UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

(Mark One)

|X|   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934 (FEE REQUIRED)

For the fiscal year ended    DECEMBER 31, 1996
                           -----------------------------------------------------

                                       or

|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934  (NO FEE REQUIRED)

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

Commission File Number:   0-21076
                          ------------------------------------------------------

                          FIRST SHENANGO BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           PENNSYLVANIA                                 25-1698967
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

 FIRST FEDERAL PLAZA, 25 NORTH MILL STREET, P. O. BOX 671, NEW CASTLE, PA 16103
- --------------------------------------------------------------------------------
Address of principal executive offices)                               (Zip Code)

                                 (412) 654-6606
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act:

 Title of Each Class                   Name of Each Exchange on Which Registered
      None                                             None

           Securities Registered Pursuant to Section 12(g) of the Act:

                     Common Stock, par value $0.10 per share
- --------------------------------------------------------------------------------
                                (Title of Class)

    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 the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.    |X| Yes    |_| No
                              
     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K (Section 229.405 of this chapter) is not contained herein,
and  will  not be  contained,  to the  best of the  registrant's  knowledge,  in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendments to this Form 10-K. [ ]

    The aggregate market value of the voting stock held by non-affiliates of the
registrant was $45,719,115 at February 28, 1997 based on the closing sales price
of $25.25 at February 28, 1997.

    As of March 18, 1997,  the Registrant had  outstanding  2,058,610  shares of
Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Part  II --  Page  2 and  pages  4  through  36 of  the  annual  report  to
     shareholders for the year ended December 31, 1996.

2.   Part III -- Portions of the proxy  statement  for the annual  meeting to be
     held on April 22, 1997.





                                 FORM 10-K INDEX

PART 1                                                                      PAGE
                                                                            ----
Item 1.          Description of Business                                      1
Item 2.          Description of Properties                                   17
Item 3.          Legal Proceedings                                           17
Item 4.          Submission of Matters to a Vote of Security Holders         18

PART II

Item 5.          Market for Registrant's Common Equity and Related 
                 Stockholder Matters                                         18
Item 6.          Selected Financial Data                                     18
Item 7.          Management's Discussion and Analysis of Financial 
                 Condition and Results of Operations                         18
Item 8.          Financial Statements and Supplementary Data                 18
Item 9.          Changes in and Disagreements with Accountants on 
                 Accounting and Financial Disclosure                         18

PART III

Item 10.         Directors and Executive Officers of the Registrant          18
Item 11.         Executive Compensation                                      18
Item 12.         Security Ownership of Certain Beneficial Owners and 
                 Management                                                  18
Item 13.         Certain Relationships and Related Transactions              19

PART IV

Item 14.         Exhibits, Financial Statement Schedules, and Reports on 
                 Form 8-K                                                    19

Signatures                                                                   20
Exhibit Index                                                                21
Exhibits                                                                     22







                                     PART I

Item 1. Business
- ----------------

The Holding Company.  First Shenango Bancorp,  Inc. (the "Company") is a unitary
savings and loan holding  company that was  incorporated  in December 1992 under
the laws of the  Commonwealth of Pennsylvania  for the sole purpose of acquiring
all of the issued and outstanding  common stock of First Federal Savings Bank of
New Castle (the "Savings Bank" or "First Federal"). This acquisition occurred in
connection  with the  simultaneous  conversion on April 5, 1993 of First Federal
from a mutual to a stock institution.

The  Savings  Bank.  First  Federal  Savings  Bank of New Castle is a  federally
chartered stock savings bank  headquartered  in New Castle,  Pennsylvania,  with
three branch offices located within the surrounding townships.  The Savings Bank
was founded in 1887 as a Pennsylvania  chartered  association  under the name of
New Castle Mutual  Building and Loan  Association,  which merged with  Equitable
Federal  Savings and Loan  Association of New Castle in 1940. Upon completion of
the 1993  conversion,  First Federal  changed its name to First Federal  Savings
Bank of New Castle.

Since 1936,  the Savings  Bank's  deposits  have been  federally  insured by the
Savings  Association  Insurance Fund ("SAIF") and its  predecessor,  the Federal
Savings and Loan Insurance Corporation ("FSLIC"),  and the Savings Bank has been
a member of the Federal Home Loan Bank System since 1933.  The Savings Bank is a
community oriented, full service retail savings institution offering traditional
mortgage loan products.  During recent years,  the Savings Bank has expanded its
loan  origination  activities to include  multi-family,  commercial real estate,
consumer,  and commercial  business  loans. At December 31, 1996 the Company had
total assets,  deposits, and shareholders' equity of $405,785,000,  $267,619,000
and $43,054,000, respectively.

                                   COMPETITION

The  Company  encounters  substantial  competition  both  in the  attraction  of
deposits  and  origination  of real  estate  and other  loans.  Its most  direct
competition  for  deposits  has come from two locally  headquartered  commercial
banks, one local savings association and branches of three regional banks in its
market  area.  Due to their  size,  many of the  Company's  competitors  possess
greater  financial  and marketing  resources.  Based on published  figures,  the
Company is the third largest  financial  institution  headquartered  in Lawrence
County on the basis of assets at December  31,  1996.  The Company  competes for
savings by offering depositors competitive interest rates on deposits and a high
level of personal service.

Competition for mortgage loans is not limited to local  financial  institutions.
The Company's  market area has seen moderate  unemployment  and some  population
decline.  Because of the lack of economic growth and declining  population,  the
Company  has had to invest in  mortgage  markets  in  surrounding  counties  and
purchase  loans  outside of its market area.  Due to economic  conditions in its
market  area  and  partly  as a  result  of the  opening  of the new  Pittsburgh
International  Airport and the  expressway  from the airport to New Castle,  the
Company  is  considering  expansion  to the south and east of  Lawrence  County,
although it has no current definitive plans to do so.

The Company  competes for loans  primarily  through the interest  rates and loan
fees it  charges  and  the  efficiency  and  quality  of  services  it  provides
borrowers,  real estate  brokers,  and  contractors.  The Company  competes  for
deposits by offering a wide variety of deposit  accounts at  competitive  rates,
convenient business hours, and four accessible office locations with interbranch
deposit and withdrawal privileges at each.

                                   MARKET AREA

During its 110 year  existence,  the  Savings  Bank has  focused on serving  its
customers located in Lawrence County,  Pennsylvania,  which includes the city of
New Castle and the surrounding townships. The Savings Bank also serves customers
located in the neighboring  Pennsylvania counties of Mercer, Beaver, Butler, and
Allegheny and the Ohio counties of Trumbull, Mahoning, and Columbiana. Together,
these  Pennsylvania  and Ohio  counties are the primary  marketing  area for the
Company.  Educational  facilities,  health care facilities,  manufacturing,  and
service industries are typical of the employer base in this area. The Company is
one of several local thrifts,  local commercial  banks, and regional  commercial
banks serving this concentrated market.

                                        1






This area was founded on manufacturing,  which continues to play a major role in
the economy.  Manufacturing  employment in Lawrence  County is supplemented by a
growing service sector. The largest service employers in Lawrence County are the
three hospitals; federal, state and local government; the local school districts
and Westminster College.

                                    EMPLOYEES

As of December  31,  1996,  the Company had 110  employees  on its staff.  These
employees are not represented by a collective bargaining agent or union, and the
Company believes it enjoys satisfactory relations with its personnel.

                                  SUBSIDIARIES

The Savings Bank has one wholly owned subsidiary,  Tri-State Service Corporation
("Tri- State").  Tri-State was  incorporated in the Commonwealth of Pennsylvania
in May 1971 to engage in real estate development and sales, property management,
real  estate  rentals,  mortgage  lending,   appraisal  services  and  insurance
services.  Tri-State,  which has been dormant since 1986,  holds a 10% ownership
interest  in a 175  unit  apartment  complex  from  which  it  receives  income.
Tri-State has an investment in the partnership of $22,000 at December 31, 1996.

                                   REGULATION

General. As a federally  chartered,  SAIF-insured savings bank, the Savings Bank
is subject to extensive  regulation by the Office of Thrift Supervision  ("OTS")
and the Federal Deposit Insurance Corporation  ("FDIC").  Lending activities and
other  investments  must comply with various  federal  statutory and  regulatory
requirements.  The Savings Bank is also subject to certain reserve  requirements
promulgated by the Federal Reserve Board.

The  OTS  regularly   examines  the  Savings  Bank  and  prepares   reports  for
consideration by the Savings Bank's Board of Directors on any deficiencies  that
they find in the Savings Bank's operations. The Savings Bank's relationship with
its depositors and borrowers is also regulated to a great extent by federal law,
especially in such matters as the ownership of savings accounts and the form and
content of the Savings Bank's mortgage documents.

The Savings  Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any  change  in such  regulations,  whether  by the OTS,  the FDIC or
Congress,  could have a material adverse impact on the Company, the Savings Bank
and their operations. The Company is also required to file certain reports with,
and otherwise  comply with,  the rules and  regulations  of the  Securities  and
Exchange Commission ("SEC").

Set forth  below is a brief  description  of certain  laws  which  relate to the
regulation of the Savings Bank and the Company. The description does not purport
to be complete and is qualified in its entirety by reference to applicable  laws
and regulations.

