secQ698
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 June 30 , 1998        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 June 30, 1998 there were 2,569,558 shares of the
Registrant's common stock outstanding.

PART  I  FINANCIAL STATEMENTS



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

                                           June 30,      December 31,
                                             1998            1997
                                       --------------------------------
                                        (IN THOUSANDS)
                                           
ASSETS:
  Cash and due from banks                       $8,546         $12,557
  Investment securities available-for-s         93,452          75,400
  Investment securities held-to-maturit          3,055           3,234
  Loans, net of unearned discount              194,883         187,567
  Allowance for loan and lease losses           (2,436)         (2,414)

            Loans, net                         192,447         185,153

  Bank premises and equipment, net               3,834           3,835
  Foreclosed assets held for sale                    0              35
  Accrued interest receivable                    1,751           1,708
  Other assets                                   4,169           2,066
                                       --------------------------------
            TOTAL ASSETS                      $307,254        $283,988
                                       ================================

LIABILITIES:
  Demand Deposits                              $34,609         $35,811
  Interest-bearing demand deposits              38,329          38,499
  Savings deposits                              44,715          43,399
  Time deposits                                104,806         102,827
                                       --------------------------------
            Total deposits                    $222,459        $220,536

  Federal funds purchased                        2,610           6,980
  Securities sold under repurchase agre         10,954           8,580
  Accrued interest payable                         965             907
  Other Liabilities                              4,944           4,011
   Long-term borrowings                         20,000               0
            Total liabilities          --------------------------------
                                              $261,932        $241,014
                                       --------------------------------
SHAREHOLDERS' EQUITY:
  Common stock, par value $10 per share,
            10,000,000 shares authorize        $25,696         $12,828
Stock dividend distributable                         0          12,828
 Additional paid-in capital                      4,707           4,712
 Retained earnings                               8,859           6,621
Accumulated other comprehensive income           6,060           5,985
                                       --------------------------------
            Total shareholders' equity         $45,322         $42,974
                                       --------------------------------
            TOTAL LIABILITIES AND
            SHAREHOLDERS' EQUITY              $307,254        $283,988
                                       ================================


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




                                          SIX MONTHS      SIX MONTHS       QUARTER         QUARTER
                                            ENDED           ENDED           ENDED           ENDED
                                        June 30, 1998   June 30, 1997   June 30, 1998   June 30, 1997
                                       ----------------------------------------------------------------
                                       (IN THOUSANDS EXCEPT PER SHARE DATA)
                                                                                                     
INTEREST INCOME:
  Interest and fees on loans                    $8,795          $7,684          $4,493          $3,865
  Interest and dividends on investments----------------------------------------------------------------
            Taxable interest                     1,368           1,408             723             684
            Nontaxable interest                    456             748             242             311
            Dividends                              338             253             144             122
                                       ----------------------------------------------------------------
            Total interest and dividends
            on investments                       2,162           2,409           1,109           1,117
            Interest on Federal funds s              0              52               0              52
                                       ----------------------------------------------------------------
            Total interest income               10,957          10,145           5,602           5,034
                                       ----------------------------------------------------------------
INTEREST EXPENSE:
  Interest on deposits                           3,953           3,826           1,993           1,941
  Interest on Federal funds purchased               96             100              41               1
  Interest on securities sold under 
     repurchase agreements                         247             225             129             127
  Interest on other borrowings                     156               0             156               0
                                       ----------------------------------------------------------------
            Total interest expense               4,452           4,151           2,319           2,069
                                       ----------------------------------------------------------------
  Net interest income                            6,505           5,994           3,283           2,965
  Provision for loan losses                        150             120              75              60
                                       ----------------------------------------------------------------
  Net interest income after provision for
  loan losses                                    6,355           5,874           3,208           2,905
                                       ----------------------------------------------------------------
OTHER OPERATING INCOME:
  Service charges                                  514             415             259             214
  Securities gains                                 843           2,325             234           1,149
  Other income                                     109             152              36              77
                                       ----------------------------------------------------------------
            Total other operating incom          1,466           2,892             529           1,440
                                       ----------------------------------------------------------------
OTHER OPERATING EXPENSES:
  Salaries and employee benefits                 1,968           1,896             997             948
  Occupancy expense, net                           260             243             127             122
  Furniture and equipment expense                  298             342             140             193
  Other expenses                                 1,105           1,044             544             486
                                       ----------------------------------------------------------------
            Total other operating expen          3,631           3,525           1,808           1,749
                                       ----------------------------------------------------------------
INCOME BEFORE TAXES                              4,190           5,241           1,929           2,596
INCOME TAX PROVISION                             1,028           1,402             439             703
                                       ----------------------------------------------------------------
NET INCOME                                      $3,162          $3,839          $1,490          $1,893
                                       ================================================================
EARNINGS PER SHARE - BASIC AND DILUTED            1.23            1.50            0.65            0.76
                                       ================================================================
WEIGHTED AVERAGE SHARES OUTSTANDING          2,566,381       2,554,999       2,566,381       2,554,999
                                       ================================================================



