SECURITIES AND EXCHANGE COMMISSION
                                  WASHINGTON D.C.  20549
                                  FORM 10-Q
[CAPTION]
(Mark One)
x     QUARTERLY  REPORT  PURSUANT  TO SECTION 13 OR  15 (d) OF THE 
      SECURITIES EXCHANGE ACT OF 1934
For  the  quarterly  period  ended              March 31, 1996

                             OR

      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
      SECURITIES EXCHANGE ACT OF 1934
For the transition period from                  to

Commission file number                          0-12508

                             S&T BANCORP, INC.
      (Exact name of registrant as specified in its charter)

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

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

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

                             Not Applicable
      (Former name, former address and former fiscal year, 
      if changed since last report.)
               
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 and Exchange
Act of 1934 during the preceding 12 months (or for such shorter periods 
that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.  YES   X   NO


                             APPLICABLE ONLY TO CORPORATE ISSUERS: 

Indicate the number of shares outstanding of each of the issuer's classes 
of common stock, as of the latest practical date.

      Common Stock, $2.50 Par Value - 11,030,506 shares as of May 10, 1996



INDEX
S&T BANCORP, INC. AND SUBSIDIARIES

                                                  


   
PART I.  FINANCIAL INFORMATION                                 Page No.
   
   
   
Item 1.  Financial Statements
   
         Condensed consolidated balance sheets - 
         March 31, 1996 and December 31, 1995                         3

         Condensed consolidated statements of income - 
         Three months ended March 31, 1996 and 1995                   4
   
         Condensed consolidated statements of cash flows -  
         Three months ended March 31, 1996 and 1995                   5
         
         Notes to condensed consolidated financial statements       6-9
         
    
Item 2.  Management's discussion and analysis of financial 
           condition and results of operations                    10-16

   


PART II.  OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K                            17
   
   
SIGNATURES                                                           18
   

  S&T BANCORP, INC. AND SUBSIDIARIES
  CONDENSED CONSOLIDATED BALANCE SHEETS 

                                        
                                             March 31,       December 31,
                                                1996             1995
                                       (000's omitted except share data)
  ASSETS                                                  
      Cash and due from banks                   $33,365          $39,852
      Interest-earning deposits         
          with banks                                 51               51
      Securities available for sale             333,044          315,343
      Investment securities                      33,405           34,997
      Total loans                               969,125          976,819
      Less allowance for loan losses            (15,985)         (15,938)
              Net Loans                         953,140          960,881
      Premises and equipment                     14,727           14,795
      Other assets                               35,859           34,783
  TOTAL ASSETS                               $1,403,591       $1,400,702

                                        
  LIABILITIES                           
      Deposits:                         
          Noninterest-bearing demand           $106,011         $116,054
          Interest-bearing demand                95,450           96,577
          Money market                          134,748          123,121
          Savings                               127,144          123,606
          Time                                  519,745          520,267
              Total Deposits                    983,098          979,625
      Securities sold under repurchase  
           agreements                           132,438          122,794
      Federal funds purchased                    10,975              325
      Other borrowed funds                          260              340
      Long-term borrowing                        81,614           96,618
      Other liabilities                          33,533           34,053
  TOTAL LIABILITIES                           1,241,918        1,233,755
                                        
  SHAREHOLDERS' EQUITY                  
      Preferred stock
      Common stock  $2.50 par value,    
           25,000,000 shares authorized 
           and 11,820,944 issued                 29,552           29,552
      Additional paid in capital                 11,282           11,009
      Retained earnings                         115,240          111,980
      Net unrealized holding gains on 
           securities available for sale         19,758           21,928
      Treasury stock (802,880 shares at 
           March 31, 1996 and 578,092           (13,899)          (7,182)
           at December 31, 1995)
      Deferred compensation                        (260)            (340)
  TOTAL SHAREHOLDERS' EQUITY                    161,673          166,947
  TOTAL LIABILITIES AND                 
      SHAREHOLDERS' EQUITY                   $1,403,591       $1,400,702


See Notes to Condensed Consolidated Financial Statements



  S&T BANCORP, INC. AND SUBSIDIARIES
  CONDENSED CONSOLIDATED STATEMENTS OF INCOME


                                                       For Three Months Ended
                                                              March 31,
                                                            1996   1995
                                                (000's omitted except share data)
  INTEREST INCOME                                                
      Loans, including fees                              $21,359     $20,488 
      Deposits with banks                                      2          69
      Federal funds sold                                      27
      Investment securities:
           Taxable                                         4,553       3,928
           Tax-exempt                                        453         470
           Dividends                                         699         633
  Total Interest Income                                   27,093      25,588