Insurance of Deposit  Accounts.  The Savings Bank's deposit accounts are insured
by the SAIF to a maximum of $100,000 for each insured account (as defined by law
and  regulation).  The FDIC charges an annual  assessment  for the  insurance of
deposits  based  on the  risk a  particular  institution  poses  to its  deposit
insurance fund. This risk  classification  is based on an institution's  capital
group and supervisory subgroup assignment.  In addition,  the FDIC is authorized
to  increase  such  deposit  insurance  rates,  on a  semi-annual  basis,  if it
determines  that such  action is  necessary  to cause the balance in the SAIF to
reach the designated  reserve ratio of 1.25% of  SAIF-insured  deposits within a
reasonable period of time.

                                        2






On September 30, 1996,  President Clinton signed the Deposit Insurance Funds Act
of 1996 ("DIFA")  which  included  legislation  to  recapitalize  the SAIF via a
special assessment on thrift industry deposits. As a result of DIFA, the Savings
Bank paid $1.67 million to the SAIF on November 27, 1996.  DIFA also reduced the
Savings  Bank's SAIF  insurance  fees from $0.23 per  $100.00 (23 basis  points)
annually to 0 basis  points  annually  effective  January 1, 1997.  BIF and SAIF
insurance  fees were set at a range of 0 to 27 basis  points  annually,  and the
minimum annual FDIC assessment of $2,000 was  eliminated.  DIFA also mandated an
assessment  on both  BIF and  SAIF  insured  institutions  in  order to meet the
obligations  of the  Financing  Corporation  ("FICO").  The  annual BIF and SAIF
assessments were set at 1.296 basis points and 6.48 basis points,  respectively.
As a result  of the  recapitalization  of the SAIF  during  1996,  SAIF  insured
institutions  will receive a credit against their first quarter 1997  assessment
for a portion of their fourth quarter 1996  assessment.  This credit will amount
to  approximately  $33,000  for the  Savings  Bank,  and has been  recorded as a
reduction of 1996 SAIF expense.  The Savings  Bank's federal  deposit  insurance
premium  expense for the year ended December 31, 1996 amounted to  approximately
$2.23 million including the special assessment.

Regulatory  Capital  Requirements.   OTS  capital  regulations  require  savings
institutions  to  maintain  Tier I Core  Capital  equal  to at  least  4% of the
institution's  adjusted  total assets and Tier I and Tier II Risk-based  Capital
equal to at least 4% and 8%, respectively,  of risk-weighted assets. At December
31, 1996, the Savings Bank exceeded all applicable regulatory  requirements with
capital ratios of 8.43%,  15.86% and 17.11%,  respectively.  Management does not
anticipate  difficultly  in meeting  the  capital  requirements  in the  future,
however, there can be no assurance that this will be the case.

Dividend and Other Capital Distribution Limitations. OTS regulations require the
Savings Bank to give the OTS 30 days' advance notice of any proposed declaration
of dividends to the Company, and the OTS has the authority under its supervisory
powers to prohibit  the payment of dividends  to the  Company.  OTS  regulations
impose limitations upon all capital distributions by savings institutions,  such
as cash  dividends,  payments to  repurchase  or  otherwise  acquire its shares,
payments to shareholders  of another  institution in a cash-out merger and other
distributions  charged  against  capital.  The rule  establishes  three tiers of
institutions,  based primarily on an institution's capital level. An institution
that  exceeds  all  capital  requirements  before and after a  proposed  capital
distribution  ("Tier 1 institution") and has not been advised by the OTS that it
is in need of more than the  normal  supervision  can,  after  prior  notice but
without the approval of the OTS,  make capital  distributions  during a calendar
year  equal to the  greater  of (i) 100% of its net  income to date  during  the
calendar year plus the amount that would reduce by one-half its "surplus capital
ratio" (the excess  capital over its capital  requirements)  at the beginning of
the  calendar  year,  or (ii) 75% of its net income  over the most  recent  four
quarter period.  Any additional capital  distributions  require prior regulatory
approval. As of December 31, 1996, the Savings Bank was a Tier 1 institution. In
the event the  Savings  Bank's  capital  fell below its  requirement  or the OTS
notified  it that it was in need of more than  normal  supervision,  the Savings
Bank's ability to make capital  distributions could be restricted.  In addition,
the OTS could prohibit a proposed capital  distribution by any institution which
would otherwise be permitted by the regulation,  if the OTS determines that such
distribution would constitute an unsafe or unsound practice.

Qualified  Thrift Lender Test.  The Home Owners' Loan Act, as amended  ("HOLA"),
requires savings institutions to meet a qualified thrift lender ("QTL") test. If
the Savings Bank maintains an appropriate level of Qualified Thrift  Investments
("QTIs") (primarily  residential  mortgages and related  investments,  including
certain  mortgage-related  securities) and otherwise qualifies as a QTL, it will
continue to enjoy full  borrowing  privileges  from the  Federal  Home Loan Bank
("FHLB")  of which it is a member.  The  required  percentage  of QTIs is 65% of
portfolio  assets  (defined as total  assets  minus  intangible  assets,  liquid
assets,  investments in office premises and goodwill. Certain assets are subject
to a percentage  limitation  of 20% of portfolio  assets.  In addition,  savings
institutions  may  include  shares  of stock of the  FHLBs as  qualifying  QTIs.
Compliance with the QTL test is measured on a monthly basis in nine out of every
12 months.  As of December 31, 1996, the Savings Bank was in compliance with its
QTL requirement with 78.58% of its assets invested in QTIs.

The Economic Growth and Regulatory  Paperwork  Reduction Act of 1996 ("EGRPRA"),
enacted in September  1996,  further  amended the QTL test and  expanded  thrift
lending authority.  As a result,  thrift  institutions now have the option to be
qualified  thrift  lenders by either  meeting  the  traditional  QTL test or the
Internal Revenue Service's domestic

                                        3






building and loan tax code test.  Small  business,  educational  and credit card
loans are now  includable  without  limit for  purposes of meeting the QTL test.
Previously,  small  business  loans were included only if made in a credit-needy
area,  and  educational  and credit  card loans  were  included  subject to a 10
percent of portfolio  assets limit.  Consumer  loans (other than credit card and
educational  loans) are now  includable,  along with other  specified  loans and
investments,  up to 20 percent  of  portfolio  assets.  The  previous  limit for
consumer loans was 10 percent of portfolio assets.

A savings  institution  that does not meet a QTL test must  either  convert to a
bank charter or comply with the following  restrictions on its  operations:  (i)
the  savings  institution  may not  engage in any new  activity  or make any new
investment,  directly or  indirectly,  unless such  activity  or  investment  is
permissible  for a  national  bank;  (ii) the  branching  powers of the  savings
institution  shall be restricted to those of a national bank;  (iii) the savings
institution shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of  dividends by the savings  institution  shall be subject to the rules
regarding  payment of dividends by a national bank. Upon the expiration of three
years from the date the  savings  institution  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness considerations).

Loans to One  Borrower.  With respect to the dollar  amount of loans that thrift
institutions  may lend to a  single  or  related  group  of  borrowers,  savings
institutions are subject,  since 1989, to the same limits as those applicable to
national  banks,  which under current law have lending limits in an amount equal
to 15% of unimpaired capital and unimpaired surplus on an unsecured basis and an
additional amount equal to 10% of unimpaired  capital and unimpaired  surplus if
the loan is secured by readily marketable collateral.  At December 31, 1996, the
Savings Bank's regulatory lending limit to one borrower was $5,475,000, however,
management  has adopted a lower limit of $4,500,000.  Current  lending limits to
one  borrower may  adversely  affect the Savings  Bank's  ability to conduct its
operations,  particularly  its  ability  to make  real  estate  development  and
construction  loans which  typically  carry large  balances.  The Savings Bank's
largest  exposure to one borrower was  $4,154,000 at December 31, 1996.  This is
not a single loan, but the aggregate  amount of multiple loans,  commitments and
letters of credit outstanding at that date.

Community  Reinvestment.  Under  the  Community  Reinvestment  Act  ("CRA"),  as
implemented  by OTS  regulations,  a savings  institution  has a continuing  and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the OTS, in connection with its  examination of a savings  institution,
to assess the institution's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such institution.  The CRA requires public disclosure of an institution's CRA
rating and requires the OTS to provide a written  evaluation of an institution's
CRA performance  utilizing a four tiered  descriptive rating system. The Savings
Bank received a "satisfactory  record of meeting  community credit needs" rating
as a result of its last evaluation in January 1995.

During  1994,  the Savings Bank  introduced  a two tiered first time  homebuyers
mortgage loan program.  The purpose of the program is to provide  assistance for
those  people  who desire to  purchase  their  first  home and to  promote  home
ownership in Lawrence County. Benefits include below market interest rates, loan
to value ratios of up to 95%, credit counseling,  a home inspection and a waiver
of private mortgage  insurance for low income  borrowers.  This program has been
well  received,  and there are no current  plans to  discontinue  the program or
limit the funds which may be made available.

