UNITED STATES SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549FORM 10-Q

|[X]                                           | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|--------------------------------------------- | ---------------------------------------------------------------------------------------
|For the quarterly period ended March 31, 2004
|OR                                           
|[]                                            | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934     

For the transition period from _____________ to  _______________

Commission file Number 0-21720

Slippery Rock Financial Corporation(Exact Name of registrant as specified in its charter)

|Pennsylvania                                                   |  | 25-1674381                             
|-------------------------------------------------------------- |  | ---------------------------------------
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)
|                                                               |  |                                        
|100 South Main Street
Slippery Rock, Pennsylvania              |  | 16057                                  
|(Address of principal executive offices)                       |  | (Zip Code)                             

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

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 requirement for the past 90 days. YES___X____ NO_______

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YES______ NO__X____

As of May 14, 2004, there were 2,733,879 shares outstanding of the issuer's class of common stock.





---



|Slippery Rock Financial Corporation
INDEX TO QUARTERLY REPORT ON FORM 10-Q
|--------------------------------------------------------------------------
|                                                                          
|Part I                                                                    
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|Part II                                                                   
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|                                                                          

2



---







|Slippery Rock Financial Corporation
CONSOLIDATED BALANCE SHEET
(Unaudited - $ in 000, except share data)
|--------------------------------------------------------------------------------------------------------
|                                                                                                        
|                                                                                                        
|                                                                                                        
|ASSETS                                                                                                  
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|LIABILITIES                                                                                             
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|STOCKHOLDERS' EQUITY                                                                                    
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|                                                                                                        
|See accompanying notes to the unaudited consolidated financial statements                               

3



---







|Slippery Rock Financial Corporation
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited - $ in 000 except per share amounts)
|---------------------------------------------------------------------------------------------------------------------
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|INTEREST AND DIVIDEND INCOME                                                                                         
|Interest and fees on loans                                                                                           
|Federal funds sold                                                                                                   
|Interest and dividends on investment securities:                                                                     
|Taxable interest                                                                                                     
|Tax-exempt interest                                                                                                  
|Dividends                                                                                                            
|                                                                                                                     
|Total interest and dividend income                                                                                   
|                                                                                                                     
|INTEREST EXPENSE                                                                                                     
|Deposits                                                                                                             
|Short-term borrowings                                                                                                
|Other borrowings                                                                                                     
|                                                                                                                     
|Total interest expense                                                                                               
|                                                                                                                     
|NET INTEREST INCOME                                                                                                  
|Provision for loan losses                                                                                            
|                                                                                                                     
|NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                                                                  
|                                                                                                                     
|                                                                                                                     
|OTHER INCOME                                                                                                         
|Service charges on deposit accounts                                                                                  
|Trust department income                                                                                              
|Net investment securities gains                                                                                      
|Net gains on loan sales                                                                                              
|Interchange fee income                                                                                               
|Bank-owned life insurance income                                                                                     
|Other income                                                                                                         
|                                                                                                                     
|Total other income                                                                                                   
|                                                                                                                     
|OTHER EXPENSE                                                                                                        
|Salaries and employee benefits                                                                                       
|Occupancy expense                                                                                                    
|Equipment expense                                                                                                    
|Data processing expense                                                                                              
|Pennsylvania shares tax                                                                                              
|Dues and Subscriptions                                                                                               
|Professional fees                                                                                                    
|Other expense                                                                                                        
|                                                                                                                     
|Total other expense                                                                                                  
|                                                                                                                     
|                                                                                                                     
|Income before income taxes                                                                                           
|Income tax expense                                                                                                   
|                                                                                                                     
|                                                                                                                     
|NET INCOME                                                                                                           
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|PER SHARE DATA                                                                                                       
|Average shares for the period, Basic                                                                                 
|Average shares for the period, Diluted                                                                               
|Earnings per share, Basic                                                                                            
|Earnings per share, Diluted                                                                                          
|Dividends paid                                                                                                       
|                                                                                                                     
|See accompanying notes to the unaudited consolidated financial statements                                            

