for
election as Class I directors and as to each of the continuing Class III and
Class II directors his age, principal occupation and business experience, the
period during which he has served as a director of the Corporation, the Bank
or an affiliate and other business relationships as of the Record Date.  There
are no family relationships between any of the persons listed below except Mr.
Cooper and the Messrs. Wimer are first cousins. 

                         Nominees for Election as
                            Class I Directors
                           Terms Expire in 2002
                                                   Directorship
                                                   in other
Name and Principal                Director         Reporting 
Occupation (1)            Age     Since (2)(3)     Companies
- ----------------          ---     -----------      ---------

John W. Conway             74         1961            None
Vice Chairman,
Retired, former
Executive Vice
President of the Bank

William D. Kingery         45         1995            None
Vice President and
Treasurer, Springfield
Restaurant Group

Charles C. Stoops, Jr.     65         1984            None
Retired, former General Tax
Counsel, Rockwell
International Corp.

THE BOARD OF DIRECTORS RECOMMENDS THE ABOVE NOMINEES BE ELECTED

                                     6
<PAGE>
                             Class III Directors
                             Terms Expire in 2001

                                                   Directorship
                                                   in other
Name and Principal                Director         Reporting
Occupation (1)            Age     Since (2)(3)     Companies
- ----------------          ---     -----------      ---------

Grady W. Cooper            76        1966             None
Chairman of the Board,
former President of
Cooper Brothers, Inc.
Building Supplies

Robert E. Gregg            57        1987             None
Partner, Spring 
Meadows Farms

S. P. Snyder,              66        1966             None
Retired, former 
Owner and Partner, 
Snyder Bus Company

Kenneth D. Wimer           72        1971             None
Retired, former 
Manager, Cooper 
Brothers, Inc.
Building Supplies

                            Class II Directors
                           Terms Expire in 2000
                                                   Directorship
                                                   in other
Name and Principal                Director         Reporting 
Occupation (1)            Age     Since (2)(3)     Companies
- ----------------          ---     -----------      ---------

Robert M. Greenberger      62        1995             None
Owner and President, 
Harry Products, Inc., 
parent firm of Warehouse 
Sales and Trader
Horn, Retail Sales

Paul M. Montgomery         74        1971             None

                                     7
<PAGE>
Retired, former
President of the 
Bank 

William C. Sonntag         50        1989             None
President and Chief
Executive Officer of 
the Corporation and 
Bank 

Norman P. Sundell          55        1987             None
Partner,                    
Sundell Auto Specialties



(l)     All directors and nominees have held the positions indicated or
another senior executive position with the same entity or one of its
affiliates or predecessors for the past five years.

(2)     Reflects the earlier of the first year as a director of the
Corporation or the Bank.  

(3)     All incumbent directors were elected by the shareholders.   

Board Meetings and Committees

     The Board of Directors of the Corporation has various committees
including a Personnel and Salary Committee and an Audit Committee.  During the
year 1998 the Board of Directors of the Corporation held 6 meetings and the
Board of Directors of the Bank held 12 meetings. The Audit Committee held 11
meetings.  The Audit Committees of the Corporation and the Bank comprise the
same persons, and all meetings were jointly held.  Each director attended at
least 75% of the combined total of meetings of the Board of Directors and each
committee of which he was a member.

     The Audit Committee is responsible for recommending to the Board of
Directors the appointment of independent public accountants to audit the books
and accounts of the Corporation and its subsidiaries; reviewing the reports of
the Audit Department and the reports of examination conducted by bank and bank
holding company regulators and of independent public accountants; reviewing

                                     8

<PAGE>
the adequacy of internal audit and control procedures; and reporting to the
Board of Directors.  The Audit Committee is presently comprised of Messrs.
Gregg, Montgomery, Snyder and Wimer who also constitute the Audit Committee of
the Bank.