Federal  Home  Loan Bank  System.  The  Savings  Bank is a member of the FHLB of
Pittsburgh, which is one of 12 regional FHLBs that administer the home financing
credit  function  of  savings  institutions.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

                                        4






Federal  Reserve  System.  The Federal  Reserve  Board  requires all  depository
institutions  to  maintain  non-interest-bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements  imposed by the Federal Reserve Board may be used
to satisfy the liquidity  requirements  that are imposed by the OTS. The Savings
Bank has  historically  met its  reserve  requirement  via vault  cash.  Savings
institutions  have  authority to borrow from the Federal  Reserve Bank "discount
window," but Federal Reserve policy generally  requires savings  institutions to
exhaust all FHLB sources before  borrowing from the Federal Reserve System.  The
Savings Bank had no borrowings  from the Federal  Reserve System at December 31,
1996.

General  Holding Company  Regulation.  The Company is a unitary savings and loan
holding company subject to regulatory oversight by the OTS. As such, the Company
is  required  to  register  and  file  reports  with the OTS and is  subject  to
regulation  and  examination  by the OTS. In addition,  the OTS has  enforcement
authority over the Company and its non-savings  institution  subsidiaries.  This
regulation  and  oversight  is  intended  primarily  for the  protection  of the
depositors  of the Savings Bank and not for the benefit of  shareholders  of the
Company.

As a unitary  savings and loan  holding  company,  the Company  generally is not
subject to activity  restrictions,  provided the Savings Bank  satisfies the QTL
test.  If the  Company  acquires  control of another  savings  institution  as a
separate  subsidiary,  it  would  become a  multiple  savings  and loan  holding
company,  and the activities of the Company and any of its  subsidiaries  (other
than the Savings  Bank or any other SAIF-  insured  savings  institution)  would
become subject to restrictions  applicable to bank holding companies unless such
other institutions each also qualify as a QTL and were acquired in a supervisory
acquisition.

The Company must obtain  approval from the OTS before  acquiring  control of any
other SAIF-insured  institution.  Such acquisitions are generally  prohibited if
they result in a multiple savings and loan holding company  controlling  savings
institutions in more than one state. However,  such interstate  acquisitions are
permitted based on specific state authorization or in a supervisory  acquisition
of a failing savings institution.

Federal law generally  provides that no "person,"  acting directly or indirectly
or through or in concert with one or more other persons,  may acquire "control,"
as that term is defined  in OTS  regulations,  of a  federally  insured  savings
institution  without  giving  at least  60 days  written  notice  to the OTS and
providing the OTS an  opportunity to disapprove  the proposed  acquisition.  The
Federal  Reserve Board may approve an application  by a bank holding  company to
acquire control of a savings institution. A bank holding company that controls a
savings  institution  may merge or consolidate the assets and liabilities of the
savings  institution with, or transfer assets and liabilities to, any subsidiary
bank which is a member of the BIF with the approval of the  appropriate  federal
banking agency and the Federal Reserve Board.  Federal savings  institutions are
permitted to acquire or be acquired by any insured depository institution.  As a
result of these provisions,  there have been a number of acquisitions of savings
institutions  by bank holding  companies  and other  financial  institutions  in
recent years.

CLASSIFICATION OF ASSETS

OTS  regulations  provide  for a  classification  system for  problem  assets of
insured  institutions.  Under this  classification  system,  problem  assets are
classified  as  "substandard",  "doubtful",  or "loss".  An asset is  considered
"substandard"  if it is  inadequately  protected  by the  current  net worth and
paying  capacity  of  the  obligor  or  of  the  collateral   pledged,  if  any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the insured  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "doubtful"  have all of the  weaknesses
inherent in those classified  "substandard," with the added  characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently  existing  facts,  conditions  and values,  "highly  questionable  and
improbable."  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific loss reserve is not  warranted.  Assets  designated
"special  mention" by management are assets  included on the Company's  internal
watchlist  because of  potential  weakness  but which do not  currently  warrant
classification in one of the aforementioned categories.

                                        5






When an insured  institution  classifies problem assets as either substandard or
doubtful,  it may  establish  general  allowances  for loan  losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When an insured institution classifies problem assets
as "loss",  it is required  either to establish a specific  allowance for losses
equal to 100% of that portion of the asset so  classified  or to charge off such
amount.  An institution's  determination as to the  classification of its assets
and the  amount of its  valuation  allowances  is  subject to review by the OTS,
which may  order the  establishment  of  additional  general  or  specific  loss
allowances.

A portion  of general  loss  allowances  established  to cover  possible  losses
related to assets  classified  as  substandard  or  doubtful  may be included in
determining  an  institution's  regulatory  capital,  while  specific  valuation
allowances for loan losses generally do not qualify as regulatory capital.

The following  table  provides  further  information  in regard to the Company's
classified  assets.  There  were  no  assets  considered  "special  mention"  or
"doubtful" at December 31, 1996.

                                                At
                                           December 31,
                                               1996
                                        ------------------
                                          (In Thousands)

Classified assets:

    Substandard (1)                         $3,423
    Loss                                        22
                                        ------------------
Total classified assets                     $3,445
                                        ==================

(1) Includes $737 of real estate owned and other repossessed assets, net

                                  GAP ANALYSIS

Because  virtually all of the assets and liabilities of a financial  institution
are  monetary  in nature,  interest  rates have a more  significant  impact on a
financial  institution's  performance  than the  effects  of  general  levels of
inflation.  A  particular  institution's  exposure  to the effects of changes in
interest rates may be measured by calculating its interest rate risk (IRR).  One
measure of IRR is the interest rate  sensitivity gap which attempts to determine
assets and liabilities  which mature or reprice during specific time frames.  An
institution  may use  this  information  to  adjust  the mix of its  assets  and
liabilities  to reduce  its  potential  exposure  to the  effects  of changes in
interest rates.

A gap is  considered  to be  positive  when the  amount  of assets  maturing  or
repricing  during a  particular  time period  exceeds the amount of  liabilities
maturing  or  repricing  during  that  same  time  frame.  Conversely,  a gap is
considered to be negative when the amount of  liabilities  maturing or repricing
exceeds the amount of assets  maturing or  repricing.  During a period of rising
interest  rates,  a negative  gap would tend to  adversely  affect net  interest
income, while a positive gap would tend to result in an increase in net interest
income.  At December  31, 1996,  the Company had a negative one year  cumulative
interest rate  sensitivity  gap of 6.06%,  compared to positive one year gaps of
9.17% and 9.78% at December 31, 1995 and December 31, 1994, respectively.

As  suggested  by the  change in these  ratios  from 1994 and 1995 to 1996,  the
structure of the  Company's balance  sheet  changed  significantly  during 1996.
Relatively  short-term  FHLB  borrowings were utilized to leverage the Company's
high levels of capital and purchase longer term investment securities, including
tax-exempt  municipal bonds and collateralized  mortgage obligations (CMOs), and
to fund increased  originations of mortgage and commercial  loans. The Company's
exposure to IRR as measured by the interest rate  sensitivity gap changed during
1996 due to the mismatch between the short-term repricing characteristics of the
borrowings  and the  generally  longer  term  repricing  characteristics  of the
investments and loans. While the Company's exposure to rising interest rates has
increased  as  compared  to  prior  years,  management  considers  it to be both
reasonable and manageable in light of the Company's  strong capital position and
other  investment  opportunities  available  to  increase  earnings.  Management
monitors the Company's exposure to IRR on an ongoing basis and has procedures in
place to reduce this risk when real or anticipated  changes in financial markets
dictate.

                                        6



The  following  table sets  forth the  amounts  of  interest-earning  assets and
interest-bearing liabilities outstanding at December 31, 1996 which are expected
to reprice or mature in each of the future time  periods  shown.  The  Company's
analysis  of its  interest-rate  sensitivity  incorporates  certain  assumptions
prescribed  by  the  Office  of  Thrift   Supervision   ("OTS")  concerning  the
amortization  of loans and  other  interest-earning  assets  and  withdrawal  of
deposits.  Mortgage  loans and  mortgage-backed  securities  have assumed annual
prepayment  rates of 8% to 34%.  Decay  rates  for NOW  accounts,  money  market
accounts,  and savings  accounts were  established at 17% to 37%, 31% to 79% and
14% to 17%, respectively.  These assumptions may change over time based upon the
current  economic  outlook;  however,  the  assumptions  used by the OTS and the
Company have not changed  significantly  over the past three years. The interest
rate  sensitivity  of the Company's  assets and  liabilities  illustrated in the
following table would vary  substantially if different  assumptions were used or
if actual experience  differs from that indicated by such  assumptions.  Indeed,
the actual  experience of the Company has been that during periods of increasing
interest rates,  net income could be negatively  affected  because the Company's
interest rate sensitive  liabilities would reprice faster than its interest rate
sensitive  assets,  causing a decline in the Company's  interest rate spread and
margin.  This would result from an increase in the Company's  cost of funds that
would not be  immediately  offset by an  increase  in its yield on assets.  As a
result, the following table has limited utility.