4



---







|Slippery Rock Financial Corporation
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited - $ in 000)
|----------------------------------------------------------------------------------------------------------
|                                                                                                          
|                                                                                                          
|                                                                                                          
|                                                                                                          
|                                                                                                          
|                                                                                                          
|Net income                                                                                                
|                                                                                                          
|Other comprehensive income:                                                                               
|Unrealized gains on available for sale securities                                                         
|Reclassification adjustment for gains included in net income                                              
|                                                                                                          
|                                                                                                          
|Other comprehensive income before tax                                                                     
|                                                                                                          
|Income tax expense related to other comprehensive income                                                  
|                                                                                                          
|                                                                                                          
|Other comprehensive income, net of tax                                                                    
|                                                                                                          
|                                                                                                          
|Comprehensive income                                                                                      
|                                                                                                          
|                                                                                                          
|                                                                                                          
|                                                                                                          
|See accompanying notes to the unaudited consolidated financial statements                                 

5



---







|Slippery Rock Financial Corporation
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
(Unaudited - $ in 000 except per share amounts)
|---------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                             
|                                                                                                                                             
|                                                                                                                                             
|Balance, December 31, 2003                                                                                                                   
|                                                                                                                                             
|Net Income                                                                                                                                   
|Net unrealized gain on                                                                                                                       
|available for sale securities                                                                                                                
|Stock options exercised                                                                                                                      
|Cash dividends ($0.15 per share)                                                                                                             
|                                                                                                                                             
|Balance, March 31, 2004                                                                                                                      
|                                                                                                                                             
|                                                                                                                                             
|                                                                                                                                             
|                                                                                                                                             
|See accompanying notes to the unaudited consolidated financial statements                                                                    

6



---







|Slippery Rock Financial Corporation
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited - $ in 000)
|-----------------------------------------------------------------------------------------------
|                                                                                               
|                                                                                               
|                                                                                               
|                                                                                               
|                                                                                               
|OPERATING ACTIVITIES                                                                           
|Net income                                                                                     
|Adjustments to reconcile net income to                                                         
|net cash provided by operating activities:                                                     
|Provision for loan losses                                                                      
|Depreciation, amortization and accretion of investment securities                              
|Originations of mortgage loans held for sale                                                   
|Proceeds from sales of mortgage loans                                                          
|Net gains on loan sales                                                                        
|Net investment security gains                                                                  
|Earnings on bank-owned life insurance                                                          
|Decrease in accrued interest receivable                                                        
|Decrease in accrued interest payable                                                           
|Other, net                                                                                     
|                                                                                               
|Net cash provided by operating activities                                                      
|                                                                                               
|                                                                                               
|INVESTING ACTIVITIES                                                                           
|Investment securities available for sale:                                                      
|Proceeds from sales                                                                            
|Proceeds from maturities and repayments                                                        
|Purchases                                                                                      
|Investment securities held to maturity:                                                        
|Proceeds from maturities and repayments                                                        
|Decrease in loans, net                                                                         
|Purchases of premises and equipment                                                            
|Proceeds from student loan sales                                                               
|Proceeds from the sale of other real estate owned                                              
|                                                                                               
|Net cash provided by investing activities                                                      
|                                                                                               
|                                                                                               
|FINANCING ACTIVITIES                                                                           
|Decrease in deposits, net                                                                      
|Increase in short term borrowings                                                              
|Payments on other borrowings                                                                   
|Proceeds from stock options exercised                                                          
|Purchase of treasury stock                                                                     
|Cash dividends paid                                                                            
|                                                                                               
|Net cash used for financing activities                                                         
|                                                                                               
|                                                                                               
|Increase in cash and cash equivalents                                                          
|                                                                                               
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                               
|                                                                                               
|                                                                                               
|CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                     
|                                                                                               
|                                                                                               
|                                                                                               
|                                                                                               
|Cash payments for interest                                                                     
|Cash payments for income taxes                                                                 
|                                                                                               
|See accompanying notes to the unaudited consolidated financial statements                      

7



---







Slippery Rock Financial Corporation
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)



NOTE 1 -- BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not necessarily include all information, which would be included in audited financial statements.  The information furnished reflects all normal recurring adjustments, which are, in the opinion of management, necessary for fair statement of the results of the period.  The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year.