     The Loan Review Committee consists of Messrs. Gregg, Montgomery, Snyder
and Sundell.  The Committee met 4 times in 1998.

     The Corporation presently does not have a separate Nominating Committee. 
The Personnel and Salary Committee of the Bank, consisting of Messrs. Cooper,
Greenberger, Kingery, Snyder, Stoops and Sundell met 3 times in 1998.  Mr.
Sonntag is ex-officio member of all committees.

                            EXECUTIVE COMPENSATION

Compensation of Directors

     Directors are paid $950.00 for each Board meeting. A total of $116,000.00
was paid as Directors fees in 1998.

Executive Compensation

     The following persons are considered to be Executive Officers of the
Corporation by virtue of their position with the Corporation or the Bank.

     Name           Age       Position        Business Experience(1)
     ----           ---       --------        ---------------------
William C. Sonntag   50   President and Chief
                          Executive Officer 
                          of the Corporation 
                          and the Bank

Mark A. Volponi      37   Treasurer of the 
                          Corporation and 
                          Controller of the Bank

Eleanor L. Cress     59   Secretary of the
                          Corporation and 
                          Vice President and
                          Secretary of the Bank

                                     9

<PAGE>
Dale R. Wimer        53   Executive Vice
                          President of the Bank

(l)     Each of the above persons, has held an executive position with the
Corporation or the Bank for the past five years.  

     The following table sets forth the cash compensation paid or to be paid
by the Bank during 1998 to Mr. Sonntag, the Chief Executive Officer.  No other
officer's compensation exceeded $100,000.  The Corporation pays no salaries or
benefits.

                           SUMMARY COMPENSATION TABLE 
                            Annual Compensation (l)(2)
                            ------------------------
Name and 
Principal                                  Number of All      Other Annual
Position         Year    Salary    Bonus   Stock Options(4)   Compensation(4)
- --------         ----    ------    -----   -------------      ------------

William C.       1998   $95,508   $30,309      4,000(5)          -
Sonntag,         1997   $90,504   $29,166      4,000(5)          -
President and    1996   $85,512   $28,167          0             -
Chief Executive
Officer (3)

(l)     Information with respect to group life, health, hospitalization and
medical reimbursement plans is not included as they do not discriminate in
favor of officers or Directors and are available generally to all salaried
employees.

(2)     Information with respect to the Bank's Employees Retirement Plan is
not included as it is a fixed benefit plan available to all salaried employees
on the same terms and conditions.

(3)     Does not include amounts attributable to miscellaneous benefits.  In
the opinion of management of the Corporation, the cost of providing such
benefits during 1998 did not exceed the lesser of $50,000 or 10% of Mr.
Sonntag's total salary and bonus.

(4)     The Corporation has no restricted stock or other long-term incentive
plans.  The Board of Directors approved an Employees Incentive Stock Option
Plan which  was approved and adopted by Shareholders at the 1997 meeting. 
Information with respect to 


                                     10
<PAGE>
grants made pursuant to this plan is set forth below.

(5)     Restated to reflect a two for one stock split in December, 1998.

                           SUMMARY COMPENSATION TABLE 
                            Annual Compensation (l)(2)
                            -------------------------
Name and 
Principal                                  Number of All      Other Annual
Position         Year    Salary    Bonus  Stock Options(4)   Compensation(4)
- --------         ----    ------    -----  ---------------    --------------

William C.       1998   $95,508   $30,309     4,000(5)            -
Sonntag,         1997   $90,504   $29,166     4,000(5)            -
President and    1996   $85,512   $28,167         0               -
Chief Executive
Officer (3)

(l)     Information with respect to group life, health, hospitalization and
medical reimbursement plans is not included as they do not discriminate in
favor of officers or Directors and are available generally to all salaried
employees.

(2)     Information with respect to the Bank's Employees Retirement Plan is
not included as it is a fixed benefit plan available to all salaried employees
on the same terms and conditions.