INTEREST-SENSITIVE ASSETS AND LIABILITIES
(Dollar Amounts in Thousands)



                           Less       Three                  Over
                           than       Months    Over One     Five
                           Three     Through    Through    Through      Over
                          Months       One        Five       Ten        Ten
                            (1)        Year      Years      Years      Years        Total
                      ----------- ---------- ---------- ---------- ---------- ------------
                                                                   
Interest-Earning
Assets

Residential
mortgage loans:

Adjustable rate
mortgage loans             $7,324    $20,002    $15,008        $84        $51      $42,469

Non-performing                            48        334                                382

Fixed rate
mortgage loans              7,076      9,697     41,209     29,091     23,905      110,978

Non-performing                  2                     4         35        157          198
                      ----------- ---------- ---------- ---------- ---------- ------------
Total gross
residential
mortgage loans             14,402     29,747     56,555     29,210     24,113      154,027

Commercial and
other real estate
loans                      16,622      5,679     12,580      4,374      9,561       48,816

Non-performing                 11                                                       11
                      ----------- ---------- ---------- ---------- ---------- ------------
Total gross
commercial and
other real estate          16,633      5,679     12,580      4,374      9,561       48,827

Consumer loans             14,506     14,608     24,835      1,390         23       55,362

Non-performing                 42         17        354          8                     421
                      ----------- ---------- ---------- ---------- ---------- ------------
Total gross
consumer loans (3)         14,548     14,625     25,189      1,398         23       55,783

Investments (2)            51,947      1,250      7,182     13,360     38,682      112,421

Mortgage-backed
securities                  3,014      4,339      7,182      5,814      7,436       27,785
                      ----------- ---------- ---------- ---------- ---------- ------------
Total Interest-
Earning Assets           $100,544    $55,640   $108,688    $54,156    $79,815     $398,843
                      =========== ========== ========== ========== ========== ============



                                        7






INTEREST-SENSITIVE ASSETS AND LIABILITIES (Continued)
(Dollar Amounts in Thousands)



                     Less
                     Than       Three
                     Three      Months     Over One     Over Five
                    Months     Through      Through      Through     Over Ten
                      (1)      One Year   Five Years    Ten Years     Years        Total
                ----------- ---------- ------------- ----------- ------------ ------------
                                                                   
Interest-
Bearing
Liabilities

NOW deposits         $2,809     $6,719       $11,055      $3,132       $2,035      $25,750

Savings
deposits              2,733      7,460        25,506      12,775       11,324       59,798

Money Market
deposits              5,922      8,562         2,979         736          136       18,335

Certificates
of deposit           28,151     48,000        74,357       8,580                   159,088

Borrowings           59,961     10,230        16,143         121                    86,455

Advance
payments by
borrowers                59        165           623         399          354        1,600
                ----------- ---------- ------------- ----------- ------------ ------------
Total
Interest-
Bearing
Liabilities         $99,635    $81,136      $130,663     $25,743      $13,849     $351,026
                =========== ========== ============= =========== ============ ============
Positive
(negative)
interest
sensitivity
gap                     909   (25,496)      (21,975)      28,413       65,966       47,817

Cumulative
interest
sensitivity
gap                     909   (24,587)      (46,562)    (18,149)       47,817

Ratio of
interest-
earning
assets to
interest-
bearing
liabilities         100.91%     68.58%        83.18%     210.37%      576.32%      113.62%

Ratio of
cumulative
gap to total
assets                0.22%    (6.06%)      (11.47%)     (4.47%)       11.78%



(1)  Unearned fees and expenses on loans of $362 are within this category.
(2)  These amounts include assets available for sale and interest-bearing 
     deposits.
(3)  These amounts include education loans held for sale.

                                         8



                                      LOANS

The Company has traditionally been a first mortgage residential lender; however,
during 1995 and 1996,  management's strategy has been to increase its commercial
and other real estate loan  portfolio.  For most of the past five years,  single
family  residential  loans have  comprised  approximately  60% of the total loan
portfolio. During that same time frame, commercial and other real estate lending
has increased as a percentage of the portfolio from  approximately 12% from 1992
through 1994 to  approximately  19% at December 31, 1996.  Consumer lending as a
percentage  of the total  portfolio  declined from  approximately  28% from 1992
through 1995 to approximately 21% at December 31, 1996. During 1996,  management
reduced its exposure to indirect  automobile  lending due to the  relatively low
risk-adjusted  yields  available in the local market area,  as well as increased
delinquencies and charge-offs in this part of the portfolio.

The Company's loan portfolio consists primarily of residential real estate loans
collateralized  by single  and  multi-family  residences,  non-residential  real
estate loans  secured by commercial  and retail  properties  and consumer  loans
including indirect automobile loans and lines of credit.

Approximately  80% of the Company's  lending  activities are within 100 miles of
its headquarters in New Castle,  Pennsylvania.  This market encompasses  western
Pennsylvania  and eastern Ohio and is inclusive of the Pittsburgh,  Pennsylvania
market.  The  ability of debtors to honor  these  contracts  depends  largely on
economic  conditions  affecting  western  Pennsylvania  and eastern  Ohio,  with
repayment  risk   dependent  on  the  cash  flow  of  the  individual   debtors.
Substantially all mortgage loans are secured by real property with a loan amount
of generally no more than 80% of the  appraised  value.  Loans in excess of this
amount require private mortgage  insurance in an amount sufficient to reduce the
Company's  exposure to 80% or less of the appraised value.  Loans receivable are
stated at unpaid principal balances, less the allowance for loan losses, and net
of deferred loan  origination  fees and discounts.  Loans available for sale are
recorded at the lower of the aggregate amortized cost or fair value.

Composition of Loan Portfolio
(Dollar Amounts in Thousands)




                                                             December 31,                                   
Amounts and Percentages of
Loans by Type:                   1996            1995            1994            1993           1992
                            --------------- --------------- --------------- -------------- ---------------
                                                                        
One-to-four family          $152,408    60% $126,642    55% $124,802    58% $115,346   57% $104,976    60%
Construction                   1,287           1,292     1%    1,560     1%    2,596    2%    1,030     1%
                            -------- ------ -------- ------ -------- ------ -------- ----- -------- ------
First mortgage residential   153,695    60%  127,934    56%  126,362    59%  117,942   59%  106,006    61%
                            -------- ------ -------- ------ -------- ------ -------- ----- -------- ------
Commercial and other        
real estate                   23,363     9%   21,485     9%   17,683     8%   18,019    9%   14,367     8%

Commercial business           20,899     8%   13,448     6%    6,504     3%    5,253    3%    5,910     3%

Land development               3,472     2%    3,246     1%    3,020     1%    2,218    1%    2,049     1%
                            -------- ------ -------- ------ -------- ------ -------- ----- -------- ------
Commercial and other        
 real estate                  47,733    19%   38,179    16%   27,207    12%   25,490   13%   22,326    12%
                            -------- ------ -------- ------ -------- ------ -------- ----- -------- ------
Education (held             
 for sale)                     3,458     1%    3,587     2%    3,475     2%    6,357    3%

Education                                                                                     5,331     3%

Automobile                    31,758    13%   42,927    19%   43,306    20%   36,697   18%   28,902    17%

Other consumer                 3,681     1%    4,091     2%    4,153     2%    4,622    2%    4,918     3%

Home equity                   15,445     6%   11,560     5%   10,783     5%    9,526    5%    7,178     4%
                            -------- ------ -------- ------ -------- ------ -------- ----- -------- ------
Consumer loans                54,342    21%   62,165    28%   61,717    29%   57,202   28%   46,329    27%
                            -------- ------ -------- ------ -------- ------ -------- ----- -------- ------
Loans receivable, net       $255,770   100% $228,278   100% $215,286   100% $200,634  100% $174,661   100%
                            ======== ====== ======== ====== ======== ====== ======== ===== ======== ======

                            
                            
                                        9
                      



Origination, Purchase and Sale of Loans
(Dollar Amounts in Thousands)




                                                   1996       1995      1994       1993      1992               
                                                ---------- ---------- --------- ---------- ---------
                                                                                  
Gross loans receivable at beginning of year       $230,749   $217,986  $202,867   $176,402  $184,518
                                                ---------- ---------- --------- ---------- ---------
One-to-four family residential loans                45,022     16,475    28,529     21,901    23,894
Commercial and other real estate loans               1,620      8,046     2,083      5,632       403
Loan to facilitate the sale of REO                                                   1,802
Construction loans                                     701        920       901      2,021     1,530
Consumer loans                                      23,797     28,957    34,269     29,949    22,161
Commercial business loans                           24,272     15,293     7,840      3,421     3,319
                                                ---------- ---------- --------- ---------- ---------
Total loans originated                              95,412     69,691    73,622     64,726    51,307
                                                ---------- ---------- --------- ---------- ---------
One-to-four family residential loans                                                12,257     4,013
                                                ---------- ---------- --------- ---------- ---------
Total loans purchased                                                               12,257     4,013
                                                ---------- ---------- --------- ---------- ---------
Education loans sold                                (1,905)    (1,275)   (3,555)
                                                ---------- ---------- --------- ---------- ---------
Loan principal repayments                          (64,300)   (52,933)  (53,873)   (49,176)  (62,298)
Transfer from loans receivable to REO and
other repossessed assets                            (1,296)    (2,696)   (1,009)    (1,156)   (1,086)
Other, net                                             (23)       (24)      (66)      (186)      (52)
                                                ---------- ---------- --------- ---------- ---------
Net loan activity                                   27,888     12,763    15,119     26,465   (8,116)
                                                ---------- ---------- --------- ---------- ---------
Gross loans receivable at end of year             $258,637   $230,749  $217,986   $202,867  $176,402
                                                ========== ========== ========= ========== =========
                                        
                                     

Since  1990,  the Company has on occasion  purchased  adjustable  rate  mortgage
("ARM") loans from various banks, savings associations and mortgage bankers that
are selected by management throughout the eastern United States ("U.S.") and are
located in stable markets the Company does not otherwise  serve.  The loans were
purchased to supplement  the  residential  mortgage loan portfolio that reprices
within one to three  years.  The loans  that were  purchased  were  individually
underwritten  by management of the Company and selected site visits were made by
management  to view  the  properties  for  accuracy  of  appraisals.  The  loans
purchased  were primarily all  one-to-four  family,  owner-occupied  residential
properties.  The Company primarily  purchased whole loans but does not currently
service most of the loans.  The loans purchased are without  recourse.  Any loan
with a  loan-to-value  ratio  greater  than 80% is covered  by private  mortgage
insurance in an amount  sufficient  to reduce the  Company's  exposure to 80% or
less of the appraised value. It is management's intention to pursue the purchase
of such ARMs with these features when  sufficient loan volumes are not available
in the local market.