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



                                                           JUNE 30,        JUNE 30,
                                                             1998            1997
                                                       --------------------------------
                                                        (IN THOUSANDS)
                                                                                            
NET INCOME                                                      $3,162          $3,839
                                                       --------------------------------
OTHER COMPREHENSIVE INCOME,
   Unrealized gains on securities:
      Gains arising during the quarter                             918           2,906
      Reclassification adjustment for gains included in           (843)         (2,325)
                                                       --------------------------------
OTHER COMPREHENSIVE INCOME, BEFORE TAX                              75             581

INCOME TAX EXPENSE RELATED TO OTHER COMPREHENSIVE 
     INCOME                                                         26             198
                                                       --------------------------------
OTHER COMPREHENSIVE INCOME, NET OF TAX                              49             383
                                                       --------------------------------
COMPREHENSIVE INCOME                                            $3,211          $4,222
                                                       ================================
<FN>
PENNS WOODS BANCORP, INC.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE QUARTERS ENDING JUNE 30, 1998 AND JUNE 30, 1997

Note :
During the first quarter of 1998, Penns Woods Bancorp, Inc. adopted FASB
Statement no. 130, Reporting Comprehensive Income.  Statement no. 130
requires the reporting of comprehensive income in addition to net income
from operations.  Comprehensive income is a more inclusive financial
reporting methodology that includes disclosure of certain financial 
information that historically has not been recognized in the calculation of
net income. 

At quarterend  June 30, 1998 and June 30, 1997, securities classified as
available-for-sale were held,  which had unrealized gains
of $75,000 and $581,000 before tax, respectively.  The tax 
expense for each period was $26,000 and $198,000, resepctively, 
resulting in other comprehensive income  of $49,000 for the quarter
ended June 30, 1998 and $383,000 for the quarter ended June 30, 1997.
</FN>

   PENNS WOODS BANCORP, INC.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE  SIX  MONTHS ENDED JUNE 30, 1998

(IN THOUSANDS EXCEPT SHARE DATA)


                                                                                            UNREALIZED    
                                                                                            APPREC.      
                             COMMON                     STOCK      ADDITIONAL               (DEPREC.) ON       TOTAL
                              STOCK                   DIVIDEND      PAID-IN     RETAINED    SECURITIES       SHAREHOLDERS'
                             SHARES       AMOUNT    DISTRIBUTABLE   CAPITAL     EARNINGS    AVAIL.-FOR-SALE    EQUITY
                          ------------------------------------------------------------------------------------------------
                                             
Balance, December 31, 1997   1,282,779    $12,828     $12,828      $4,712        $6,621      $5,985          $42,974

Net income for the six months 
    ended June 30, 1998                                                           3,162                        3,162
Stock split effected in the form
   of a 100% stock dividend  1,282,779     12,828     (12,828)                                                     0
Dividends declared, $0.36                                                          (924)                        (924)
Net change in unrealized
     appreciation (depreciation)                                                                   75             75
Stock options exercised          4,000         40                      (5)                                        35
                          ------------------------------------------------------------------------------------------
Balance, June 30, 1998       2,569,558    $25,696          $0      $4,707        $8,859        $6,060        $45,322
                          ==========================================================================================