  INTEREST EXPENSE
      Deposits 
           Interest-bearing demand                           347         377
           Money market                                    1,276       1,074
           Savings                                           741         817
           Time                                            7,231       6,221
      Securities sold under repurchase 
           agreements                                      1,671       2,390
      Federal funds purchased                                 78         173
      Long term borrowing                                  1,265         628
      Other borrowed funds                                     5           8
  Total Interest Expense                                  12,614      11,688
  NET INTEREST INCOME                                     14,479      13,900
      Provision for loan losses                              975         750
  NET INTEREST INCOME AFTER
      PROVISION FOR LOAN LOSSES                           13,504      13,150

  NONINTEREST INCOME:
      Trust fees                                             692         617
      Service charges on deposit accounts                    808         643
      Net securities/nonrecurring gains/(losses)             475         182
      Other                                                  707         447
  Total Noninterest Income                                 2,682       1,889

  NONINTEREST EXPENSE
      Salaries and employee benefits                       4,743       4,364
      Occupancy expense, net                                 568         527
      Equipment expense, net                                 619         606
      Data processing                                        395         359
      FDIC assessment                                         97         510
      Other                                                2,275       1,979
  Total Noninterest Expense                                8,697       8,345
  INCOME BEFORE INCOME TAXES                               7,489       6,694
      Applicable income taxes                              1,913       1,773
  NET INCOME                                              $5,576      $4,921

  PER COMMON SHARE
       Net Income                                          $0.50       $0.44
       Dividends                                            0.21        0.17
  Average Common Shares Outstanding                       11,163      11,260

See Notes to Condensed Consolidated Financial Statements



S&T BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                          Three Months Ended March 31
                                                    1996               1995
                                                       (000's omitted)
Operating Activities                                              
Net Income                                         $5,576             $4,921
Adjustments to reconcile net income to net cash
provided by operating activities:
  Provision for loan losses                           975                750
  Provision for depreciation and amortization         323                318
  Net amortizaton of investment security premiums     148                225
  Net accretion of loan and deposit discounts        (134)              (269)
  Net gains on sales of securities available for 
    sale                                             (475)                37
  Net investment security gains
  Decrease in deferred income taxes                   (49)              (144)
  Increase in interest receivable                  (1,122)               (41)
  (Decrease) increase in interest payable            (743)               685
  (Decrease) increase in other assets                 200             (1,105)
  Increase (decrease) in other liabilities          1,408             (3,207)
  Net Cash Provided by Operating Activities         6,107              2,170

Investing Activities
  Net redemption of interest-earning
    deposits with banks                                                  733
  Proceeds from maturities of investment securitie    501              7,654
  Proceeds from maturities of securities available 
    for sale                                       28,038              2,000
  Proceeds from sales of securities available 
    for sale                                        3,894             10,640
  Purchases of investment securities                 (683)           (13,520)
  Purchases of securities available for sale      (50,874)            (1,337)
  Net decrease (increase) in loans                  1,411            (19,084)
  Proceeds from the sale of loans                   5,489             11,200
  Purchases of premises and equipment                (313)              (479)
  Proceeds from the sale of premises and equipment    (28)                17
  Net Cash Used by Investing Activities           (12,565)            (2,176)

Financing Activities
  Net increase (decrease) in demand, NOW and
    savings deposits                                3,996             (9,642)
  Net (decrease) increase in certificates of depos   (522)            15,630
  Net increase (decrease) in repurchase agreements  9,644            (26,272)
  Net increase (decrease) in federal funds purchas 10,650             (8,340)
  (Decrease) increase in long-term borrowing      (14,991)            24,996
  Acquisition of treasury stock                    (7,034)              (983)
  Sale of treasury stock                              589                387
  Cash dividends paid to shareholders              (2,361)            (1,916)
  Net Cash Used by Financing Activities               (29)            (6,140)

  Decrease in Cash and Cash Equivalents            (6,487)            (6,146)
  Cash and Cash Equivalents at Beginning of Period 39,852             38,791
  Cash and Cash Equivalents at End of Period      $33,365            $32,645


See Notes to Condensed Consolidated Financial Statements




S&T BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 1996
NOTE A--BASIS OF PRESENTATION
   