In 1993, the Company  committed to sell  $3,352,000  worth of education loans to
the Student Loan Marketing Association ("SLMA") with the intention to eventually
sell the entire  portfolio.  Gains of $35,000 were  recorded on  education  loan
sales totalling $1,905,000 in 1996.

The following table presents information  regarding loan contractual  maturities
by loan categories during the periods indicated.  Mortgage loans with adjustable
interest rates are shown in the year in which they are  contractually due rather
than in the year in which they reprice. The amounts shown for each period do not
take into account loan prepayments and normal amortization of the Company's loan
portfolio.

                                       10



LOAN MATURITY TABLE
(Dollar Amounts in Thousands)


                          Less                             Over
                          Than      Three     Over One     Five
                          Three     Months    Through    Through      Over
                         Months    Through      Five       Ten        Ten
                           (1)     One Year    Years      Years      Years        Total
                      --------- ---------- ---------- ---------- ---------- -------------
                                                                 
Adjustable rate
mortgage loans             $555       $205       $185       $842    $40,681       $42,468

Non-performing                                                18        364           382

Fixed rate
mortgage loans            3,701         44      3,019     19,657     84,558       110,979

Loan loss reserves                                                                   (332)

Non-performing                2                     4         35        157           198
                      --------- ---------- ---------- ---------- ---------- -------------
Total Residential
Mortgage Loans            4,258        249      3,208     20,552    125,760       153,695

Adjustable rate
commercial and
other real estate
loans                     2,401      6,043      5,416      4,112     13,681        31,653

Non-performing

Fixed rate
commercial and
other real estate loans     447        443      2,338      4,374      9,561        17,163

Loan loss reserves                                                                 (1,094)

Non-performing               11                                                        11
                      --------- ---------- ---------- ---------- ---------- -------------
Total Commercial
and Other Real
Estate Loans              2,859      6,486      7,754      8,486     23,242        47,733

Adjustable rate
consumer loans            6,463                 3,406                               9,869

Non-performing

Fixed rate
consumer loans            2,251        940     35,587      6,525        190        45,493

Loan loss reserves                                                                 (1,441)

Non-performing               42         17        354          8                      421
                      --------- ---------- ---------- ---------- ---------- -------------
Total Consumer
Loans                     8,756        957     39,347      6,533        190        54,342
                      --------- ---------- ---------- ---------- ---------- -------------
TOTAL                   $15,873     $7,692    $50,309    $35,571   $149,192      $255,770
                      ========= ========== ========== ========== ========== =============
Adjustable
rate loans               $9,419     $6,248     $9,007     $4,972    $54,726       $84,372

Fixed rate loans          6,454      1,444     41,302     30,599     94,466       174,265
Loan loss reserves                                                                 (2,867)
                      --------- ---------- ---------- ---------- ---------- -------------
Total Loans             $15,873     $7,692    $50,309    $35,571   $149,192      $255,770
                      ========= ========== ========== ========== ========== =============


(1)  Unearned fees and expenses on loans of $362 are within this category.

Contractual  maturities  of loans do not reflect the actual life of such assets.
The average life of loans is  substantially  less than their  contractual  terms
because of prepayments. In addition, due-on-sale clauses on loans generally give
the Bank the right to declare  conventional loans immediately due and payable in
the event, among other things, that the borrower sells the real property subject
to the mortgage and the loan is not repaid.  The average life of mortgage  loans
tends to increase when current mortgage loan rates are substantially higher than
rates on existing  mortgage loans and decrease when current  mortgage loan rates
are substantially lower than rates on existing mortgage loans.

                                       11




Residential Mortgage Loans

The Savings Bank currently  offers  bi-weekly  fixed-rate  mortgages,  ARMs that
adjust every one or three years and have terms of up to 30 years, and fixed-rate
mortgage  loans with  terms of up to 30 years.  The  interest  rates on ARMs are
based on treasury  bill rates and the national  cost of funds.  The Savings Bank
considers the market factors and  competitive  rates on loans as well as its own
cost of funds when determining the rates on the loans that it offers.

Commercial and Other Real Estate Loans.

Commercial  real estate secured loans are originated in amounts up to 80% of the
appraised  value of the  property.  Such  appraised  value is  determined  by an
independent  appraiser  previously  approved  by the Savings  Bank.  The Savings
Bank's  commercial  real estate loans are  permanent  loans  secured by approved
property such as small office buildings,  retail stores, small strip plazas, and
other  non-residential  buildings.  The Savings Bank originates  commercial real
estate  loans  with  amortization  periods  of  up  to 30  years,  primarily  as
adjustable  rate  mortgages.  Also  included  in  this  category  of  loans  are
commercial  business loans,  commercial land  development  loans and land loans.
During 1995, the Savings Bank expanded its origination of commercial real estate
and business loans. Management has identified these types of lending as offering
superior growth prospects at attractive  yields compared to other  opportunities
currently available in the local market area. Management  anticipates continuing
to pursue these types of loans as long as the risk-adjusted  yields are superior
to other lending alternatives.

Consumer Loans

The  Savings  Bank views  consumer  lending  as an  important  component  of its
business  operations  because  consumer  loans  generally have shorter terms and
higher yields or adjustable  rates, thus reducing the Savings Bank's exposure to
changes in interest rates. In addition,  the Savings Bank believes that offering
consumer  loans helps to expand and create  stronger ties to its customer  base.
Consequently,  the Company  intends to  continue  its  strategy  of  emphasizing
consumer lending. Regulations permit federally-chartered savings institutions to
make  secured  and  unsecured  consumer  loans up to 35% of the  Savings  Bank's
assets. In addition,  the Savings Bank has lending authority above the 35% limit
for certain consumer loans,  such as home improvement loans and loans secured by
deposit accounts.

Non-Performing Assets and Allowance for Loan Losses

The following table provides a five-year summary of non-performing  assets which
are defined as loans accounted for on a non-accrual  basis,  accruing loans that
are contractually past due 90 days or more as to principal or interest payments,
real estate in foreclosure and other repossessed  assets. All loans are reviewed
on a regular  basis and are generally  placed on a  non-accrual  status when the
loan  becomes  90 days  delinquent,  and,  in the  opinion  of  management,  the
collection of additional interest is doubtful.  Loans which are past due 90 days
or more but still  accruing  interest are education  loans on which the interest
will be paid by the guarantor.  Interest accrued and unpaid at the time the loan
is placed on non-accrual status is charged against interest income. The balances
in the following table are as of December 31.

Non-Performing Assets
(Dollar Amounts in Thousands)


                                                 1996     1995    1994     1993    1992
                                               -------- -------- ------- -------- -------
                                                                     
Loans receivable:
  One-to-four family residential mortgage loans    $579     $201    $327     $752    $713
  Commercial and other real estate loans             11      295   1,787    1,968     220
  Consumer loans                                    422      214      83      200     199
                                               -------- -------- ------- -------- -------
Total non-accrual loans                           1,012      710   2,197    2,920   1,132

Total accruing loans which are contractually
past due 90 days or more (1)                          1        2      18       92      85
                                               -------- -------- ------- -------- -------
Total non-accrual and accrual loans               1,013      712   2,215    3,012   1,217
REO and other repossessed assets                    737      943     294      205   1,909
                                               -------- -------- ------- -------- -------
Total non-performing assets                      $1,750   $1,655  $2,509   $3,217  $3,126
                                               ======== ======== ======= ======== =======
Total non-performing loans to total loans          0.39%    0.31%   1.03%    1.50%   0.70%
receivable, net
                                               ======== ======== ======= ======== =======
Total non-performing loans to total assets         0.25%    0.21%   0.71%    1.01%   0.44%
                                               ======== ======== ======= ======== =======
Total non-performing assets to total assets        0.43%    0.50%   0.80%    1.08%   1.13%
                                               ======== ======== ======= ======== =======

(1) Education loans
                                       12


The  allowance  for loan losses was  established  and is  maintained by periodic
charges  to the  provision  for loan loss,  an  operating  expense,  in order to
provide for losses  inherent in any loan  portfolio.  Loan losses and recoveries
are charged or credited,  respectively, to the allowance for loan losses as they
occur.  The allowance  for loan losses is  determined by management  considering
such  factors  as the  size  and  character  of the loan  portfolio,  loan  loss
experience, problem and potential problem loans, and overall economic conditions
in its market area.  The following  table  presents an analysis of the allowance
for loan losses.