NOTE 2 -- EARNINGS PER SHARE

There were no convertible securities which would affect the numerator in calculating basic and diluted earnings per share; therefore, net income as presented on the Consolidated Statement of Income will be used as the numerator.  The following table sets forth the composition of the weighted-average common shares (denominator) used in the basic and diluted earnings per share computation.





|                                                                                                         |  | Three Months 
Ended 
March 31, 2004 |  | Three Months 
Ended 
March 31, 2003
|-------------------------------------------------------------------------------------------------------- |  | ----------------------------------- |  | -----------------------------------
|                                                                                                         |  |                                     |  |                                    
|Weighted-average common shares outstanding used to calculate basic earnings per share                    |  | 2,731,653                           |  | 2,774,838                          
|                                                                                                         |  |                                     |  |                                    
|Additional common stock equivalents (stock options) used to calculate diluted earnings per share         |  | 25,575                              |  | 1,814                              
|                                                                                                         |  |                                     |  |                                    
|                                                                                                         |  |                                     |  |                                    
|Weighted-average common shares and common stock equivalents used to calculate diluted earnings per share |  | 2,757,228                           |  | 2,776,652                          
|                                                                                                         |  |                                     |  |                                    
|                                                                                                         |  |                                     |  |                                    
|                                                                                                         |  |                                     |  |                                    
|                                                                                                         |  |                                     |  |                                    

Options to purchase 15,400 and 112,316 shares of common stock at prices from $15.23 to $19.30 were outstanding for the periods ended March 31, 2004 and 2003, respectively, but were not included in the computation of diluted EPS because to do so would have been anti-dilutive.



NOTE 3 -- RECLASSIFICATION OF COMPARATIVE AMOUNTS

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



NOTE 4 -- RECENT ACCOUNTING PRONOUNCEMENTS

In December 2003, the FASB issued a revision to Interpretation 46, Consolidation of Variable Interest Entities, which established standards for identifying a variable interest entity (VIE) and for determining under what circumstances a VIE should be consolidated with its primary beneficiary.  Application of this Interpretation is required in financial statements of public entities that have interests in special-purpose entities for periods ending after December 15, 2003.  Application by public entities, other than small business issuers, for all other types of VIEs is required in financial statements for periods ending after March 15, 2004.  Small business issuers must apply this Interpretation to all other types of VIEs at the end of the first reporting period ending after December 15, 2004.  The adoption of this interpretation has not and is not expected to have a material effect on the Company's financial position or results of operations.

8



---



NOTE 5 -- PRO FORMA STOCK COMPENSATION EXPENSE

Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, encourages all entities to adopt a fair value based method of accounting for employee stock compensation plans, whereby compensation cost is measured at the grant date based on the fair value of the award and is recognized over the service period, which is usually the vesting period. However, it also allows an entity to continue to measure compensation cost for those plans using the intrinsic value based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, whereby compensation cost is the excess, if any, of the quoted market price of the stock at the grant date over the amount an employee must pay to acquire the stock. Stock options issued under the Company's option plans have no intrinsic value at grant date. Accordingly, under APB Opinion No. 25, no compensation cost is recognized.



The Company has elected to continue with the accounting prescribed in APB Opinion No. 25 and, as a result, must make pro forma disclosures of net income and earnings per share and other disclosures as if the fair value based method of accounting had been applied. The estimated fair value of the options is amortized to expense over the vesting period of the option. The following table presents the effect on reported net income and net income per share of accounting for employee stock options under the fair value method:





|                                     |             |   |     | Three Months Ended
March 31,
|------------------------------------ | ----------- | - | --- | ----------------------------
|                                     |             |   |     |                             
|                                     |             |   |     | 2004                        
|                                     |             |   |     |                             
|                                     |             |   |     |                             
|Net income, as reported:             |             | $ | 322 |                             
|Less proforma expense related        |             |   |     |                             
|to stock options                     |             |   | 19  |                             
|                                     |             |   |     |                             
|Proforma net income                  |             | $ | 303 |                             
|                                     |             |   |     |                             
|                                     |             |   |     |                             
|                                     |             |   |     |                             
|                                     |             |   |     |                             
|Basic net income per common share:   |             |   |     |                             
|                                     | As reported |   | $   | 0.12                        
|                                     | Pro forma   |   |     | 0.11                        
|Diluted net income per common share: |             |   |     |                             
|                                     | As reported |   | $   | 0.12                        
|                                     | Pro forma   |   |     | 0.11                        



NOTE 6 - NET PERIODIC BENEFIT COST -- DEFINED BENEFIT PLANS

For a detailed disclosure on the Company's pension and employee benefits plans, please refer to Note 13 of the Company's Consolidated Financial Statements included in the 2003 Annual Report on Form 10-K.