PENNS WOODS BANCORP, INC.
CONSOLIDATED STATEMENT
OF CASH FLOWS
FOR THE QUARTERS ENDED JUNE 30, 1998 AND JUNE 30, 1997

                                                                                                               
                                                          JUNE 30,         JUNE 30,
                                                             1998            1997
                                                       --------------------------------
                                                        (IN THOUSANDS)
                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income                                                    $3,162          $3,839
  Adjustments to reconcile net income to net cash
  provided by operating activities
      Depreciation                                                 175             268
      Provision for loan losses                                    150             120
      Amortization of investment security premiums                  30              11
      Accretion of investment security discounts                   (43)            (65)
      Securities gains, net                                       (843)         (2,325)
      Gain on sale of foreclosed assets                            (12)            (27)
      Increase in all other assets                              (2,153)         (1,792)
      Increase in all other liabilities                            955           1,296
                                                       --------------------------------
                 Net cash provided by operating activit          1,421           1,325
                                                       --------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of securities available-for-sale                    (31,480)        (31,962)
  Proceeds from sale of securities available-for-sale           12,167          48,180
  Proceeds from the sale of foreclosed assets                       47             150
  Purchase of securities held-to-maturity                         (224)              0
  Proceeds from calls and maturities of securities held          2,398              28
  Proceeds from calls and maturities of securities avai            235             738
  Net increase in loans                                         (7,444)         (6,016)
  Acquisition of bank premises and equipment                      (174)           (237)
  Acquisition of foreclosed assets                                   0            (107)
                                                       --------------------------------
                 Net cash (used in)  provided by invest        (24,475)         10,774
                                                       --------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net increase in interest-bearing deposits                      3,124           6,043
  Net  (decrease) increase in noninterest-bearing depos         (1,202)          2,704
  Net increase  in sec. sold under repurch. agree.               2,375           2,572
  (Decrease)  in other borrowed funds                           (4,370)        (14,491)
   Net increase in long-term borrowings                         20,000               0
  Dividends paid                                                  (924)           (703)
  Stock options exercised                                           40              40
                                                       --------------------------------
                 Net cash (used in) provided by financi         19,043          (3,835)
                                                       --------------------------------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS            (4,011)          8,264
CASH AND CASH EQUIVALENTS, BEGINNING                            12,557           8,014
                                                       --------------------------------
CASH AND CASH EQUIVALENTS, ENDING                               $8,546         $16,278
                                                       ================================




      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.  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, 1997.

      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
      FINANCIAL CONDITION AND RESULTS OF OPERATIONS

      EARNINGS SUMMARY

         Interest Income

            For the six months ended June 30, 1998,  
            total  interest income increased by $812,000
            or 8.00% compared to the same period in 1997. 
            This increase is due to an increase of $1,111,000
            in interest and fees on loans, a decrease in 
            total interest and dividends on investments of 
            $247,000 and a decrease in interest on 
            Federal funds sold of $52,000.

            The increase in interest and fees on
            loans of $812,000 was primarily due to 
            an increase in the loan volume during the first
            six  months, ended June 30, 1998 of $7,316,000,
            and also due to loan fees and late charges collected.  
            Interest and dividends on investments
            decreased  due to the net effect of a $40,000 
            decrease in taxable interest, a $292,000 decrease
            in nontaxable interest and an increase in
            dividend income of $85,000.

         Interest Expense

            For the six months ended June 30, 1998
            total interest expense increased $301,000 or
            7.25% over the same period in 1997.  The
            increase in interest expense can be attributed
            to the interest paid on time deposits, due to the
            increase in volume of such deposits and
            an increase in the amount of interest paid on
            securities sold under repurchase
            agreements due to the increase in volume
            of these accounts.  In addition, interest 
            expense on other borrowings increased due
            to two, $10,000,000 advances from the 
            Federal Home Loan Bank of Pittsburgh 
            ("FHLB").

         Provision for Loan Losses

            The provision for losses for the six
            months ended June 30, 1998  increased
            $30,000 from the corresponding period in
            1997.  This increase reflects an anticipated
            rise in consumer loan losses throughout the
            remainder of the year.