Analysis of the Allowance for Loan Losses
(Dollar Amounts in Thousands)



                                                          Year Ended December 31,
                                               1996      1995      1994      1993      1992
                                             --------- --------- --------- --------- ---------
                                                                            
Total gross loans receivable                  $258,637  $230,749  $217,986  $202,867  $176,402

Average gross loans receivable                $245,004  $225,235  $209,437  $195,507  $176,663

Allowance for loan losses at beginning of year  $2,472    $2,700    $2,233    $1,741    $1,185

Loans charged off:

First mortgage residential loans                                                  (8)

Commercial and other real estate loans             (60)     (856)                           (2)

Consumer loans                                    (487)     (327)     (370)     (325)     (276)
                                             --------- --------- --------- --------- ---------
Total charge-offs                                 (547)   (1,183)     (370)     (333)     (278)

Recoveries:

First mortgage residential loans                                         3                   8

Consumer loans                                      44        37        48         2         2
                                             --------- --------- --------- --------- ---------
Total recoveries                                    44        37        51         2        10

Net (charge-offs) recoveries                     (503)   (1,146)     (319)     (331)     (268)

Provision for estimated loan losses

First mortgage residential loans                                        10     (173)       312

Commercial and other real estate loans             300       585       539       434       120

Consumer loans                                     598       333       237       562       392
                                             --------- --------- --------- --------- ---------
Total provision for estimated loan losses          898       918       786       823       824

Allowance for loan losses at end of year        $2,867    $2,472    $2,700    $2,233    $1,741
                                             ========= ========= ========= ========= =========

First mortgage residential loans                  $332      $332      $332      $319      $500

Commercial and other real estate loans           1,094       854     1,125       587       153

Consumer loans                                   1,441     1,286     1,243     1,327     1,088
                                             --------- --------- --------- --------- ---------
Allowance for loan losses at end of year        $2,867    $2,472    $2,700    $2,233    $1,741
                                             ========= ========= ========= ========= =========

Net (charge-offs) recoveries to average loans    (0.21%)   (0.51%)   (0.15%)   (0.17%)   (0.15%)

Allowance for loan loss to gross loans 
  receivable                                      1.11%     1.07%     1.24%     1.10%     0.99%

Average allowance to average gross loans 
  receivable                                      1.07%     1.25%     1.15%     1.01%     0.88%


The entire  allowance for loan losses is available to absorb any particular loan
loss. For analytical  purposes,  the allowance  could be allocated  based on net
historical  (charge-offs)  recoveries  of each loan type for the last five years
plus comparative industry loss data. If applied,  consumer loans would have been
allocated 50% of total loan loss allowance as compared to 38% for commercial and
other real estate and first mortgage residential loans at 12%, respectively.

                                       13



                                   INVESTMENTS

The following table presents an analysis of the Company's investment portfolio.

Securities, Maturities and Yields
(Dollar Amounts in Thousands)



                                                  Maturity Schedule
                           One Year or Less One to Five Years Five to Ten Years    Over 10 Years
                           ---------------- ----------------- ------------------ ----------------
                           Carrying         Carrying          Carrying           Carrying  Yield
                            Value    Yield    Value    Yield    Value    Yield    Value
                           -------- ------- --------- ------- --------- -------- -------- -------
                                                                      
Available for sale:
  U.S. Government and
   agency                     1,620    8.20%                      6,991     7.27%   1,003    7.35%
  Collateralized mortgage
   obligations                                                                     45,866    7.02%
  Municipal (1)                 906    6.98%                        201     9.17%  26,177    7.63%
  Other debt securities (2)                       261    8.00%
  Mortgage-backed
   securities                 1,957    6.88%       34    7.86%      214     7.58%  25,579    7.28%
  FHLB Stock                  4,290    6.25%
  Other marketable equity
   securities (3)            10,190    6.25%
                           -------- ------- --------- ------- --------- -------- -------- -------
                            $18,963    6.52%     $295    7.98%   $7,406     7.32% $98,625    7.25%
                           ======== ======= ========= ======= ========= ======== ======== =======
  Tax equivalent yield
   calculation                  $19                                  $5              $429
                           ========                           =========          ========


(1)  The yields on municipal  obligations have been computed on a tax-equivalent
     basis.
(2)  Consists of a State of Israel note.
(3)  Consists of FHLMC and FNMA preferred stock and adjustable rate mutual funds
     of $505, $2,090 and $7,595 respectively.

As discussed in the analysis of the  Company's  interest rate  sensitivity  gap,
during 1996 the Company utilized FHLB borrowings to purchase CMOs and tax-exempt
municipal securities.  In management's  opinion, the securities  represented the
best  investment  alternatives  available,  considering the levels of credit and
interest rate risk that the Company was willing to accept.  Due to the long-term
fixed rate nature of the municipal bonds purchased, they possess relatively high
levels of interest  rate risk,  which is offset by low credit risk due to credit
enhancement  insurance  purchased by the issuers resulting in the highest credit
ratings   available  from  third  party  rating   services,   and   above-market
taxable-equivalent  yields.  CMOs which the Company has  purchased are generally
backed by  mortgage-backed  securities  issued by either the  Federal  Home Loan
Mortgage  Corporation  ("FHLMC") or the Federal  National  Mortgage  Corporation
("FNMA"),  which are considered to have negligible  credit risk.  Investments in
CMOs are both floating and fixed rate.  Floating rate CMOs reprice monthly based
on a published index plus specified margins, and thus have limited interest rate
risk.  The fixed rate CMO which the Company has purchased has a stated  maturity
of 30 years from the date of purchase but an anticipated  weighted  average life
of 3.6 years.  However,  significant changes in market interest rates from those
in effect at the time this  security was  purchased  may result in this security
having an actual life either much less than or much greater than anticipated.

The Company's  investment  portfolio  consisted of the  following  securities at
December 31 for the years indicated.



                                                  1996          1995          1994
                                             -------------- ------------- -------------
                                                                          
U.S. Government and agency                       $9,612,800   $10,700,170   $34,439,216
Collateralized mortgage obligations              45,865,881    17,855,765    10,052,101
Municipal                                        27,283,903    11,569,310     2,847,335
Other debt securities                               261,563       258,125     1,602,006
Mortgage-backed securities                       27,784,770    30,063,449    25,047,236
FHLB stock                                        4,289,800     1,442,200     1,409,600
Other marketable equity securities               10,190,045     8,697,582     1,393,127
                                             -------------- ------------- -------------
                                               $125,288,762   $80,586,601   $76,790,621
                                             ============== ============= =============

                                       14


The Company's  investment  portfolio includes an investment of $7,578,000 in the
Shay Adjustable Rate Mortgage Portfolio mutual fund which exceeds ten percent of
shareholders' equity at December 31, 1996. This mutual fund invests primarily in
mortgage-backed  securities  which reprice on current market indices,  including
securities  issued by the Federal Home Loan  Mortgage  Corporation,  the Federal
National Mortgage Association,  and other issuers. The investment portfolio also
includes  four CMOs,  listed in the table  below,  with  values in excess of ten
percent of  shareholders'  equity at December 31, 1996. Due to the nature of the
securities  which underly the mutual fund and the CMOs,  these  investments  are
deemed by management to have limited credit risk.



                                                                               Market Value at
                  Issuer                           Description               December 31, 1996
- -------------------------------------------------- -------------------- -----------------------
                                                                                    
Residential Funding Mortgage Securities I, Inc.    1996--S3 A6                     $18,292,000
Federal National Mortgage Association              FNR 1993--61 F                   10,153,000
Federal National Mortgage Association              FNR 1996--58 F                    5,003,000
Federal Home Loan Mortgage Corporation             FHR 1889 F                        4,991,000


The Savings Bank invests in a portfolio of mortgage-backed  securities which are
insured or guaranteed by the Federal Home Loan Mortgage  Corporation  ("FHLMC"),
the Federal National Mortgage  Association  ("FNMA") and the Government National
Mortgage Association ("GNMA").  Mortgage-backed  securities increase the quality
of the Company's  assets by virtue of the  guarantees  that back them,  are more
liquid  than  individual  mortgage  loans,  and  may be  used  to  collateralize
borrowings or other obligations of the Savings Bank.

As of December 31,  1996,  the  mortgage-backed  securities  portfolio  totalled
$27,785,000 or 22.18% of the investment  portfolio.  Included in this amount are
adjustable rate  mortgage-backed  securities of $3,430,000 at December 31, 1996.
GNMA  mortgage-backed  securities  are  fully  insured  by the  Federal  Housing
Administration  ("FHA") or partially guaranteed by the Veterans'  Administration
("VA"). FHLMC mortgage-backed  securities are participation  certificates issued
and  guaranteed  by the FHLMC and secured by interests in pools of  conventional
mortgages originated by approved lenders.

                                SOURCES OF FUNDS

The Company's principal source of funds for use in lending and for other general
business purposes has  traditionally  been deposits obtained through the Savings
Bank's home and branch offices. The Company also derives funds from amortization
and  prepayments of outstanding  loans and  mortgage-backed  securities and from
maturing  investment  securities.  When  needed,  the Company has the ability to
borrow  funds  from  the  FHLB  of  Pittsburgh  and  other  sources  to  support
originations and purchases of loans and investment securities.

