secQ32000
FORM 10-Q QUARTERLY REPORT

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549



  FORM 10-Q

QUARTERLY REPORT UNDER SECTION 10
OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarter Ended March 31, 2000             Commission file number
                                                   0-17077



PENNS WOODS BANCORP, INC.

Incorporated in Pennsylvania


 Main Office                  115 South Main Street
                              Jersey Shore, Pennsylvania, 17740

Indicate by check mark whether the Registrant (1) has
filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that
Registrant was required to file such reports), and (2)
has been subject to such filing requirements for the
past 90 days.

                                    YES [  X  ]              NO[     ]


On March 31, 2000 were were 3,125,384 shares of the
Registrant's common stock outstanding.

PART  I  FINANCIAL STATEMENTS



PENNS WOODS BANCORP, INC.
CONSOLIDATED BALANCE SHEET
AT DATES INDICATED

                                                  March 31,      December 31,
                                                     2000            1999
                                               --------------------------------
                                                          (IN THOUSANDS)
                                                                    
ASSETS:
  Cash and due from banks                              $12,888         $12,474
  Investment securities available for sale             110,181         113,305
  Investment securities held to maturity                 3,000           3,014
  Loans, net of unearned discount                      234,537         233,823
  Allowance for loan and lease losses                   (2,865)         (2,823)

             Loans, net                                231,672         231,000

  Bank premises and equipment, net                       4,853           4,888
  Accrued interest receivable                            2,106           2,283
  Foreclosed assets held for sale                           98              67
  Other assets                                           7,595           6,711
                                               --------------------------------
             TOTAL ASSETS                             $372,393        $373,742
                                               ================================

LIABILITIES:
  Demand deposits                                      $44,541         $43,045
  Interest-bearing demand deposits                      49,261          44,671
  Savings deposits                                      48,103          46,282
  Time deposits                                        124,279         121,575
                                               --------------------------------
             Total deposits                           $266,184        $255,573

  Short-term borrowings                                 29,360          41,641
  Other borrowings                                      27,278          27,278
  Accrued interest payable                               1,119           1,123
  Other liabilities                                      2,538           2,042

                                               --------------------------------
             Total liabilities                        $326,479        $327,657
                                               --------------------------------
SHAREHOLDERS' EQUITY:
  Common stock, par value $10; 10,000,000 shares
             authorized and 3,130,344 and 3,128,332
             shares issued                             $31,303         $31,283
 Additional paid-in capital                             18,204          18,165
 Retained earnings                                         661            (166)
Accumulated other comprehensive loss                    (3,984)         (2,927)
Less:  Treasury stock at cost, 4,960 and 4,960            (270)           (270)
                                               --------------------------------
             Total shareholders' equity                $45,914         $46,085
                                               --------------------------------
             TOTAL LIABILITIES AND
             SHAREHOLDERS' EQUITY                     $372,393        $373,742
                                               ================================


PENNS WOODS BANCORP, INC.
CONSOLIDATED STATEMENT OF INCOME
FOR THE PERIODS  INDICATED



                                                 THREE MONTHS    THREE MONTHS      QUARTER          QUARTER
                                                    ENDED           ENDED            ENDED           ENDED
                                                March 31, 2000  March 31, 1999  March 31, 2000   March 31, 1999
                                              -----------------------------------------------------------------
                                                                  (IN THOUSANDS EXCEPT PER SHARE DATA)
                                                                                              