The accompanying unaudited condensed consolidated financial statements have 
been prepared in accordance with generally accepted accounting principles
for interim financial information and with the instructions to Form 10-Q
and Article 10 of Regulation S-X.  Accordingly, they do not include all of
the information and footnotes required by generally accepted accounting
principles for complete financial statements.  In the opinion of management,
all adjustments (consisting of normal recurring accruals) considered 
necessary for a fair presentation have been included.  Operating results
for the three month period ended March 31, 1996 are not necessarily 
indicative of the results that may be expected for the year ending
December 31, 1996.  For further information, refer to the consolidated
financial statements and footnotes thereto included in the annual report
on Form 10-K for the year ended December 31, 1995.

Earnings per common share are based on the average number of shares of common
stock outstanding during the periods presented.

Financial Accounting Standards Board Statement No.123 Accounting for Stock-
Based Compensation is effective in 1996 and allows companies the choice of
either changing their accounting for stock-based awards by recognizing 
compensation cost in earnings for such plans or providing supplemental pro forma
footnote disclosures.  For year end 1996, S&T is expecting to continue its
current accounting treatment of stock-based compensation and provide the 
supplemental pro forma disclosures related to the fair value approach.  As
provided in Statement No. 123, pro forma disclosure is not required in interim
financial statements.

NOTE B--SECURITIES



The amortized cost and estimated market value of securities as of March 31
are as follows:

   1996                                 Available for Sale
                                          Gross      Gross    Estimated
                             Amortized  Unrealized Unrealized  Market
                               Cost       Gains     Losses      Value
                                     (000's omitted)
   Marketable equity                                  
     securities               $36,535    $27,539      ($145)   $63,929
   Obligations of U.S. government
     corporations and agencie 195,267      2,904     (1,228)   196,943
   Collateralized mortgage 
     obligations of U.S. 
     government corporations
     and agencies               9,880        135                10,015
   U.S. Treasury securities    51,152      1,192                52,344
   Corporate Securities           190                              190
                              293,024     31,770     (1,373)   323,421
   Other securities             9,623                            9,623
                             $302,647    $31,770    ($1,373)  $333,044

   1996                                 Investment Securities
                                          Gross      Gross    Estimated
                             Amortized  Unrealized Unrealized  Market
                               Cost       Gains     Losses      Value
                                     (000's omitted)
   Obligations of states and                           
    political subdivisions    $30,910       $716       ($13)   $31,613
   Corporate securities         2,495        265                 2,760

         Total                $33,405       $981       ($13)   $34,373



S&T BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Continued


NOTE B-SECURITIES

The amortized cost and estimated market value of securities as of December 31 
are as follows:

          1995                        Available for Sale
                                        Gross     Gross     Estimated
                          Amortized   UnrealizedUnrealized   Market
                            Cost        Gains    Losses       Value
                                      (000's omitted)
                                                  
   Marketable equity
    securities             $37,573     $26,926     ($276)    $64,223
   Obligations of U.S.
    government corporations
    and agencies           172,612       5,113      (143)    177,582
   Collateralized mortgage
    obligations of U.S. 
    government corporations
    and agencies            10,911         124                11,035
   U.S. Treasury securitie  51,205       1,993                53,198
   Corporate Securities        190                               190
                           272,491      34,156      (419)    306,228
   Other securities          9,115                             9,115
   Total                  $281,606     $34,156     ($419)   $315,343



          1995                        Investment Securities
                                        Gross     Gross     Estimated
                          Amortized   UnrealizedUnrealized   Market
                            Cost        Gains    Losses       Value
                                   (000's omitted)
   Obligations of states 
    and political                                     
    subdivisions            31,412         949       (12)     32,349
   Corporate securities      2,493         350                 2,843
                            33,905       1,299       (12)     35,192
   Other securities          1,092                             1,092
         Total             $34,997      $1,299      ($12)    $36,284


During the period ended March 31, 1996, there were $475,076 in realized gains
relative to securities available for sale.