The following sets forth the components of net periodic benefit cost of the domestic non-contributory defined benefit plans for the three months ended March 31, 2004 and March 31, 2003 respectively ($ in thousands).



|                                      |  | Pension Benefits
|------------------------------------- |  | ----------------
|                                      |  |                 
|                                      |  |                 
|                                      |  |                 
|                                      |  |                 
|Service cost                          |  | $               
|Interest cost                         |  |                 
|Expected return on plan assets        |  |                 
|Amortization of transition obligation |  |                 
|Amortization of prior service cost    |  |                 
|Amortization of loss                  |  |                 
|                                      |  |                 
|Net periodic cost                     |  | $               
|                                      |  |                 
|                                      |  |                 
|                                      |  |                 

9



---

Employer Contributions

The Company previously disclosed in its consolidated financial statements included in the 2003 Annual Report Form on Form 10-K that it anticipated to contribute $264,000 to its defined benefit plan in 2004.

NOTE 7 - SUBSEQUENT EVENTS

On May 5, 2004, the Company signed a definitive merger agreement with F.N.B. Corporation ("F.N.B.").  Under the agreement, F.N.B. will acquire Slippery Rock in a stock and cash transaction valued at approximately $78.5 million. Under the terms of the merger agreement, unanimously approved by the boards of directors of both companies, shareholders of the Company will be entitled to elect to receive, subject to pro ration, $28.00 in cash or 1.41 common shares of F.N.B. for each share of the Company's common stock.  The merger agreement allocation procedures provide for the exchange of 15 percent of the Company's shares for cash, and the remaining Company shares exchanged for F.N.B. common stock. Pending receipt of regulatory approvals, registration of F.N.B. shares with the SEC, and the approval of the Company's shareholders, it is expected the transaction will be completed during the fourth quarter of 2004.



Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



Forward Looking Statements

This report includes forward-looking statements within the meaning of Sections 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder, that involve inherent risks and uncertainties.  This report contains certain forward-looking statements with respect to the financial condition, results of operations, plans, objectives, future performance and business of Slippery Rock Financial Corporation (the "Company") including statements preceded by, followed by or that include the words or phrases such as "believes," "expects," "anticipates," "plans," "trend," "objective," "continue," "remain," "pattern" or similar expressions or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions.  There are a number of important factors that could cause future results to differ materially from historical performance and these forward-looking statements.  Factors that might cause such a difference include, but are not limited to: (1) competitive pressures among depository institutions increase significantly; (2) changes in the interest rate environment reduce interest margins; (3) prepayment speeds, loan sale volumes, charge-offs and loan loss provisions; (4) general economic conditions, either national or in the Commonwealth of Pennsylvania, are less favorable than expected; (5) political developments, wars or other hostilities may disrupt or increase volatility in securities markets or other economic conditions; (6) legislative or regulatory changes or actions adversely affect the businesses in which the Company is engaged; (7) changes and trends in the securities markets; (8) a delayed or incomplete resolution of regulatory issues; (9) the impact of reputational risk created by these developments on such matters as business generation and retention, funding and liquidity; and (10) the outcome of regulatory and legal proceedings.  The Company undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this report.



Comparison of the Three Months Ended March 31, 2004 and 2003

Total interest income was $3,947,000 for the three-month period ended March 31, 2004 compared to $4,650,000 for the same three-month period in 2003, a decrease of $703,000 or 15.1%.  The overall decrease in total interest income is attributed principally to a decrease in interest and fees on loans of $719,000 or 18.6%.  This was partially offset by an increase in interest income from federal funds sold and taxable interest income from investments of $22,000 and $8,000, respectively.  Income from interest and fees on loans decreased due to decreases in both volume and yields within the loan portfolio.