(3)     Does not include amounts attributable to miscellaneous benefits.  In
the opinion of management of the Corporation, the cost of providing such
benefits during 1998 did not exceed the lesser of $50,000 or 10% of Mr.
Sonntag's total salary and bonus.

(4)     The Corporation has no restricted stock or other long-term incentive
plans.  The Board of Directors approved an Employees Incentive Stock Option
Plan which  was approved and adopted by Shareholders at the 1997 meeting. 
Information with respect to grants made pursuant to this plan is set forth
below.

(5)     Restated to reflect a two for one stock split in December, 1998.

                                     11

<PAGE>
Compensation Committee Reports on Executive Compensation

     The Personnel and Salary Committee of the Bank, acting as a compensation
committee, has the responsibility to recommend to the Bank's Board of
Directors the compensation of the Chief Executive Officer and other persons
who are deemed to be principal officers of the Bank.  The Corporation pays no
salaries.  The Committee also evaluates performance of management and
considers management's success, planning and related matters.  The Committee
reviews with the Bank's Board of Directors all aspects of the compensation of
the highest paid officers, including stock option grants. 

     A salary plan is reviewed for consistency with industry peer group
surveys.  The peer group consists of banks within the area of similar assets,
size and additional banks elsewhere within the same asset range.  Judgments
are made with respect to the value contributed to the corporation and the Bank
by the various officer's positions, including the Chief Executive Officer. 
Individual salary levels and option awards are based on relative importance of
the job, individual performance of each officer in those positions and the
contribution that person has made to the Corporation during the year. 

     As a result of these reviews, salary increases and option grants are
determined by the Board of Directors.  Management of the Bank determines
salary and increases for all other officers and employees based upon
performance.

     Submitted by Messrs. Cooper, Greenberger, Kingery, Snyder, Stoops and
Sundell.  


                       COMPENSATION ACCORDING TO PLANS

Retirement Plan

     All eligible employees of the Bank are covered by a Defined Benefit
Pension Plan (the "Plan").  The Plan is a non-contributory, defined benefit
pension plan which provides a normal retirement benefit based upon each
participant's years of service with the Bank and the participant's average
monthly compensation, which is defined as the compensation converted to a
monthly amount and averaged over five (5) consecutive calendar years which
produce the 

                                     12
<PAGE>
highest monthly average within the last ten (10) completed years of service.

     Benefits are equal to 35% of average monthly compensation plus 22% of
average monthly compensation in excess of one-twelfth (1/12) of covered
compensation.  "Covered Compensation" is defined as a 35 year average of the
Social Security Taxable Wage Basis in effect for each calendar year ending
with the last day of each calendar year in which a participant reaches normal
retirement age.  Employees are fully vested after five or more years of
service.  Actuarial equivalant benefits will be paid upon early retirement,
death or disability.  An employee will receive his or her vested portion if
employment is terminated for any other reason.  Employees are eligible at age
21 years and completion of one (1) year of service.  Directors are not
entitled to benefits under the Retirement Plan unless they are also active
employees of the Bank.  The following table sets forth the estimated annual
benefits payable to an employee retiring in 1998 under the Plan reflecting
applicable limitations under Federal tax laws.  

AVERAGE ANNUAL
 COMPENSATION     
                         YEARS OF SERVICE AT RETIREMENT
                     10          20          30          40

     $ 60,000     $ 8,400     $16,800     $21,000     $21,000
     $ 80,000     $12,960     $25,920     $32,400     $32,400
     $105,000     $18,660     $37,320     $46,650     $46,650 
     $130,000     $24,360     $48,720     $60,900     $60,900
     $155,000     $30,060     $60,120     $75,150     $75,150
     $180,000     $31,200     $62,400     $78,000     $78,000

     As of December 31, 1998, Mr. Sonntag had been credited with 23 years of
service for purposes of the retirement plan.  The approximate accrued benefit
at age 65 (or retirement if later) based on years of credited service is
$31,176 for Mr. Sonntag.  Covered compensation is based on salary shown in the
Summary Compensation Table.