The amortized cost and estimated market value of securities at March 31, 1996, 
by contractual maturity, are shown below:


                                                            Estimated
                                      Amortized              Market
   Available for Sale                   Cost                  Value
                                                (000's omitted)
                                                     
   Due in one year or less             $60,324               $60,424
   Due after one year through 
    five years                         185,289               187,631
   Due after five years through 
    ten years                            8,556                 9,086
   Due after ten years                   2,321                 2,351
         Total                        $256,490              $259,492




S&T BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Continued


NOTE B-SECURITIES
                                                            Estimated
                                      Amortized              Market
   Held to Maturity                     Cost                  Value
                                                 (000's omitted)
                                                        
   Due in one year or less              $9,626                $9,720
   Due after one year through 
     five years                         18,622                19,285
   Due after five years through 
     ten years                           5,157                 5,368
         Total                         $33,405               $34,373

At March 31, 1996 and December 31, 1995 investment securities with a 
principal amount of $208,028,000 and $203,063,000 respectively, were 
pledged to secure repurchase agreements and public and trust fund 
deposits.

NOTE C--LOANS AND ALLOWANCE FOR LOAN LOSSES

The composition of the loan portfolio was as follows:



                                      March 31, 1996        December 31, 1995
                                                 (000's omitted)
                                                      
     Real estate - construction        $20,636               $23,712
     Real estate - mortgages:
       Residential                     379,162               377,258
       Commercial                      196,819               191,885
     Commercial - industrial
       and agricultural                226,923               234,779
     Consumer installment              145,585               149,185
         Total Loans                  $969,125              $976,819


Changes in the allowance for loan losses for the three months ended March 31 
were as follows:


                                        1996                  1995
                                               (000's omitted)
                                                           
     Balance at beginning 
     of period                         $15,938               $14,331
     Charge-offs                        (1,176)                 (411)
     Recoveries                            248                   206
     Net charge-offs                      (928)                 (205)
     Provision for loan losses             975                   750
     Balance at end of period          $15,985               $14,876


At March 31, 1996, the recorded investment in loans that are considered
to be impaired under Statement No. 114 was $7,400,000 of which $835,000
were on a nonaccrual basis.  The allowance for loan losses related to
these impaired investments was $3,002,000.



S&T BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Continued

NOTE D--FINANCIAL INSTRUMENTS
   
S&T, in the normal course of business, commits to extend credit and issue 
standby letters of credit.  The obligations are not recorded in S&T's 
financial statements.  Loan commitments and standby letters of credit 
are subject to normal credit underwriting policies and procedures and 
generally require collateral based upon management's evaluation of each 
customer's financial condition and ability to satisfy completely the terms 
of the agreement. S&T's exposure to credit loss in the event the customer 
does not satisify the terms of agreement equals the notional amount of the 
obligation less the value of any collateral.  Unfunded loan commitments 
totaled $190,226,000 and obligations under standby letters of credit totaled 
$59,498,000 at March 31, 1996.

At March 31, 1996, S&T had marketable equity securities totaling $339,140 
at amortized cost and $776,200 at estimated market value, that were 
subject to covered call option contracts.  The purpose of these contracts
was to generate fee income for S&T.

NOTE E - LITIGATION

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



PART II

OTHER INFORMATION



Item 6.  Exhibits and Reports on Form 8-K                                


         (a) Exhibits

                 None.

         (b) Reports on Form 8-K

                 None.



S&T BANCORP, INC. AND SUBSIDIARIES

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

The following discussion and analysis is presented so 
that shareholders may review in further detail the 
financial condition and results of operations of S&T 
Bancorp, Inc. and subsidiaries (S&T).  This discussion 
and analysis should be read in conjunction with the 
condensed consolidated financial statements and the 
selected financial data presented elsewhere in this 
report.

Financial Condition

Total assets at March 31, 1996 were $1.4 billion, the 
same as December 31, 1995.  Total assets averaged $1.4 
billion in the first three months of 1996, a $61.2 
million increase from the 1995 full year average.  
Average loans and average securities increased $21.2 
million and $17.3 million, respectively, in the first 
three months of 1996 compared to the 1995 full year 
averages.  Funding for this loan and security growth 
was primarily provided by a $41.4 million increase in 
average deposits, a $5.6 million increase in average 
retained earnings, offset by a $9.3 million decrease 
in average borrowings.

Lending Activity

Total loans at March 31, 1996 were $969.1 million, a 
1% or $7.7 million decrease from December 31, 1995.  
Average loans increased $21.2 million, or 2% to $971.1 
million for the three months ended March 31, 1996 from 
the 1995 full year average.  Changes in the 
composition of the loan portfolio during 1996 included 
increases of $4.9 million of commercial real-estate 
loans, $1.9 million of residential mortgages, offset 
by decreases of $3.6 million of installment loans and 
$7.9 million of commercial loans.