Average gross loans, including loans available for sale, at March 31, 2004 were $205.5 million, a decrease of $26.0 million or 11.2% from $231.5 million at March 31, 2003.   Virtually all major segments within the loan

10



---

portfolio reflected net declines in average balances compared to March 31, 2003. The most significant declines occurred within the home equity and residential real estate loan segments.  Average home equity loans decreased $10.2 million or 22.5% while average residential real estate loans decreased $8.4 million or 46.3%.  Partially offsetting these declines was an increase in average commercial real estate loans of $9.8 million or 14.5%.  The decline within the average loan portfolio was brought about by general market activity resulting primarily from the low interest rate environment which caused high levels of prepayment within all loan types.  Over the past year, the Company has experienced a record number of refinancings.  Many customers chose to refinance or consolidate their home equity loans into fixed rate 1-4 family loans with a first lien position, which the Company, in accordance with its interest rate risk policy, generally sells to Freddie Mac.  This is the primary cause for the decline in the home equity loans.



Interest and fees on loans also decreased due to a decline in the net yield on interest earning assets. This decline was a result of the Federal Reserve Board's actions of decreasing interest rates throughout 2001, 2002 and 2003 which triggered downward repricings of variable rate loans and an increased level of refinancings.   The tax equivalent yield on average interest earning assets fell from 6.04% for the three months ended March 31, 2003 to 5.41% for the three months ended March 31, 2004.  Yields on interest-earning assets have been computed on a taxable-equivalent basis using the federal income tax statutory rate of 34%.  The net yield on interest earning assets also decreased due to a shift in the earning asset composition.  Average investments and overnight funds, which generally have a lower yield than loans, as a percent of average earning assets at March 31, 2004 were 32.1% compared to 26.6% at March 31, 2003.



While interest and fee income from loans decreased, taxable investment interest income increased due to an increase in volume within the investment portfolio.  Average total investments were $79.3 million at March 31, 2004, an increase of $2.3 million from 2003.  Average U.S. government agency securities represented the largest increase within the taxable investment securities of $10.6 million.  As the interest rate on overnight funds decreased throughout 2002 and 2003, management felt it prudent to invest in higher yielding, short-term duration, U.S. government agency securities and mortgage-backed securities.  Due to the low rate environment and the high level of mortgage refinancings, average mortgage-backed securities declined by $7.2 million from March 31, 2003.



Total interest expense of $1,400,000 for the three-month period ended March 31, 2004 represented a decrease of $321,000 from the $1,721,000 reported for the same three-month period in 2003.  The change is due to a decrease in interest expense on deposits of $327,000 resulting from both a decline in the Bank's cost of funds and a decrease in average interest-bearing deposits.  The Bank's cost of deposits decreased from 2.33% at March 31, 2003 to 1.81% at March 31, 2004.  Average interest-bearing deposits decreased $7.2 million from 2003.  Due to the low interest rate environment, the Bank continued to see a shift in consumer preference within interest bearing deposits from time deposits with fixed maturities to more liquid products such as money market accounts and interest-bearing demand deposits.  Average time deposits decreased $13.8 million from March 31, 2003, while the average money market accounts increased $4.4 million or 18.0% and average interest-bearing demand deposits increased $4.2 million.



Net interest income of $2,547,000 for the three months ended March 31, 2004 compared to $2,929,000 for the same three-month period in 2003, a decrease of $382,000.



The provision for loan losses for the three months ended March 31, 2004 and March 31, 2003 was $150,000 for both periods.  As a result of its recurring quarterly analysis of loan loss reserve adequacy, management determined that the provision was adequate.  For details of the analysis and methodology, see "Risk Elements".



Total other income for the three-month period ended March 31, 2004 was $770,000 compared to $1,206,000 for the three-month period ended March 31, 2003, a decrease of $436,000.  This decrease was primarily the result of decreases in net gains on loan sales of $449,000 and net gains on the sale of investment securities of $48,000.  These decreases were partially offset by an increase in bank-owned life insurance ("BOLI") income of $74,000.



For the three-month period ended March 31, 2004, gains of $100,000 were recorded on the sale of $4.0 million of fixed rate, 1-4 family residential mortgages to Freddie Mac  and gains of $83,000 were recorded on the sale of $5.5 million in student loans.   For the three-month period ended March 31, 2003, $15.7 million of fixed rate, 1-4 family residential mortgages were sold resulting in a net gain of $533,000 and $6.6 million in student loans were sold with gains of $99,000.  The Company purchased BOLI totaling $6.0 million in the second quarter of 2003 which caused the increase in bank-owned life insurance income.