                                     13  
<PAGE>
401(k) Savings Plan

     Employees who have reached age 21 and completed one (1) year of service
(1,000 hours) are eligible to participate in the Bank's 401(k) Savings Plan. 
This is a participant salary reduction plan wherein a participant may elect to
have a percentage of his or her salary (up to maximum legal limits) reduced. 
Such amounts are immediately fully vested.  The Bank makes an annual matching
contribution equal to a percentage of salary reduction. Currently,  the
maximum matching contrigution is 2% of salary.

Employer Contributions are fully vested after five years eligible service.

     Investment gains and losses are allocated on the last day of the Plan
year (December 31) as follows:

                   Market Value of
                   Employee's Account
Employee's Share = ------------------- x Net gain or loss to be allocated
                   Market Value of all
                   Participant's Accounts

     A participant is entitled to receive 100% of his or her account balance
at normal retirement (later of age 65 or 10th anniversary of participation). 
Payments are also made on early retirement, late retirement, death or
disability.  Only the vested portion is paid on termination for anyother
cause.

                       STOCKHOLDERS RETURN PERFORMANCE

     Set forth below is a graph comparing the yearly percentage change in the
cumulative total shareholder return on the Corporation's Common Stock against
the cumulative total return of S&P 500 Total Return Stock Index and Peer Group
Index for the five years beginning January 1, 1994 and ending December 31,
1998.  Each assumes an investement of $100 on December 31, 1993 and retention
of dividends when paid.

                                     14

<PAGE>
                            Year Ended December 31


                            Valued at December 31

                    1993      1994       1995       1996       1997     1998

Corporation(1)      $100    $104.03    $154.44    $238.47    $263.25  $301.15

S&P 500(2)           100      99.26     139.31     171.21     228.26   293.36

Peer Group(2)        100     114.38     135.65     165.21     232.38   256.31

(1)     Data based upon appraised values for 1997 and 1998 and market sales
for prior years.

(2)     Data obtained from Hopper Soliday & Co.

                                     15
<PAGE>
                   OPTION GRANTS IN LAST FISCAL YEAR

     The following table sets forth certain information concerning the grant
of stock options to Mr. Sonntag during fiscal 1998.

                              Percent of
                              Total Options   Exercise
               Options        Granted to      Price            Expiration
Name           Granted(#)     Employees      ($/Share)(1)(2)   Date
- ----           ---------      ---------       -------------    ----

William C.     4,000(2)          23.0%          $18.50          9/30/08
Sonntag

(1)     Based upon a market value of $18.50 per share on September 30, 1998
pursuant to an independent appraisal as of that date.

(2)     Restated to reflect a two for one stock split in December, 1998.


AGGREGATED OPTION EXERCISES IN LAST
FISCAL YEAR AND YEAR END OPTION VALUES

     The following table sets forth certain information concerning exercise of
stock options granted pursuant to the Employees Incentive Stock Option Plan by
Mr. Sonntag during the year ended December 31, 1998 and options held at
December 31, 1998.
     
<TABLE>
<PAGE>
           Shares
           Acquired                Number of Unexercised           Value of Unexercised
           on          Value       Options at December 31, 1998    Options at December 31, 1998
Name       Exercise    Realized    Exercisable     Unexercisable   Exercisable     Unexercisable(1)
- ----       --------    --------    -----------     -------------   -----------     ---------------

<S>          <C>          <C>          <C>            <C>              <C>           <C>
William
C. Sonntag   0            0            0              8,000(2)         0             $16,800
</TABLE>
1)     Based upon a market value of $18.60 per share on December 31, 1998
pursuant to an independent appraisal as of the date.

(2)     Restated to reflect a two for one stock split in December, 1998.

COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT OF 1934

                                     16
<PAGE>
    Section 16(a) of the Exchange Act requires the Corporation's officers,
directors and persons owning more than 10% of the Corporation's Common Stock
to file reports of ownership and changes in ownership with the Securities and
Exchange Commission ("SEC").  Officers, directors and such shareholders are
required by regulation to furnish the Corporation with copies of all Section
16(a) forms they file.  Except as set forth above in "Principal Holders of
Stock", the Corporation knows of no person who owned 10% or more of its Common
Stock. 

     Based upon review of copies of the forms furnished to the Corporation,
the Corporation believes that during 1998 all Section 16(a) filing
requirements were complied with in a timely manner except Mr. Cooper and Mr.
Stoops were late in filing Form 4s which were subsequently filed.

                          TRANSACTIONS WITH MANAGEMENT

     Certain directors, nominees and executive officers and/or their
associates were customers of and had transactions with the Corporation or the
Bank during 1998.  Transactions which involved loans or commitments by the
Bank were made in the ordinary course of business and on substantially the
same terms, including interest rates and collateral, as those prevailing at
the time for comparable transactions with other persons and did not involve
more than normal risk of collectability or present other unfavorable features. 
   
                                  AUDITORS

     S. R. Snodgrass, A.C. has audited the Corporation's financial statements
for the fiscal year ended December 31, 1998, and the report on such financial
statements appears in the Annual Report to Shareholders.  S. R. Snodgrass,
A.C. has been selected by the Board of Directors to perform an examination of
the consolidated financial statements of the Corporation for the year ending
December 31, 1999.

                           FINANCIAL INFORMATION

     A copy of the Corporation's Annual Report to Shareholders for the year
ended December 31, 1998 accompanies this Proxy Statement.  Such Annual Report
is not a part of the proxy solicitation materials.

                                     17
<PAGE>
     REQUESTS FOR PRINTED FINANCIAL MATERIAL FOR THE CORPORATION OR ANY OF ITS
SUBSIDIARIES - ANNUAL OR QUARTERLY REPORTS, FORMS 10-K AND 10-Q AND CALL
REPORTS AND A LIST OF EXHIBITS - SHOULD BE DIRECTED TO MARK A. VOLPONI,
TREASURER, 100 SOUTH MAIN STREET, SLIPPERY ROCK, PA 16057-1245, TELEPHONE
(724) 794-2210.  UPON WRITTEN REQUEST AND PAYMENT OF A COPYING FEE OF TEN
CENTS A PAGE, THE CORPORATION WILL ALSO FURNISH A COPY OF ALL EXHIBITS TO THE
FORM 10-K.


                SHAREHOLDERS PROPOSALS FOR NEXT ANNUAL MEETING

     Any eligible shareholder desiring to present a proposal pursuant to Rule
14a-8 promulgated by the SEC to be considered at the 2000 Annual Meeting of
Shareholders should submit the proposal in writing to: William C. Sonntag,
President, Slippery Rock Financial Corporation, 100 South Main Street,
Slippery Rock, PA 16057-1245 no later than November 29, 1999.  A shareholder
wishing to submit a proposal other than pursuant to Rule 14a-8 must notify the
Corporation no later than February 13, 2000.  In the absence of timely notice,
management will exercise its discretionary power in voting on any such matter.


                               OTHER MATTERS

     The Board of Directors knows of no other matters to be presented at the
meeting.  If, however, any other business should properly come before the
meeting, or any adjournment thereof, it is intended that the proxy will be
voted with respect thereto in accordance with the best judgment of the persons
named in the proxy.