The slight decline in overall loan volumes for the 
first three months of 1996 can be attributed to higher 
level of prepayments and refinancings.  Borrowers 
perceived the first quarter of 1996 to be the bottom 
of the interest rate cycle and significantly increased 
refinancing activities in order to lock in lower loan 
rates.  At the same time, competitive pressures in the 
market pushed new loan rates to levels that were 
sometimes below the risk adjusted yields that could be 
obtained from investment securities with similar 
duration.
 
Commercial real estate loans comprise 20% of the loan 
portfolio.  Although real estate loans can be an area 
of higher risk, management believes these risks are 
mitigated by limiting the percentage amount of 
portfolio composition, a rigorous underwriting review 
by loan administration and the fact the many of the 
commercial real estate loans are owner-occupied and/or 


S&T BANCORP, INC. AND SUBSIDIARIES

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

seasoned properties that were refinanced from other 
banks.

Residential mortgage lending continued to be a 
strategic area of focus during the first quarter of 
1996 through the establishment of a centralized 
mortgage origination department, product redesign and 
the utilization of commission compensated originators.  
Management believes that if a downturn in the local 
residential real estate market occurs, the impact of 
declining values on the real estate loan portfolio 
will be negligible because of S&T's conservative 
mortgage lending policies.  These policies generally 
require a maximum term of twenty years for fixed rate 
mortgages and private mortgage insurance for loans 
with less than a 20% down payment.  At March 31, 1996 
the residential mortgage portfolio had a 36% 
composition of adjustable rate mortgages.

Installment loan decreases are primarily associated 
with significantly lower volumes in the indirect auto 
loan category.  Pricing pressures were unusually 
intense in this market during the quarter and the 
decision was made to temporarily deploy investable 
funds into other, higher yielding and lower risk 
earning assets.


In addition to prepayment and refinancing activity, 
the decrease in commercial loan volumes for the 
quarter can be partially attributed to $5.5 million of 
loan participations during the quarter.  S&T began to 
expand the participation of select commercial loans in 
1995 and has developed a network of banks seeking to 
participate in larger commercial loans.  Total 
commercial loan participations sold in 1995 were $32.3 
million.  The rationale for these participations 
included credit risk diversification, servicing income 
generation and the development of alternative funding 
sources.

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


S&T BANCORP, INC. AND SUBSIDIARIES

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

Security Activity

Average securities increased $17.3 million in the 
first three months of 1996 compared to the 1995 full 
year average.  Security yields during the period 
offered reasonable investment alternatives to the 
depressed yields in the market for new loans.  The 
change in composition of the average investment 
portfolio was all related to increases in average 
taxable securities; tax-exempt state and municipal 
securities average balances were relatively unchanged.  
The increase in average taxable investment securities 
was principally comprised of $29.5 million of U.S. 
government agencies securities, $3.2 of common stocks 
and $1.6 million of Federal Home Loan Bank (FHLB) 
stock.  Offsetting these increases were average 
decreases of $8.6 million in U.S. Treasury securities, 
$7.2 million in collateral mortgage obligations 
(CMO's) and $1.2 in other corporate securities.

Equity purchases of common stocks were made in order 
to take advantage of the higher yields and the 
dividends received deduction for corporations; the 
FHLB stock is a membership and borrowing requirement.  
The equities portfolio is currently yielding 10.6% on 
a fully taxable equivalent (FTE) basis and has $27.4 
million of unrealized gains net of nominal unrealized 
losses.

Allowance for Loan Losses

The allowance for loan losses increased to $16.0 
million or 1.65% of total loans at March 31, 1996, 
essentially the same as December 31, 1995.  The 
adequacy of the allowance for loan losses is 
determined by management through evaluation of the 
loss potential on individual nonperforming, delinquent 
and high-dollar loans, review of economic conditions 
and business trends, historical loss experience, 
growth and composition of the loan portfolio as well 
as other relevant factors.  The balance of 
nonperforming loans, at March 31, 1996 which includes 
nonaccrual loans past due 90 days or more, was $2.9 
million, or 0.30% of total loans.  This compares to 
nonperforming loans of $2.8 million or 0.29% of total 
loans at December 31, 1995.  Asset quality is the 
major corporate objective at S&T and management 
believes that the total allowance for loan losses is 
adequate to absorb probable loan losses.