11



---



Total other expense of $2,789,000 for the three months ended March 31, 2004 compared to $2,732,000 for the same three-month period in 2003.  This represented an increase of $57,000 or 2.1%.   The increase was primarily derived from an increase in salaries and employee benefits of $111,000.  Partially offsetting this increase was a decrease in professional fees of $41,000.   The increases in salaries and employee benefits resulted principally from additional personnel as well as an increase in the cost of employee benefits.  Additional personnel were needed due to the centralization of loan functions and the expansion of the credit administration department.  Additional senior management positions were also created to supervise these areas.  The decrease in professional fees was due to non-recurring expenses in 2003 for various projects.



Net income for the three-month period ended March 31, 2004 was $322,000, a decrease of $554,000 from the $876,000 reported at March 31, 2003.  Earnings per share for the three-month period ended March 31, 2004 were $0.12, compared to earnings per share of $0.32 during the same three-month period in 2003.



Financial Condition



Total assets decreased $926,000 or 0.3% from December 31, 2003 to $334.1 million at March 31, 2004. The decrease in total assets was primarily due to a decrease in net loans of $7.1 million which was partially offset by an increase in federal funds sold of $7.8 million.  Total gross loans (including loans available for sale) decreased due to general economic conditions and the sale of $5.5 million in student loans discussed above.



At March 31, 2004, the Company serviced approximately $100.8 million in sold fixed rate mortgages. As discussed above, sales of fixed rate mortgages for the three month period ended March 31, 2004 totaled $4.0 million with net gains of $100,000. Although management anticipates future sales of fixed rate mortgages, the extent to which the Company participates in the secondary market will be dependent upon demand for fixed rate mortgages in the market place, liquidity needs of the Company and interest rate risk exposure.  Management will continue to obtain the necessary documentation to allow loans to be sold in the secondary market, so that if liquidity or market conditions dictate, management will be able to respond to these conditions.



Premises and equipment also increased $476,000 from December 31, 2003 to $9.8 million.  This increase is a result of additional fixed assets in relation to the expansion of the Company's operations center. The Company anticipates recording additional fixed assets in 2004 due to this project.



Total deposits of $265.2 million at March 31, 2004 represented a decrease of $1.9 million or 0.7% from $267.1 million at December 31, 2003.  Money market accounts had the largest decrease at $2.7 million followed by interest bearing demand and time deposits with decreases of $875,000 and $857,000, respectively.  The most significant increase within deposit products was savings which increased $2.3 million from December 31, 2003.



Short-term borrowings increased $964,000 from December 31, 2003 to $6.4 million.  This increase is due to an increase in short-term repurchase agreements.



Management has calculated and monitored risk-based and leverage capital ratios in order to assess compliance with regulatory guidelines.  The following schedule presents certain regulatory capital ratio requirements along with the Company's position at March 31, 2004:

12



---





|                            |   | Actual |       | Minimum |       | Well |            
|--------------------------- | - | ------ | ----- | ------- | ----- | ---- | -----------
|                            |   |        |       |         |       |      |            
|                            |   | Amount | Ratio |         | Ratio |      | Capitalized
|                            |   |        |       |         |       |      |            
|                            |   |        |       |         |       |      |            
|Tier 1 risk - based capital | $ | 30,348 | 14.27 | %       | 4.00  | %    | 6.00       
|                            |   |        |       |         |       |      |            
|Total risk - based capital  |   | 33,012 | 15.52 |         | 8.00  |      | 10.00      
|                            |   |        |       |         |       |      |            
|Leverage capital            |   | 30,348 | 9.08  |         | 4.00  |      | 5.00       



As the above table illustrates, the Company exceeds both the minimum and well-capitalized regulatory capital requirements at March 31, 2004.   The Bank's regulatory capital amounts, as of the report date, did not differ significantly from that of the Company.