Deposits

Consumer and  commercial  deposits  are  attracted  principally  from within the
Company's  primary  market area  through the  offering of a broad  selection  of
deposit instruments including regular savings,  money market,  negotiable orders
of withdrawal ("NOW"),  term certificate  accounts  (including  negotiated jumbo
certificates in denominations  of $100,000 or more),  and individual  retirement
accounts  ("IRAs").  Deposit account terms vary according to the minimum balance
required,  the time  period the funds must  remain on deposit  and the  interest
rate,  among other factors.  The Company does not obtain funds through  brokers,
nor does it actively solicit funds outside the Commonwealth of Pennsylvania.

The interest  rates paid by the Savings Bank on deposits can be set daily at the
discretion of management and are determined by evaluating the following factors:
the interest rates offered by other local financial institutions;  the Company's
anticipated  need for cash and the timing of that desired cash flow; the cost of
borrowing from other sources versus the cost of acquiring funds through customer
deposits;  and the Company's  anticipation  of future  economic  conditions  and
related interest rates.

Maturities  of jumbo  certificate  accounts of  $100,000 or more (in  thousands)
outstanding December 31,

Maturity Period:                            1996      1995
                                         --------- ---------
Three months or less                        $8,163    $2,407
Over three months through six months         3,603     2,120
Over six months through twelve months        7,418     4,685
Over twelve months                           8,986     6,254
                                         --------- ---------
                                           $28,170   $15,466
                                         ========= =========

                                       15



                                   BORROWINGS

During 1994, at the direction of the Company's Investment Committee, the Savings
Bank  borrowed  $10.0  million  from  the  FHLB.   These  funds  were  used  for
asset/liability   management.   In  1995  and  1996,  the  company  subsequently
recognized  other  similar  opportunities  to leverage its  capital.  Management
anticipates  using this  strategy  in the  future if  sufficient  interest  rate
spreads are available. The following table sets forth information concerning the
Savings Bank's borrowings from the FHLB for the years ended December 31.



                                                            1996         1995         1994       
                                                        ------------ ------------ ------------
                                                                                 
Average balance outstanding (in thousands)                $54,931      $15,407       $2,042   
Maximum amount outstanding at any month-end during the
period (in thousands)                                     $85,794      $26,216      $14,500
Average interest rate during the year                        5.66%        6.04%        5.98%
Balance at December 31                                    $85,794      $26,216      $10,000
Weighted average interest rate at December 31                6.06%        5.99%        6.06%
                                                     

                                                 
Rate/Volume  Analysis of Changes in Interest  Income and  Interest  Expense on a
Fully Taxable-Equivalent Basis
(Dollar Amounts in Thousands)



                                      1996       vs.     1995       1995     vs.     1994
                                  ------------ ------- --------   -------- ------- --------
                                   Increase (Decrease) Due to     Increase (Decrease) Due to

                                     Volume     Rate     Net       Volume   Rate     Net
                                  ------------ ------- --------   -------- ------- --------
INTEREST INCOME
                                                                    
First mortgage residential loans        $1,033     $43   $1,076       $325   $(17)     $308
Commercial and other real estate loans   1,022      94    1,116        508     315      823
Consumer loans                            (365)     26     (339)       397     295      692
Interest-bearing deposits                  156     (16)     140       (377)     96     (281)
Investment securities                    1,767     147    1,914        801   1,191    1,992
Time deposits                              (14)             (14)      (125)            (125)
                                  ------------ ------- -------- - -------- ------- --------
TOTAL INTEREST-EARNING ASSETS           $3,598    $295   $3,893     $1,529  $1,880   $3,409
                                  ============ ======= ========   ======== ======= ========
INTEREST EXPENSE
Money market and NOW deposits              $76    $116     $192      $(119)   $(42)   $(161)
Savings deposits                          (109)      1     (108)      (283)    (56)    (339)
Certificates of deposit                    444    (356)      88        762     791    1,553
FHLB and other borrowings                2,267    (196)   2,071        957      22      979
Advance payments by borrowers for
  taxes and insurance                               (2)      (2)         4      (2)       2
                                  ------------ ------- --------   -------- ------- --------
TOTAL INTEREST-BEARING LIABILITIES      $2,677   $(436)  $2,241     $1,321    $713   $2,034
                                  ============ ======= ========   ======== ======= ========
NET CHANGE IN INTEREST INCOME             $921    $731   $1,652       $208  $1,167   $1,375
                                  ============ ======= ========   ======== ======= ========



Net Interest Income on a Fully Taxable-Equivalent Basis
(Dollar Amounts in Thousands)



                                                                   Year Ended December 31,                                    
                                                         1996      1995      1994      1993      1992
                                                      ---------- --------- --------- --------- ---------
                                                                                      
Interest income per consolidated statement of income     $27,610   $23,787   $20,722   $20,725   $22,084

Adjustment to fully taxable-equivalent basis                 457       387        44        83       100
                                                      ---------- --------- --------- --------- ---------
Adjusted interest income                                  28,067    24,174    20,766    20,808    22,184

Interest expense                                          14,960    12,719    10,685    11,490    13,692
                                                      ---------- --------- --------- --------- ---------
Net interest income adjusted to a fully taxable-                                                      
 equivalent basis                                        $13,107   $11,455   $10,081    $9,318    $8,492
                                                      ========== ========= ========= ========= =========

                                       16



Item 2. Properties
- ------------------

Currently the Savings Bank  operates  from its main office  located in the First
Federal  Plaza at 25 North Mill Street,  New Castle,  Pennsylvania.  The Savings
Bank owns this office  facility  which was opened in 1957 and has 50,000  square
feet.   In  addition  to   headquartering   the  Savings   Bank's  main  office,
administrative  staff and loan  origination  facilities,  the Savings Bank rents
part of the First Federal Plaza to other  professional  and commercial  tenants.
Due to the  conditions  of the local real  estate  market,  the space  rented to
others  is at a net loss to the  Savings  Bank.  The  Savings  Bank also owns an
approximately  12,000 square foot parking lot adjacent to First  Federal  Plaza.
The total  investment  in the property and  equipment at First  Federal Plaza is
$6,351,000 with a net book value of $3,524,000 at December 31, 1996.

Additional  branch  offices leased by the Savings Bank during 1996 are set forth
below with information regarding net book value of the premises and equipment at
such facilities at December 31, 1996.



                                    Total       Date      Net Book Value at    Square
Location                         Investment    Leased     December 31, 1996    Footage
- -------------------------------- ------------- ---------- -------------------- ---------
                                                                     
3214 Wilmington Road,
Neshannock Township, PA 16105    $523,000      11/1/72          $251,000       2,760

Westgate Plaza,
Union Township, PA 16101          101,000      2/21/75            24,000       2,400

2600 Ellwood Road,
Shenango Township, PA 16101       951,000       5/9/90           502,000       3,300
                                                          --------------------
              Total                                             $777,000
                                                          ====================

Item 3. Legal Proceedings
- -------------------------

United States v. Pesses, et. al. The Savings Bank has a 10.38% interest in three
loans granted to the Lawrence  County  Industrial  Development  Authority  ("the
Authority")  secured by a first  mortgage on real estate owned by the Authority.
The  Authority  leased the property to a third party,  Metallurgical  Company of
America,  Inc.  ("METCOA")  and  assigned its rights to receive the rents to the
lenders.  METCOA  defaulted on the lease  payments and filed for  bankruptcy  in
1983,  resulting  in a cessation  of  mortgage  payments.  The lenders  have not
commenced  foreclosure  proceedings  on the  real  estate.  It was  subsequently
determined  that  METCOA  processed  toxic  wastes at the site and that the site
contained hazardous materials.

In April of 1990,  the United States of America,  as the  plaintiff,  instituted
civil action in the United  States  District  Court for the Western  District of
Pennsylvania against METCOA, the principal owner, the Authority, record owner of
the  real  estate,   and  24  other  defendants  alleged  to  be  generators  or
transporters of hazardous and low level material deposited at the site. The lead
lender, a local financial institution,  was not named a defendant in this action
which seeks to establish  joint and several  liability for the recovery of costs
incurred and to be incurred in restoring the  contaminated  site.  The plaintiff
asserted that costs in excess of $600,000 had been incurred by April, 1990.

Subsequently,  Motorola  Inc.,  an  original  defendant,  filed  a  third  party
complaint in the above action  naming 33 third party  defendants,  including the
lead lender and the  participants,  including  the Savings  Bank.  The complaint
alleges the third party  defendants have positions and obligations  identical to
Motorola and seeks either  contribution  or  indemnification  by the third party
defendants  to  Motorola in the event a judgement  is entered  against  Motorola
assessing  damages for clean-up and related  damages  which have been and may be
incurred with respect to the site.

A defense to these types of suits has been that lenders may only be found liable
when they  control or  otherwise  effect  control of the  project as an owner or
operator.  Management  believes that the Savings Bank, as one of the lenders, is
not likely to be deemed an owner or  operator  of the site.  While the  ultimate
cost of site clean-up  cannot be determined  with any certainty,  an estimate of
$14,000,000  has  been  alleged.  As a result  of its  evaluation  of the  legal
proceeding and its determination that the Savings Bank has not owned or operated
the site,  it is  management's  opinion that the Savings Bank should not be held
liable for  clean-up  associated  with the site.  It is  management's  intent to
vigorously  contest the allegations  made against the Savings Bank. In the event
that  liability  for the clean-up  costs is imposed on the  lenders,  management
believes that the ultimate liability imposed on the Savings Bank should not have
a  material  adverse  effect on the  Savings  Bank's  results of  operations  or
financial  condition.  The Savings Bank's loan balance  totalling  approximately
$49,000 was written off on September 28, 1987.