INTEREST INCOME:
  Interest and fees on loans                             $5,139          $4,826           $5,139          $4,826
  Interest and dividends on investments:       -----------------------------------------------------------------
             Taxable interest                               998             827              998             827
             Nontaxable interest                            456             376              456             376
             Dividends                                      226             185              226             185
                                               -----------------------------------------------------------------
             Total interest and dividends
             on investments                               1,680           1,388            1,680           1,388
                                               -----------------------------------------------------------------
             Total interest income                        6,819           6,214            6,819           6,214
                                               -----------------------------------------------------------------
INTEREST EXPENSE:
  Interest on deposits                                    2,109           2,020            2,109           2,020
  Interest on short-term borrowings                         477             154              477             154
  Interest on other borrowings                              345             350              345             350
                                               -----------------------------------------------------------------
             Total interest expense                       2,931           2,524            2,931           2,524
                                               -----------------------------------------------------------------
  Net interest income                                     3,888           3,690            3,888           3,690
  Provision for loan losses                                  78              78               78              78
                                               -----------------------------------------------------------------
  Net interest income after provision for
  loan losses                                             3,810           3,612            3,810           3,612
                                               -----------------------------------------------------------------
OTHER OPERATING INCOME:
  Service charges                                           374             310              374             310
  Securities gains                                          161             185              161             185
  Other income                                               38              67               38              67
                                               ----------------------------------------------------------------
             Total other operating income                   573             562              573             562
                                               -----------------------------------------------------------------
OTHER OPERATING EXPENSES:
  Salaries and employee benefits                          1,215           1,138            1,215           1,138
  Occupancy expense, net                                    205             158              205             158
  Furniture and equipment expense                           206             163              206             163
  Other expenses                                            745             809              745             809
                                               -----------------------------------------------------------------
             Total other operating expenses               2,371           2,268            2,371           2,268
                                               -----------------------------------------------------------------
INCOME BEFORE TAXES                                       2,012           1,906            2,012           1,906
INCOME TAX PROVISION                                        466             431              466             431
                                               -----------------------------------------------------------------
NET INCOME                                                1,546           1,475            1,546           1,475
                                               =================================================================
EARNINGS PER SHARE - BASIC                                 0.49            0.47             0.49            0.47
                                               =================================================================
EARNINGS PER SHARE - DILUTED                               0.49            0.47             0.49            0.47
                                               =================================================================
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING             3,124,697       3,120,884        3,124,697       3,120,884
                                               =================================================================
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING           3,124,697       3,132,055        3,124,697       3,132,055
                                               =================================================================

**Weighted average shares used for computation of net income per share reflect
   the issuance of a 10% stock dividend on June 8, 1999.


   PENNS WOODS BANCORP, INC.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE  THREE  MONTHS ENDED MARCH 31,2000

(IN THOUSANDS EXCEPT SHARE DATA)



                                                                             ACCUMULATED
                                    COMMON         ADDITIONAL                   OTHER                   TOTAL
                                     STOCK           PAID-IN     RETAINED   COMPREHENSIVE  TREASURY  SHAREHOLDERS'
                               SHARES    AMOUNT      CAPITAL     EARNINGS       LOSS         STOCK      EQUITY
                          ----------------------------------------------------------------------------------------
                                                                                        
Balance, December 31, 1999   3,128,332   $31,283     $18,165      ($166)        ($2,927)    ($270)      $46,085

Net income for the three months
  ended March 31, 2000                                            1,546                                   1,546
Dividends declared, $0.23                                          (719)                                   (719)
Stock options exercised          2,012        20          39                                                 59
Net change in unrealized loss on
   investments available for sale                                                (1,057)                 (1,057)
                          -------------------------------------------------------------------------------------
Balance, March 31, 2000      3,130,344   $31,303     $18,204       $661         ($3,984)     ($270)     $45,914
                          =====================================================================================



PENNS WOODS BANCORP, INC.
CONSOLIDATED STATEMENT
OF CASH FLOWS
FOR THE QUARTERS ENDED MARCH 31, 2000 AND MARCH 31, 1999


                                                                  MARCH 31,        MARCH 31,
                                                                     2000            1999
                                                               ---------------------------------
                                                                (IN THOUSANDS)
                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income                                                            $1,546           $1,475
  Adjustments to reconcile net income to net cash
  provided by operating activities
      Depreciation                                                         158              107
      Provision for loan losses                                             78               78
      Accretion and amortization of investment security discounts
        and premiums                                                      (121)             (13)
      Securities gains, net                                               (161)            (185)
      Gain on sale of foreclosed assets                                      -               (3)
      Increase in all other assets                                        (158)            (230)
      Increase all other liabilities                                       495              361
                                                               ---------------------------------
          Net cash provided by operating activities                      1,837            1,590
                                                               ---------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of securities available for sale                            (21,065)         (19,852)
  Proceeds from sales of securities available for sale                  20,883           10,994
  Proceeds from calls and maturities of securities available for         2,000                -
  Purchase of securities held to maturity                                    -              (25)
  Proceeds from calls and maturities of securities held to maturity          -            1,025
  Net increase in loans                                                   (805)            (952)
  Proceeds from the sale of foreclosed assets                               24               43
  Acquisition of bank premises and equipment                              (123)            (255)
                                                               ---------------------------------
          Net cash (used in) provided by investing activities              914           (9,022)
                                                               ---------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net increase in interest-bearing deposits                              9,115            1,787
  Net  increase (decrease) in noninterest-bearing deposits               1,496           (4,339)
  Net increase (decrease) in short-term borrowings                     (12,281)           4,944
  Proceeds from long-term borrowings                                         -            5,004
  Dividends paid                                                          (719)            (567)
  Stock options exercised                                                   52                -
                                                               ---------------------------------
          Net cash (used in) provided by financing activities           (2,337)           6,829
                                                               ---------------------------------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                       414             (603)
CASH AND CASH EQUIVALENTS, BEGINNING                                    12,474           12,297
                                                               ---------------------------------
CASH AND CASH EQUIVALENTS, ENDING                                      $12,888          $11,694
                                                               =================================