                              By Order of the Board of Directors,


                              ------------------------------
                               Eleanor L. Cress
                               Secretary


                                     18
<PAGE>
                PROXY FOR ANNUAL MEETING OF SHAREHOLDERS OF 
                     SLIPPERY ROCK FINANCIAL CORPORATION

     The undersigned shareholder(s) of SLIPPERY ROCK FINANCIAL CORPORATION,
Slippery Rock, Pennsylvania (the "Corporation") do(es) hereby appoint Donald
L. Mershimer and Frank Gill, or either one of them my (our) true attorney(s)
with full power of substitution, for me (us) and in my (our) name(s), to vote
all the common stock of the Corporation standing in my (our) name(s) on its
books on March 12, 1999 at the Annual Meeting of Shareholders of the
Corporation to be held at the Slippery Rock Township Building, 155 Branchton
Road, Slippery Rock, Pennsylvania 16057, on April 20, 1999, at 7:00 p.m. or
any adjournment or postponement thereof as follows:

This will ratify and confirm all that said attorney(s) may do or cause to be
done by virtue hereof.  Said attorney(s) is (are) hereby authorized to
exercise all the power that I (we) would possess if present personally at said
meeting or any adjournment(s) thereof.  I (we) hereby revoke all proxies by me
(us) heretofore given for any meeting of Shareholders of the Corporation. 
Receipt is acknowledged of the Notice and Proxy Statement for said meeting,
each dated March 31, 1999.

THIS PROXY IS CONTINUED ON THE REVERSE SIDE.  PLEASE SIGN ON THE REVERSE SIDE
AND RETURN PROMPTLY.

Mark an "X" in the box below to indicate your vote.

     1.   Election of Class I Directors for a three year term

     [ ]  FOR all nominees listed     [ ]  WITHHOLD AUTHORITY
          below (Except as marked          to vote for all
          to the contrary below)           nominees listed below

     SPECIAL INSTRUCTIONS:  TO WITHHOLD AUTHORITY TO VOTE FOR ANY INDIVIDUAL
NOMINEE(S), DRAW A LINE THROUGH THE NOMINEE'S NAME(S) BELOW.

               Class I Director for Term Expiring in 2002
               ------------------------------------------

     John W. Conway                    Charles C. Stoops, Jr.
     William D. Kingery

     2.     In accordance with the recommendations of management, to vote upon
such other matters as may properly come before 

                                    
<PAGE>
the meeting or any adjournment or postponement thereof.

     IN ABSENCE OF A CONTRARY DIRECTION, THE SHARES REPRESENTED SHALL BE VOTED
IN FAVOR OF ITEM 1 AND IN ACCORDANCE WITH THE RECOMMENDATION OF MANAGEMENT
WITH RESPECT TO ITEM 2.

     THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS AND MAY BE
REVOKED PRIOR TO EXERCISE.

          If planning on attending the meeting in person, please indicate in
the box below.


[ ] WILL ATTEND                    Number of Shares held of record
                                   as of March 12, 1999:

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


                                   ------------------------------
                                   Signature of Shareholder 

                                   ------------------------------
                                   Signature of Shareholder

Dated:  __________________________ Please date and sign exactly as your
  ame(s) appear(s) hereon.  When signing as attorney, executor, administrator,
trustee, or guardian, etc., you should indicate your full title.  If stock is
in joint name(s), each joint owner should sign.










<PAGE>
Exhibit 99.2

Report of Independent Auditors




                     REPORT OF INDEPENDENT AUDITORS


Board of Directors and Stockholders 
Slippery Rock Financial Corporation 

We have audited the accompanying consolidated balance sheet of Slippery Rock
Financial Corporation and subsidiary as of December 31, 1998 and 1997, and the
related consolidated statements of income, changes in stockholders' equity,
and cash flows for the three years in the period ended December 31, 1998. 
These financial statements are the responsibility of the Company'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 assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion. 

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

/s/ S. R. Snodgrass, A.C.


Wexford, PA 
February 19, 1999 







S.R. Snodgrass, A.C.
101 Bradford Road, Suite 100  Wexford, PA 16090-6909  Phone: 724-934-0344
Facsimile: 724-934-0345




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