Deposits

Average total deposits increased by $41.4 million, or 
4% for the three months ended March 31, 1996 as 
compared to the 1995 average.  Changes in the average 


S&T BANCORP, INC. AND SUBSIDIARIES

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

deposit mix included a $34.6 million increase in time 
deposits and a $15.6 million increase in money market 
accounts, offset by a $9.0 million decrease savings 
accounts.  During the second half of 1995, S&T issued 
$25.0 million of retail certificates of deposits 
through two brokerage firms, further broadening the 
availability of reasonably priced deposit funds.  
Demand and NOW average balances were essentially flat.  
In addition, money market accounts were recently 
repriced in order to be more competitive with money 
funds offered by brokerage firms.

Special rate deposits of $100 thousand and over were 
7% of total deposits at March 31, 1996 and December 
31, 1995 and primarily represent deposit relationships 
with local customers in our market area.  Management 
believes that the S&T deposit base is stable and that 
S&T has the ability to attract new deposits, 
mitigating a funding dependency on volatile 
liabilities.  In addition, S&T has the ability to 
access both public and private markets to raise 
long-term funding if necessary.

Borrowings

Average borrowings decreased $9.3 million for the 
three months ended March 31, 1996 compared to the 1995 
annual average and were comprised of retail repurchase 
agreements (REPO's), wholesale REPO's, federal funds 
purchased and long-term borrowings.  S&T defines 
repurchase agreements with its local, retail customers 
as retail REPOS; wholesale REPOS are those transacted 
with other banks and brokerage firms with terms 
normally ranging from 1 to 14 days.

The average balance in retail and wholesale REPOS 
decreased approximately $25.9 million for the first 
three months of 1996 compared to the full year 1995 
average.  Some retail REPO funds have shifted back to 
deposits as a result of the Federal Deposit Insurance 
Corporation (FDIC) insurance premium reduction; more 
comparable rates can now be offerred on deposits.  In 
addition, core deposit increases and more moderate 
loan growth have decreased the usage of wholesale REPO 
fundings.

Average long-term borrowings have increased $16.7 
million in the first quarter of 1996 as compared to 
the full year 1995 average.  At March 31, 1996, S&T 
had long-term borrowings outstanding of $8.1 million 
at a fixed rate and $73.5 million at an adjustable 
rate with the FHLB.  The purpose of these borrowings 
was to provide matched, fixed rate fundings for newly 
originated loans, to mitigate the risk associated with 


S&T BANCORP, INC. AND SUBSIDIARIES

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

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

Capital Resources

Shareholders' equity decreased $5.3 million at March 
31, 1996, compared to December 31, 1995.  The bulk of 
this decrease is related to a program announced in the 
fourth quarter of 1995 to annually acquire up to 
350,000 shares, or approximately 3%, of S&T's common 
stock as treasury shares.  In the first quarter of 
1996, S&T acquired 249,019 treasury shares on the open 
market in order to fund the employee stock option 
plan, the dividend reinvestment plan for shareholders 
and other general corporate purposes.  This treasury 
stock activity caused a $6.4 million decline in 
shareholders equity.  Net income was $5.6 million and 
dividends to shareholders were $2.3 million for the 
three months ended March 31, 1996.  During the first 
three months of 1996, S&T paid 41% of 1996 net income 
in dividends, equating to an annual dividend rate of 
0.84 per share.

The book value of S&T's common stock decreased 
slightly from $14.85 at December 31, 1995 to $14.67 at 
March 31,1996 due to a decrease in shareholders' 
equity from the stock buyback and the effect of 
Financial Accounting Standards Board Statement No. 
115, "Statement on Accounting for Certain Investments 
in Debt and Equity Securities" (FAS 115).  Equity 
associated with FAS 115 decreased $2.2 during the 
first quarter of 1996 due to rising interest rates and 
the resulting decline in values of the available for 
sale securities portfolio.  The market price of S&T's 
common stock was relatively unchanged at $30.75 per 
share at March 31, 1996 as compared to $30.50 per 
share at December 31, 1995.

S&T continues to maintain a strong capital position 
with a leverage ratio of 10.1% as compared to the 
minimum regulatory guideline of 3.0%.  S&T's 
risk-based capital Tier I and Total ratios were 13.3% 
and 14.5% respectively, at March 31, 1996.  These 


S&T BANCORP, INC. AND SUBSIDIARIES

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

ratios place S&T well above the Federal Reserve 
Board's risk-based capital guidelines of 4.0% and 8.0% 
for Tier I and Total, respectively.