[FN]

PENNS WOODS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.  Basis of Presentation
          The interim financial statements are unaudited
          but, in the opinion of management, reflect all
          adjustments necessary for the fair presentation of
          results for such periods.  All of those adjustments are
          of a normal, recurring nature.  The results of operations
          for any interim period are not necessarily indicative
          of results for the full year.  These financial
          statements should be read in conjunction with
          financial statements and notes thereto contained in
          the Company's annual report for the year ended
          December 31, 1999.


NOTE 2.  Comprehensive Income
            The components of other comprehensive income
             and related tax effects are as follows:


                                                                  MARCH 31,        MARCH 31,
                                                                     2000            1999
                                                               ---------------------------------
                                                                (IN THOUSANDS)
                                                                                                    
Change in net unrealized (loss) on securities available for sale,
   net of tax benefit of $490 for 2000 and $537 for 1999                  (951)          (1,043)
                                                               ---------------------------------
    Less:  Reclassification adjustment for realized gains included
                 in net income, net of taxes of $55 for 2000 an            106               122
                                                               ---------------------------------
Net unrealized losses net of tax                                       ($1,057)         ($1,165)
                                                               =================================



</FN>


EARNINGS SUMMARY

   Interest Income

          For the three months ended March 31, 2000,
          total interest income increased by $605,000 or
          9.74% compared to the same period in 1999.
          This increase is due to an increase of $313,000 in
          interest and fees on loans and an increase in
          total interest and dividends on investments of
          $292,000.

          The increase in interest and fees on loans of
          $313,000 was primarily due to the effect of the 50
          basis point increase in prime rate during the first
          quarter .  Interest and dividends on investments
          increased due to the net effect of a $171,000 increase
          in taxable interest, an $80,000 increase in nontaxable
          interest and an increase in dividend income of
          $41,000.

         Interest Expense

            For the three months ended March  31, 2000
            total interest expense increased $407,000 or
            16.13% over the same period in 1999.  The overall
            increase in interest expense is the result of an
            $89,000 increase in interest paid on deposits, mainly
            due to volume; a $323,000 increase in interest
            expense paid on short-term borrowings, significantly
            due to the increase of overnight  FHLB borrowings
            during the first quarter of 2000 compared to the first
            quarter of 1999; and a slight decrease of $5,000 in
            interest paid on other borrowings, due to a $500,000
            FHLB loan that was paid off during the fourth quarter
            of 1999.

         Provision for Loan Losses

            The provision for loan losses totaled $78,000
            for the three months ended March 31, 2000.  The
            provision for the same period in 1999 also totaled
            $78,000.

            As of the first quarter of 2000, charge offs
            exceeded recoveries by $36,000 compared to
            the first quarter of 1999 when charge offs
            exceeded recoveries by $28,000.

            Senior Management utilizes several
            different methods to determine the adequacy
            of the loan loss allowance and to establish
            quarterly provisions.  Among these methods
            is the analysis of the most recent five
            year average loss history, the coverage of
            non-performing loans provided by the
            allowance, an estimate of potential loss in
            homogeneous pools of loans and the internal
            credit rating assigned to watch and problem
            loans.

            In addition to the preceding, senior
            management also reviews macro portfolio
            risks such as the absence of
            concentrations, absence of foreign credit
            exposure and growth objectives in fine
            tuning the allowance and provisions.