            As of the second quarter of 1998, charge offs
            exceeded recoveries by $128,000 compared to
            the second quarter of 1997 when charge offs
            exceeded recoveries by $24,000.  Provisions
            to date total $150,000 as compared to 
            provisions through June 30, 1997 of
            $120,000.

            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 .53 times at June 30, 1998 a 
            decrease  in coverage from the .40 times at 
            December 31, 1997.   The increase in 
            non-performing loans occurred mainly in the 
            mortgage loan portfolio.  Based upon this analysis
            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 six months
            ended June 30, 1998 decreased $1,426,000.
            This decrease is due to the net effect of an
             increase in service charges collected of
            $99,000, a decrease in securities gains
            realized of $1,482,000 and a slight decrease in
            other income of $43,000. 

            The increase in service charges  was
            a result of an increase in service charges
            collected on deposit accounts. 
            The overall decrease in other operating
             income was primarily due to 
             the $1,482,000 decrease in securities gains 
            recognized.  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 six months ended June 30, 1998
            total other operating expenses increased $106,000
            over the same period in 1997.

            Employee salaries and benefits
            increased $72,000 as a result of increases in 
            salary levels and the hiring of additional employees.

            Occupancy expense increased $17,000 and 
             furniture and equipment expense decreased
             $44,000.  The  increase in occupancy
             expense can be partially attributed to the
             opening of the Bank's Mortgage/Loan Center
             that was opened in State College, Pennsylvania
             on July 7, 1997.  In addition, there was an 
             increase in the amount of maintenance and
             repairs expense incurred during the first six
             months of 1998 compared to the same 
             period in 1997.

             The $44,000 decrease in furniture and 
             equipment expense can be attributed mainly 
             to a decrease in depreciation expense.

            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 increase
            in other expenses totalled $61,000.  

         Provision for Income Taxes

            Provision for income taxes for the six
            months ended June 30, 1998 resulted in an
            effective income tax rate of 24.53%
            compared to 26.75% for the corresponding
            period in 1997.  The decrease noted is
            primarily a result of the decrease in the amount
            of security gains included in taxable income.


         ASSET/LIABILITY MANAGEMENT

         Assets

           At  June 30, 1998, cash, federal funds sold, 
           and investment securities totalled
           $105,053,000, or a net increase of $13,862,000
           over the corresponding balance at December 
           31, 1997.  Investment securities increased
           $17,873,000 while cash decreased $4,011,000. 
            During this period, net loans 
           increased by $7,294,000 to $192,447,000.

          The increase in investment securities from 
           December 31, 1997 to June 30, 1998 is
           primarily due to the purchases of Government
           securities and obligations of states and 
           political subdivisions which were funded by
           long-term advances from FHLB.

           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.

           The allowance for loan losses totalled
           $2,436,000 at June 30, 1998, an  increase of
           $22,000  over the balance at December 31,
           1997.  For the six months ended June 30, 1998,
            the provision for loan losses totalled
           $150,000.  As a percent of loans, the
           allowance for loan losses at June 30, 1998
           totalled 1.25% versus 1.29% at December 31,
           1997.

           Loans accounted for on a non-accrual basis
           totalled $593,000 and $552,000 at June 
           30, 1998 and December 31, 1997 respectively.

           Accruing loans, contractually delinquent 90
           days or more were $710,000 at June 30, 1998
           and $409,000 at December 31, 1997. 
           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 .53
           times at  June 30, 1998 and  .40  times at
           December 31, 1997.  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  June 30, 1998 the balance of other real
           estate was $0 compared to $35,000 at
           December 31, 1997.  The property that was 
           being held in the account on December 31,
           1997 was sold in February, 1998.


         Deposits

           At  June 30, 1998  total deposits amounted to
           $222,459,000 representing an increase of
           $1,923,000, or  .87%,  from total deposits
           at December 31, 1997.

         Other Liabilities

           At June 30, 1998, other liabilities
           totalled $4,944,000 or a $933,000 increase
           over the balance at December 31, 1997. 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%.

           At  June 30, 1998, regulatory capital to
           total assets was 14.75% compared to 15.13%
           at December 31, 1997.  Primary capital to
           total assets at June 30, 1998  was 15.54%
           compared to 15.98% at December 31, 1997.