RESULTS OF OPERATIONS

Three months ended March 31, 1996 compared to
Three months ended March 31, 1995


Net Income

Net income increased to $5.6 million or $0.50 per 
share in the first three months of 1996 from $4.9 
million or $0.44 per share for the same period of 
1995.  The significant improvement during the first 
three months of 1996 was the result of higher net 
interest income, increased noninterest income, 
partially offset by higher provision and operating 
expense.

Net Interest Income

On a fully taxable equivalent basis, net interest 
income increased $.6 million or 4% in the first three 
months of 1996 compared to the same period of 1995.  
The net yield on interest-earning assets decreased 
slightly from 4.81% to 4.71%.  Net interest income was 
positively affected by a $61.8 million, or 3% increase 
in average earning assets.

Maintaining consistent spreads between earning assets 
and costing liabilities is very significant to S&T's 
financial performance since net interest income 
comprises 87% of operating revenue.  A variety of 
asset/liablity management strategies were successfully 
implemented, within prescribed ALCO risk parameters, 
that enabled S&T to maintain a net interest margin 
consistent with historical levels.

During the same period, earning assets increased 
primarily through both new loan originations and 
securities purchases.  The bulk of funding for this 
asset growth was provided by deposits, borrowings and 
retained earnings.  The level and mix of funds is 
continually monitored by ALCO in order to mitigate the 
interest rate sensitivity and liquidity risks of the 
balance sheet.

Provision for Loan Losses

The provision for loan losses increased to $1.0 
million for the first three months of 1996 compared to 
$0.8 million in the same period of 1995.  The increase 
was the result of management's assessment of economic 


S&T BANCORP, INC. AND SUBSIDIARIES

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

conditions, credit quality statistics, loan 
administration effectiveness and other factors that
would have an impact on future probable losses in the
loan portfolio.  Net loan charge-offs totaled $0.9  
million for the first three months of 1996 compared to 
$0.2 million for the same period of 1995.  S&T's
allowance for loan losses at March 31, 1996 was $16.0 
million, or 1.65% or total loans compared to $14.9 
million, or 1.60% of total loans at March 31, 1995. 
Nonperforming loans to total loans increased slightly, 
by 6 bp to 0.30% at March 31, 1996.

Noninterest Income

Noninterest income increased 29% in the first three 
months of 1996 compared to the same period of 1995.  
Increases included $0.1 million or 12% in trust 
income, $0.2 million or 26% in service charges and 
fees, $0.3 million or 58% in other income and a $0.3 
million in security gains.

The increase in trust income was attributable to a 
bank wide incentive program and expanded marketing 
efforts designed to develop new trust business.  The 
increase in service charges on deposit accounts was 
primarily the result of  the introduction of new cash 
management services and management's continual effort 
to implement reasonable fees for services performed 
and to manage closely the collection of these fees.  
Other income increases included insurance sales, 
brokerage, equity call fees and letters of credit.

Security gains were taken on available for sale 
equities securities in the first quarter of 1996 in 
order to maximize returns by taking advantage of 
market opportunities when presented.  Unrealized 
gains, net of unrealized losses in the available for 
sale equities portfolio totaled $27.4 million at March 
31, 1996.

Noninterest Expense

Noninterest expense increased $0.4 million or 4% at 
March 31, 1996 compared to March 31, 1995.  The 
increase is primarily attributable to employment and 
other expense, offset by the reduction in FDIC 
insurance premium.  The $0.4 million increase in 
employment expense resulted from normal merit 
increases, higher incentive payouts relative to 
commercial loan volume and trust sales, and lower 
deferral of loan origination costs, resulting from a 
first quarter slowdown in new installment loan 
activity.  Average full-time equivalent staff 
increased from 555 to 564 as compared to the same 
period of 1995.


S&T BANCORP, INC. AND SUBSIDIARIES

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

Other expense increased $0.3 million primarily due to 
higher legal, postage, loan related costs and 
partnership losses from low income housing tax credit 
(LIHTC) projects.  LIHTC partnership losses are offset 
by tax credits.

During 1995, FDIC premiums were eliminated resulting 
in expense savings of $0.4 million for the quarter.  
Currently, S&T has $183 million of Oakar deposits 
subject to the Savings Association Insurance Fund 
(SAIF) rate of 23 basis points, and a possible 
surcharge of 80 basis points, or $1.5 million in 1996 
if legislation is passed for recapitalization of the 
SAIF fund.