            The ratio of non-accruing loans and those
            accruing but delinquent more than 90 days
            (collectively called "non-performing"
            loans) to the allowance for loan losses
            stood at .30 times at March 31, 2000 a
            decrease  in coverage from the .19 times at
            December 31, 1999.   The overall increase in
             non-performing loans totaled $341,000.  Non-
            performing loans secured by real estate accounted
            for $373,000 of the overall increase whereas
            non-performing commercial and agricultural loans
            and installment loans declined $24,000 and $8,000,
            respectively.  Based upon this analysis as well as
            as well as the others noted above, senior
            management has concluded that the allowance
            for loan losses is adequate.


         Other Operating Income

            Other operating income for the three months
            ended March 31, 2000 increased $11,000.
            This decrease is due to the net effect of an
            increase in service charges collected of
            $64,000, a decrease in securities gains
            realized of $24,000 and a decrease in
            other income of $29,000.

            The increase in service charges  was mainly
            a result of an increase in service charges
            collected on deposit accounts.  Volume as well as
            fee increases for overdraft and stop payment
            services, effective  December 1, 1999, effected the
            amount of service charges on deposit accounts.
            In addition, there was an increase in charges
            collected during the first quarter of 2000 when
            compared to the first quarter of 1999 due to a
            service charge relating to ATM usage that was put
            into effect in late March, 1999.

            Realized gains were on sales
            of bonds that were sold in effort to better
            match the Bank's rate-sensitive assets and
            rate-sensitive liabilities given the current
            economic conditions.  In addition, gains
            were realized on partial sales of equity securities
            that have been in the portfolio long-term
            that had reached what management had
            determined to be their maximum potential.

         Other Operating Expense

            For the three months ended March 31, 2000
            total other operating expenses increased $103,000
            over the same period in 1999.

            Employee salaries and benefits
            increased $77,000 as a result of normal increases in
            salary levels.

            Occupancy expense increased $47,000 and
            furniture and equipment expense increased
            $43,000.  The  increase in occupancy
            expense can be attributed to an increases
            in rental and depreciation expenses related to
            the opening of the full-service branch office in
            Zion, Pennsylvania, on May 8, 1999 in addition to
            an overall increase in maintenance and repairs
            expense.

            The $43,000 increase in furniture and
            equipment expense can be attributed mainly
            to the impelmentation of Internet and Telephone
            Banking.  General maintenance and depreciation
            expenses also contributed to the increase.

            Expenses included under the other expenses
            heading are such items as:  advertising, postage,
            maintenance, FDIC, other insurance,
            Pennsylvania State shares tax,
            legal and professional fees, telephone,
            printing and supplies and other general and
            administrative expenses.   An overall decrease
            in other expenses totaled $64,000.  This
            decrease can be largely attributed to approximately
            $116,000 of non-recurring expenses related to the
            acquisition of the First National Bank of Spring Mills
            that were incurred during the first quarter of 1999,
            coupled with increases in other operating expenses
            during the first quarter of 2000.


         Provision for Income Taxes

            Provision for income taxes for the three
            months ended March 31, 2000 resulted in an
            effective income tax rate of 23.16%
            compared to 22.61% for the corresponding
            period in 1999.  The increase noted is
            due to the overall increase in taxable income for the
            period.


         ASSET/LIABILITY MANAGEMENT

         Assets

           At  March 31, 2000, cash and investment securities
           totaled $126,069,000 or a net decrease of $2,724,000
           over the corresponding balance at December 31, 1999.
           Investment securities decreased $3,138,000 while
           cash increased $414,000.  During this period, net
           loans increased by $672,000 to $231,672,000.

           The decrease in investment securities is primarily
           due to the change in the net unrealized loss from
           $4,435,000 at December 31, 1999 to $6,037,000 at
           March 31, 2000.  This decrease, $1,602,000, combined
           with purchases of equity securities during the
           first quarter account for the overall decrease
           in investment securities.

           Management evaluates credit risk,
           anticipated economic conditions and other
           relevant factors impacting the quality of
           the loan portfolio in order to establish an
           adequate loan-loss allowance.  An internal
           credit review committee monitors loans in
           accordance with Federal supervisory standards
           In addition, management frequently reviews and
           utilizes the results of examinations and reports
           provided by the committee, regulators, and
           independent loan review consultants, on the
           adequacy of the loan loss allowance.

           Accordingly, on a quarterly basis,
           management determines an appropriate
           provision for possible loan losses from
           earnings in order to maintain allowance
           coverage relative to potential losses.