           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 20.55% and the
           total capital ratio to total risk weighted
           assets ratio is 21.80%.

          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, 85% maximum

            3.  Net Loans to Core Deposits, 90% 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 $82,264,000 for terms of 1
        to 120 days under the Federal Home Loan Bank's
         "Repo Plus" credit program. 

         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 June 30, 1998:



                                          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)   $10,744         $13,657         $28,446         $34,503

   Loans (2)                    74,271          24,353          78,421          17,836
                          -------------------------------------------------------------
Total earning assets            85,015          38,010         106,867          52,339

 
   Deposits (3)                 98,934          24,311          49,924          14,681
   Borrowings                    9,040               0          24,524               0
                          -------------------------------------------------------------
Total interest bearing
liabilities                    107,974          24,311          74,448          14,681

Net non-interest bearing 
   funding (4)                  10,776           8,168          19,810          22,063
                          -------------------------------------------------------------
Total net funding sources      118,750          32,479          94,258          36,744

Excess assets (liabilities)    (33,735)          5,531          12,609          15,595
Cumulative excess
   assets (liabilities)        (33,735)        (28,204)        (15,595)              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 June 30, 1998.

                                       Net Interest Income
            Change in Rates            Change (After tax)
                 -200                        $411
                 -100                        $232
                 +100                       ($274)
                 +200                       ($556)

           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.


          Year 2000 Compliance; Management Information Systems
                
          The Bank utilizes software and related computer technologies 
          essential to its operations that will be effected by the Year 2000
          issue.  In 1997, the Bank established a year 2000 compliance 
          committee to address the risks of the critical internal bank systems,
          as well as external systems provided by third parties.  A 
          comprehensive plan was developed detailing the sequence of 
          events and actions to be taken as the Year 2000 approaches.  The
          year 2000 compliance expense and related potential effect on the
          Company's earnings cannot be determined by management at the
          present time.

          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 5.  Other Information.
         On July 7, 1997, Jersey Shore State Bank opened a Mortgage/Loan
         Center in State College, Pennsylvania.  Loan applications, including
         secondary mortgage applications will be accepted at this Loan
         Center.  

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

     a.  Exhibits: 
                         
Number      Description
- --------------------------
(11)        Statement Regarding Computation of Per Share  Earnings

(27)        Financial Data Schedule

          
     b.  RepNo reports on Form 8-K were filed in the second quarter of 1998.


                     
 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:       August 14, 1998
                                       --------------------------------
                                       Theodore H. Reich, President

Date:       August 14, 1998
                                       --------------------------------
                                       Sonya E. Hartranft, Secretary

      

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

(27)        Financial Data Schedule

 EXHIBIT 11



STATEMENT OF COMPUTATION OF EARNING PER SHARE
FOR THE PERIOD ENDED 6/30/98

                                             LESS          FRACTION            
                SHARES                    FRACTIONAL          OF           WEIGHTED
DATE         OUTSTANDING   RESTATEMENT      SHARES           YEAR           SHARES
- ---------------------------------------------------------------------------------------
                                                                                          
1/01/98-1/14    1,282,779            2        -                 14/181       198,441.0
1/15/98-2/25    2,565,598       -             -                 42/181       595,332.1
2/26/98-6/03    2,565,958       -             -                 98/181     1,389,303.2
6/04/98-6/30    2,569,558       -             -                 27/181       383,304.2

  WEIGHTED SHARES OUTSTANDING  6/30/98                                       2,566,381
                                                                       ================


                                                                                              
NET INCOME 6/30/98                          $3,161,920
WEIGHTED SHARES OUTSTANDING  6/30/98         2,566,381
EARNINGS PER SHARE 6/30/98 - BASIC                                               $1.23
                                                                       ================

NET INCOME 6/30/98                          $3,161,920

WEIGHTED SHARES OUTSTANDING 6/30/98          2,566,381
DILUTIVE EFFECT OF STOCK OPTIONS 6/30/9         12,222
                                             2,578,603
EARNINGS PER SHARE 6/30/98 - DILUTED                                             $1.23
                                                                       ================