                                            17


General.  The Savings Bank,  from time to time,  is a party to ordinary  routine
litigation,  which arises in the normal  course of  business,  such as claims to
enforce liens,  condemnation proceedings on properties in which the Savings Bank
holds  security  interests,  claims  involving  the making and servicing of real
property loans and other issues incident to the business of the Savings Bank. In
the opinion of management,  the  resolution of these lawsuits  should not have a
material  adverse effect on the financial  condition or results of operations of
the Savings Bank or the Company.

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

No  matters  were  submitted  to a vote of  security  holders  during the fourth
quarter of the fiscal year ended December 31, 1996.

                                     PART II

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

The information contained in the Company's Annual Report to Shareholders for the
fiscal year ended  December 31, 1996 (the "Annual  Report") on page 35 under the
heading  "Analysis of Stock Activity and Dividend  Information"  is incorporated
herein by reference.

Item 6. Selected Financial Data
- -------------------------------

The  information  contained  in  the  table  captioned  "Selected   Consolidated
Financial and Other Data", on page 2 of the Annual Report is incorporated herein
by reference.

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

The information contained in the section captioned "Management's  Discussion and
Analysis"  on  pages  4 - 9 of the  Annual  Report  is  incorporated  herein  by
reference.

Item 8. Financial Statements and Supplementary Data
- ---------------------------------------------------

The  Registrant's  financial  statements  listed  under Item 14 contained in the
Annual Report on pages 12 - 34 are incorporated herein by reference.

Item  9.  Changes  in and  Disagreements  With  Accountants  on  Accounting  and
          Financial Disclosure
- --------------------------------------------------------------------------------

Not applicable.

                                    PART III

Item 10. Directors and Executive Officers of the Registrant
- -----------------------------------------------------------

The information contained under the section captioned, "Proposal I - Election of
Directors" in the  Registrant's  definitive proxy statement for the Registrant's
1997  Annual  Meeting  of  Stockholders,  dated  March  20,  1997,  (the  "Proxy
Statement") on pages 3 - 5 is incorporated herein by reference.

Additional  information  concerning executive officers is incorporated herein by
reference under  "Executive  Management" on page 6 of the 1997 definitive  proxy
statement.

Item 11. Executive Compensation
- -------------------------------

The information  contained under the section captioned "Proposal I - Election of
Directors - Executive Compensation" in the Proxy Statement on page 6 through 10,
up  to  but  not  including  "Performance  Graph",  is  incorporated  herein  by
reference.  However,  the  information  under the  heading  "Board  Compensation
Committee Report on Executive  Compensation" on page 7 of the Proxy Statement is
not incorporated herein by reference.

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

(a)  Security Ownership of Certain Beneficial Owners

     Information  required by this item is  incorporated  herein by reference to
     the section captioned "Voting  Securities and Principal Holders Thereof" in
     the Proxy Statement on pages 1 - 2.

()   Security Ownership of Management

     Information  required by this item is  incorporated  herein by reference to
     the section captioned "Voting  Securities and Principal Holders Thereof" in
     the Proxy Statement on pages 1 - 2 and information  concerning ownership by
     directors in the Proxy Statement on pages 3 - 4.

(c)  Management of the Registrant knows of no arrangements, including any pledge
     by any person of securities of the  Registrant,  the operation of which may
     at a subsequent date result in a change in control of the Registrant.

                                       18




Item 13. Certain Relationships and Related Transactions
- -------------------------------------------------------

The information required by this item is incorporated herein by reference to the
section  captioned  "Proposal I - Election of  Directors - Certain  Transactions
With Management and Others" in the Proxy Statement on page 11.

The common stock of the Company is  registered  pursuant to Section 12(g) of the
Securities  and Exchange Act of 1934,  as amended  ("Exchange  Act").  Executive
officers and directors of the Company and beneficial  owners of greater than 10%
of the  Company's  common stock ("10%  beneficial  owners") are required to file
reports  on  Forms  3, 4,  and 5 with the  Securities  and  Exchange  Commission
disclosing  changes in beneficial  ownership of the Common  Stock.  Based on the
Company's  review  of Forms 3, 4, and 5 filed  by  officers,  directors  and 10%
beneficial  owners of common  stock,  no  executive  officer,  director,  or 10%
beneficial  owner of common  stock  failed to file such  ownership  reports on a
timely basis during the fiscal year ended December 31, 1996, other than Director
R. Joseph Hrach who filed one report, covering one transaction, 13 days late.

                                     PART IV

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

(a)  The following documents are filed as part of this report:

     1. The following  financial  statements  and the report of the  independent
        auditors  of the  Registrant  included in the  Registrant's  1996 Annual
        Report to Shareholders are incorporated  herein by reference and also in
        Item 8 hereof.

     Independent Auditor's Report, page 11.

     Consolidated  Statements of Financial  Position as of December 31, 1996 and
     1995, page 12.

     Consolidated  Statements  of Income for the Years Ended  December 31, 1996,
     1995 and 1994, page 13.

     Consolidated  Statements of Changes in  Shareholders'  Equity for the Years
     Ended December 31, 1996, 1995 and 1994, page 14.

     Consolidated  Statements  of Cash Flows for the Years  Ended  December  31,
     1996, 1995 and 1994, page 15 - 16.

     Notes to Consolidated Financial Statements, on pages 17 - 34.

     2. Financial  Statement  Schedules  for  which  provision  is  made  in the
        applicable  accounting   regulations  of  the  Securities  and  Exchange
        Commission  ("SEC"),  except as filed as an exhibit to this report,  are
        not required under the related  instructions or are included in notes to
        the consolidated  financial statements  incorporated herein by reference
        and therefore have been omitted.

     3. The  exhibits  listed on the exhibit  index on page 21 of this Form 10-K
        are  filed  herewith  or are  incorporated  herein by  reference  from a
        previous filing.

(b)  Reports on Form 8-K filed in the fourth quarter of 1996:  None.

(c)  The exhibits  listed on the exhibit  index on page 21 of this Form 10-K are
     filed  herewith or are  incorporated  herein by  reference  from a previous
     filing.

(d)  There are no other financial  statements and financial  statement schedules
     which  were  excluded  from the  Annual  Report to  Shareholders  which are
     required to be included herein.

                                       19



                          FIRST SHENANGO BANCORP, INC.

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

                             FIRST SHENANGO BANCORP, INC.

March 25, 1997         By:                 /s/ Francis A. Bonadio
                             ---------------------------------------------------
                                             Francis A. Bonadio
                               President, Chief Executive Officer and Director

                                      (Duly Authorized Representative)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
is signed below by the following  persons on behalf of the Registrant and in the
capacities and on the dates indicated.




               Signatures                                 Title                                Date
               ----------                                 -----                                ----
                                                                                     
                                          President, Chief Executive Officer, and
                                                          Director
         /s/ Francis A. Bonadio                 (Principal Executive Officer)              March 25, 1997
- -------------------------------------    
           Francis A. Bonadio

                                         Chief Financial and Accounting Officer
          /s/ Lonny D. Robinson        Principal Financial and Accounting Officer)         March 25, 1997
- -------------------------------------       
            Lonny D. Robinson

          /s/ Robert H. Carlson                         Director                           March 25, 1997
- -------------------------------------    
            Robert H. Carlson

          /s/ Ronald P. Bergey                          Director                           March 25, 1997
- -------------------------------------    
            Ronald P. Bergey

                                                        Director                
- -------------------------------------     
          William G. Eckles, II

           /s/ R. Joseph Hrach                          Director                           March 25, 1997
- -------------------------------------     
             R. Joseph Hrach

          /s/ Dale R. Perelman                          Director                           March 25, 1997
- -------------------------------------     
            Dale R. Perelman

        /s/ Richard E. Rentz, Jr.                       Director                           March 25, 1997 
- -------------------------------------    
          Richard E. Rentz, Jr.



                                       20






                                  EXHIBIT INDEX
                                  -------------


Number                        Description
- ------                        -----------

               
  3 (i)           Articles of Incorporation of the Registrant *

  3 (ii)          Bylaws of the Registrant **

  10.1            1996 Stock Option Plan of the Registrant ***

  10.2            Management Stock Bonus Plan and Trust Agreement of the Registrant ****

  10.3            Supplemental Executive Retirement Plan of Francis A. Bonadio *****

  11              Statement of Per Share Earnings

  13              Annual Report to Shareholders for the fiscal year ended December 31, 1996.

  21              Subsidiaries of the Registrant

  23              Consent of Independent Auditors

  27              Financial Data Schedule

  *               Incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-1 (File No. 33-55962)
                  filed on December 18, 1992.

  **              Incorporated by reference to Exhibit 3ii to the Quarterly Report on Form 10Q (File No. 0-21076) for the
                  quarter ended March 31, 1996.

  ***             Incorporated by reference to Exhibit A to the proxy statement dated June 28, 1993, for a special meeting
                  of stockholders.

  ****            Incorporated by reference to Exhibit B to the proxy statement dated June 28, 1993, for a special meeting
                  of stockholders.

  *****           Incorporated by reference to Exhibit 10.3 to the Annual Report on Form 10-K for the fiscal year ended
                  December 31, 1993.


                                       21