           Management has reviewed the loan portfolio
           for credit risk related to the Year 2000 compliance
           and found no material effect to the allowance.

           The allowance for loan losses totaled
           $2,865,000 at March 31, 2000, an increase of
           $42,000  over the balance at December 31,
           1999.  For the three months ended
           March 31, 2000, the provision for loan
           losses totaled $78,000.  As a percent of loans,
           the allowance for loan losses totaled 1.22% at
           March 31, 2000 and 1.21% at December 31, 1999.

           Loans accounted for on a non-accrual basis
           totaled $536,000 and $284,000 at March 31, 2000 and
           December 31, 1999 respectively.

           Accruing loans, contractually delinquent 90
           days or more were $330,000 at March 31, 2000
           and $241,000 at December 31, 1999.
           These loans are predominately secured by
           first lien mortgages on residential real
           estate where appraisal values mitigate any
           potential loss of interest and principal.
           The ratio of non-accruing loans and those
           accruing but delinquent more than 90 days to
           the allowance for loan losses stood at .30
           times at  March 31, 2000 and .19  times at
           December 31, 1999.  Presently the portfolio
           has no loans that meet the definition of
           "trouble debt restructurings" under FAS 15.

           A watch list of potential problem loans is
           maintained and updated quarterly by an
           internal credit review committee.  At this
           time there are no credits of substance that
           have the potential to become more than 90
           days delinquent.

           The Bank has not had nor presently has any
           foreign outstandings.  In addition, no known
           concentrations of credit presently exist.

           At  March 31, 200 the balance of other real
           estate was $98,000 compared to $67,000 at
           December 31, 1999.  During the first quarter two
           properties that were placed into other real estate
           and one property that was previously in other real
           estate was sold.

         Deposits

           At  March 31, 2000  total deposits amounted to
           $266,184,000 representing an increase of
           $10,611,000, or  4.15%,  from total deposits
           at December 31, 1999.

         Other Liabilities

           At March 31, 2000, other liabilities
           totaled $2,538,000 or a $496,000 increase
           over the balance at December 31, 1999. This
           increase is primarily due to an increase in
           accrued taxes and accrued expenses.


           Capital

           The adequacy of the Company's capital is
           reviewed on an ongoing basis with reference
           to the size, composition and quality of the
           Company's resources and regulatory
           guidelines.  Management seeks to maintain a
           level of capital sufficient to support
           existing assets and anticipated asset
           growth, maintain favorable access to capital
           markets and preserve high quality credit
           ratings. The capital requirements of the
           Pennsylvania Department of Banking are 6%.
           The capital requirements of the Federal
           Deposit Insurance Corporation are:

           1.  Regulatory capital to total assets 6%.

           2.  Primary capital to total assets 5 1/2%.

           Regulatory capital to total assets was 12.33% for
           March 31, 2000 and December 31, 1999.
           Primary capital to total assets at March 31, 2000
           was 13.10% compared to 13.09% at
           December 31, 1999.

           The Federal Reserve Board, the FDIC and the
           OCC have issued certain risk-based capital
           guidelines, which supplement existing
           capital requirements.  The guidelines
           require all United States banks and bank
           holding companies to maintain a minimum
           risk-based capital ratio of 8.00% (of which
           at least 4.00% must be in the form of common
           stockholders' equity).  Assets are assigned
           to five risk categories, with higher levels
           of capital being required for the categories
           perceived as representing greater risk. The
           required capital will represent equity and
           (to the extent permitted) nonequity capital
           as a percentage of total risk-weighted
           assets.  The risk-based capital rules are
           designed to make regulatory capital
           requirements more sensitive to differences
           in risk profiles among banks and bank
           holding companies and to minimize
           disincentives for holding liquid assets.

           Capital is being maintained in compliance
           with risk-based capital guidelines.
           The Company's Tier 1 Capital to total risk
           weighted assets ratio is 20.28% and the
           total capital ratio to total risk weighted
           assets ratio is 21.47%.

          Liquidity and Interest Rate Sensitivity

           The asset/liability committee addresses the
           liquidity needs of the Bank to see that
           sufficient funds are available to meet
           credit demands and deposit withdrawals as
           well as to the placement of available funds
           in the investment portfolio.  In assessing
           liquidity requirements, equal consideration
           is given to the current position as well as
           the future outlook.

           The following liquidity measures are
           monitored and kept within the limits cited.