Federal Income Taxes

Federal income tax expense increased $0.2 million or 
7% at March 31, 1996 as compared to March 31, 1995 as 
a result of higher pre-tax income in 1995.  The first 
quarter effective tax rate of 26% was below the 35% 
statutory rate due to benefits resulting from tax 
exempt interest, excludable dividend income and 
LIHTC's.

RESULTS OF OPERATIONS

Three months ended March 31, 1995 compared to
Three months ended March 31, 1994


Net Income

Net income increased to $4.9 million or $0.44 per 
share in the first three months of 1995 from $4.5 
million or $0.39 per share for the same period of 
1994.  The significant improvement during the first 
three months of 1995 was the result of higher net 
interest income and increased noninterest income, 
partially offset by higher provision expense.

Net Interest Income

On a fully taxable equivalent basis, net interest 
income increased $1.2 million or 9% in the first three 
months of 1995 compared to the same period of 1994. 
The net yield on interest-earning assets improved 6 
basis points to 4.81%. Net interest income was also 
positively affected by a $83.8 million or 7% increase 
in average earning assets.

Active management by the Asset Liability Committee 
(ALCO) during a period of substantial and 
unprecedented rate changes in 1994 enabled S&T to 
maintain consistent spreads.  The earning asset 


S&T BANCORP, INC. AND SUBSIDIARIES

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

increase is primarily attributable to a $122 million 
or 16% loan growth over the past 12 months.  New 
market penetration in the Allegheny and Westmoreland 
counties has been particularly successful.

Provision for Loan Losses

The provision for loan losses increased to $0.8 
million for the first three months of 1995 compared to 
$0.6 million in the same period of 1994.  The increase 
was the result of management's assessment of economic 
conditions, credit quality statistics, loan 
administration effectiveness and other factors that 
would have an impact on future probable losses in the 
loan portfolio.  Net loan charge-offs totaled $0.2 
million for the first three months of 1995 compared to 
$0.3 million for the same period of 1994.  S&T's
allowance for loan losses at March 31, 1995 was $14.9 
million, or 1.60% of total loans compared to $13.8 
million, or 1.70% of total loans at March 31, 1994.  
Nonperforming loans to total loans decreased 14 bp or 
37% since March 31, 1994 to 0.24% at March 31, 1995.

Noninterest Income

Noninterest income increased slightly in the first 
three months of 1995 compared to the same period of 
1994.  Increases included $0.1 million or 14% in trust 
income and $0.1 million or 17% in service charges and 
fees, offset by a $0.1 million or 21% decrease in 
other income. 

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

The decrease in other income was attributable to 
decreased performance for the relatively new fee based 
businesses of mutual funds and annuities sales and 
lower volumes for credit insurance sales in the first 
quarter of 1995.

Security/nonrecurring gains were relatively unchanged 
for the two quarters.  Security losses were taken on 
available for sale securities in the first quarter of 
1995 in order to reinvest in higher-yielding 
investment securities.  These losses were almost 
offset by gains from the sale of various equity 
securities that were made in order to take advantage 


S&T BANCORP, INC. AND SUBSIDIARIES

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

of market opportunities.  Included in this category is 
a $219 thousand gain from the aforementioned sale of 
student loans.

Noninterest Expense

Noninterest expense increased $0.2 million or 2% at 
March 31, 1995 compared to March 31, 1994.  The 
increase is primarily attributable to employment costs 
which increased 4% or $0.2 million in the first three 
months of 1995 compared to the same period of 1994.  
The increase resulted from normal merit increases and 
higher incentive payouts relative to commercial loan 
volume, offset by higher deferral of loan origination 
costs, also resulting from commercial loan activity.  
Average full-time equivalent staff increased from 537 
to 555 as compared to the same period of 1994.

Federal Income Taxes

Federal income tax expense increased $0.4 million or 
32% at March 31, 1995 as compared to March 31, 1994 as 
a result of higher pre-tax income in 1995.  The first 
quarter effective tax rate of 26% was below the 35% 
statutory tax rate due to the tax benefits resulting 
from tax exempt interest, excludable dividend income 
and low income housing tax credits.



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 thereto duly authorized.









                                       S&T Bancorp, Inc.
                                       (REGISTRANT)



Date:  May 10, 1996                    Robert E. Rout
                                       Principal Accounting Officer