            1.  Net Loans to Total Assets,  70% maximum

            2.  Net Loans to Total Deposits, 92.5% maximum

            3.  Net Loans to Core Deposits, 100% maximum

            4.  Investments to Total Assets, 40% maximum

            5.  Investments to Total Deposits, 50% maximum

            6.  Total Liquid Assets to Total Assets, 25% minimum

            7.  Total Liquid Assets to Total Liabilities, 25% minimum

            8.  Net Core Funding Dependence, 15% maximum


        The Bank has maintained a liquidity level at or above the
        guidelines of the FDIC and the Pennsylvania Department
        of Banking.  The Bank has available to it Federal Funds
        lines of credit totalling $8,000,000 from correspondent banks.
        In addition, the Bank has an agreement with the Federal
        Home Loan Bank of Pittsburgh that enables the Bank
        to receive advances up to $86,457,000 through
        the Federal Home Loan Bank's "Open Repo Plus", revolving
        line of credit program, with commitment up to one year.

         All of the funding mentioned is available to the Bank,
         should the need for short-term funds arise.

        The following table sets forth the Bank's interest rate
        sensitivity as of March 31, 2000:



                                                  AFTER ONE       AFTER TWO          AFTER
                                   WITHIN         BUT WITHIN      BUT WITHIN         FIVE
                                  ONE YEAR        TWO  YEARS      FIVE YEARS         YEARS

                                                                              
Earning assets: (1) (2)
   Investment securities (1)           $10,068         $10,224         $22,919          $76,036

   Loans (2)                            80,927          30,078          99,269           24,264
                              ------------------------------------------------------------------
Total earning assets                    90,995          40,302         122,188         100 ,300


   Deposits (3)                        101,025          42,982          62,093           15,542
   Borrowings                           29,591             797          25,000            1,250
                                  ------------------------------------------------------------------
Total interest bearing liabili         130,616          43,779          87,093           16,792

Net non-interest bearing
   funding (4)                          13,255          10,085          24,552           27,613
                              ------------------------------------------------------------------
Total net funding sources              143,871          53,864         111,645           44,405

Excess assets (liabilities)            (52,876)        (13,562)         10,543           55,895
Cumulative excess
   assets (liabilities)                (52,876)        (66,438)        (55,895)               0

<FN>
   (1) Investment balances reflect estimated prepayments
         on mortgage-backed securities.

   (2) Loan balances include annual repayment assumptions
         based on projected cash flow from the loan portfolio.
         The cash flow projections are based on the terms of
         the credit facilities and estimated prepayments on
         fixed rate mortgage loans.  Loans include loans held
         for resale.

   (3) Adjustments to the interest sensitivity of Savings,
         NOW and MMDA account balances reflect managerial
         assumptions based on historical experience,
         expected behavior in future rate environments and
         the Bank's positioning for these products.

   (4) Net non-interest bearing funds is the sum of non-interest
         bearing liabilities and shareholders' equity minus
         non-interest earning assets and reflect managerial
         assumptions as to the appropriate investment
         maturities for these sources.

         In this analysis the company examines the
         result of a 100 and 200 basis point change in
         market interest rates and the effect on net
         interest income.  It is assumed that the change is
         instantaneous and that all rates move in a
         parallel manner.  In addition, it is assumed
         that rates on core deposit products such as NOW's,
         savings accounts, and the MMDA accounts
         will  be adjusted by 50% of the assumed rate
         change.  Assumptions are also made concerning
         prepayment speeds on mortgage loans and
         mortgage securities.  The results of  this rate
         shock are a useful tool to assist the Company in
         assessing  interest rate risk inherent in its
         balance sheet.  Below are the results of this
         rate shock analysis as of March 31, 2000:

                                          Net Interest Income
              Change in Rates             Change (After tax)
                   -200                           716
                   -100                           405
                   +100                          (425)
                   +200                          (796)

          The model utilized to create the report
          presented above makes various  estimates
          at each level of interest rate change regarding
          cash flow from  principal repayment on loans and
          mortgage-backed securities and or  call activity
          on investment securities.  Actual results could
          differ  significantly from these estimates which
          would result in significant  differences in the
          calculated projected change.  In addition, the limits
          stated above do not necessarily represent
          the level of change under  which management
          would undertake specific measure to realign its
          portfolio in order to reduce the projected
          level of change.

          Generally, management believes the
          Company is well positioned  to respond
          expeditiously when the market interest rate outlook
          changes.
</FN>


          Inflation

         The asset and liability structure of a financial
         insitution is primarily monetary in nature,
         therefore, interest rates rather than inflation
         have a more significant impact on the Corporation's
         performance.  Interest rates are not always
         affected in the same direction or magnitude as
         prices of other goods and services, but are
         reflective of fiscal policy initiatives or economic
         factors which are not measured by a price
         index.


          CAUTIONARY STATEMENT FOR PURPOSES OF THE PRIVATE
          SECURITIES LITIGATION REFORM ACT OF 1995

          This Report contains certain "forward-looking
          statements" including statements concerning
          plans, objectives, future events or performance
          and assumptions and other statements which are
          other than  statements of historical fact.  Penns
          Woods Bancorp, Inc. and its subsidiaries (the
          "Company") wishes to caution readers that the
          following important factors, among others, may
          have affected and could in the future affect
          the Company's actual results and could
          cause the Company's actual results for subsequent
          periods to differ materially from those
          expressed in any forward-looking statement
          made by or on behalf of the Company herin:  (i) the
          effect  of changes in laws and regulations,
          including federal and state banking laws and
          regulations, which the Company must comply,
          and the associated costs of compliance with such
          laws and regulations either currently or in the
          future as applicable; (ii) the effect of changes
          in accounting policies and practices, as may be
          adopted by the regulatory agencies as well as
          by the Financial Accounting Standards Board,
          or of changes in the Company's organization,
          compensation and benefit plans; (iii) the effect on
          the Company's competitive position within its
          market area of the  increasing consolidation
          within the banking and financial services
          industries, including the increased competition from
          larger regional and out-of-state banking
          organizations as well as nonbank providers
          of various financial services; (iv) the effect of
          changes in interest rates; and (v) the effect of
          changes in the business cycle and downturns
          in the local, regional or national economies.


In reference to the attached financial statements, all
adjustments are of a normal recurring nature pursuant
to Rule 10-01 (b) (8) of Regulation S-X.

Part II.  OTHER INFORMATION


Item 6.  Exhibits and reports on Form 8-K.



Number       Description
- ------------------------------
(11)         Statement Regarding Computation of Per Share  Earnings

(27)         Financial Data Schedule

(99)         Independent Accountants' Report


SIGNATURES



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

                                               PENNS WOODS BANCORP, INC.
                                               (Registrant)


Date:             May 12, 2000                 /s/ Ronald A. Walko
                                               ----------------
                                               Ronald A. Walko, Executive
                                               Vice President
                                               and Chief Executive Officer

Date:             May 12, 2000                 /s/ Sonya E. Scott
                                               ----------------
                                               Sonya E. Scott, Secretary



             Description
- ------------------------------
(11)         Statement Regarding Computation of Per Share  Earnings

(27)         Financial Data Schedule

(99)         Independent Accountants' Report

EXHIBIT 11



STATEMENT OF COMPUTATION OF EARNING PER SHARE
FOR THE PERIOD ENDED 3/31/00

                                                     LESS          FRACTION
                  SHARES                          FRACTIONAL          OF           WEIGHTED
DATE            OUTSTANDING      RESTATEMENT        SHARES           YEAR           SHARES
- ------------------------------------------------------------------------------------------------
                                                                                               
1/01/00 - 1/3       3,123,372         -               -                  31/91      1,064,005.9
2/01/00 - 2/1       3,125,372         -               -                  13/91        446,481.7
2/14/00 - 3/3       3,125,384         -               -                  47/91      1,614,209.3

  WEIGHTED SHARES OUTSTANDING  3/31/00                                                3,124,697
                                                                               =================


                                                                                                      
NET INCOME 3/31/00                                  $1,546,039
WEIGHTED SHARES OUTSTANDING  3/31/00                 3,124,697
EARNINGS PER SHARE 3/31/00 - BASIC                                                        $0.49
                                                                               =================

NET INCOME 3/31/00                                  $1,546,039
WEIGHTED SHARES OUTSTANDING 3/31/00                  3,124,697
DILUTIVE EFFECT OF STOCK OPTIONS 3/31/00                     -
                                                     3,124,697
EARNINGS PER SHARE 3/31/00 - DILUTED                                                      $0.49
                                                                               =================