LIQUIDITY



The principal functions of the Company's asset/liability management program are to provide adequate liquidity and to monitor interest rate sensitivity.  Liquidity represents the ability to meet the cash flow requirements of both depositors and customers requesting bank credit.  Asset liquidity is provided by repayments and the management of maturity distributions for loans and securities.  An important aspect of asset liquidity lies in maintaining adequate levels of adjustable rate, short term, or relatively risk free interest earning assets.  Management evaluates the Company's liquidity position over 30 day, 60 day, and 90+ day time horizons.  The analysis not only identifies liquidity within the balance sheet, but off balance sheet as well.  It identifies anticipated sources and uses of funds as well as potential sources and uses.  Anticipated needs include liquidity for credit demand, commitments to purchase assets, and anticipated deposit decreases.  Anticipated sources include cash (net of reserve requirements), maturing investment securities, daily federal funds sold, anticipated deposit increases, and the repayment of loans and mortgage backed securities.  Potential uses include unfunded loan commitments available on lines of credit.  Potential sources include borrowing capacity available to the Company through the Federal Home Loan Bank ("FHLB"). At March 31, 2004, for the 30-day horizon, the Company had a net anticipated funding position of 6.0% of total assets.  This ratio was 5.7% at December 31, 2003.  Based on current conditions, management views this ratio to be at an adequate level.



Management also monitors its liquidity by the loans to deposits ratio.  The gross loans (including loans held for sale) to deposits ratio was 75.8% at March 31, 2004 as compared to 78.3% at December 31, 2003 and 83.2% at March 31, 2003.



The Company's liquidity plan allows for the use of long-term advances or short-term lines of credit with the Federal Home Loan Bank ("FHLB") as a source of funds.  Borrowing from the FHLB not only provides a source of liquidity for the Company, but also serves as a tool to reduce interest rate risk.  The Company may structure borrowings from FHLB to match those of customer credit requests, and therefore, lock in interest rate spreads over the lives of the loans.  At March 31, 2004, the Company continued to have three such matched funding loans outstanding totaling $109,000.



The Company continues to also have short-term borrowing availability through FHLB "RepoPlus" advances.  "RepoPlus" advances are short-term advances subject to annual renewal, incur no service charges, bear a fixed rate of interest, and are secured by a blanket security agreement on qualifying residential mortgages.  At March 31, 2004 and 2003, the Company had no "RepoPlus" advances outstanding.  The Company's remaining borrowing capacity with FHLB was $112.6 million at March 31, 2004.



In March 2001, the Company entered into a Convertible Select with a Strike Rate advance with the FHLB for general liquidity purposes in the amount of $30.0 million at a rate of 5.11%.  The 10 year / 1year advance has a 10 year maturity with the opportunity to reprice quarterly, if the strike rate is attained, beginning 1 year from the

13



---

original advance date. The strike rate of 7.50% is tied to the 3-month London Inter-bank Offering Rate ("LIBOR"); accordingly, the advance will maintain at its fixed rate unless 3-month LIBOR rises to 7.50%.  At March 31, 2004 the 3-month LIBOR was 1.11%.  Interest is paid quarterly to the FHLB at a rate of 5.11%. The advance will mature in March 2011 and is subject to prepayment penalties.



In addition to borrowing from the FHLB as a source for liquidity, as mentioned earlier, the Company also continued activity in the secondary mortgage market.  Specifically, the Company sold fixed rate residential real estate mortgages to Freddie Mac.  The sales to Freddie Mac not only provide an opportunity for the Company to remain competitive in the market place by allowing it to offer a fixed rate mortgage product, but also provide an additional source of liquidity.  Loan sales on the secondary market also provide management an additional tool to use in managing interest rate risk exposure within the balance sheet.  The Company continues to service all loans sold to Freddie Mac.



The Statement of Cash Flows for the three months ended March 31, 2004 indicated an increase in cash and cash equivalents of $5.9 million.  Cash was provided from proceeds from sales of mortgage loans and student loans of $4.0 million and $5.6 million, respectively, and proceeds from maturities and repayments of available for sale securities of $2.8 million.  Cash was used during the period primarily for the origination of loans held for sale of $2.9 million and the purchase of available for sale investments of $3.0 million.  Cash dividends paid during the three month period ended March 31, 2004 totaled $410,000.  Cash and cash equivalents totaled $30.4 million at March 31, 2004, an increase of $5.9 million from $24.5 million at December 31, 2003.



Management is not aware of any conditions, including any regulatory recommendations or requirements, which would adversely affect its liquidity or ability to meet its funding needs in the normal course of business.

14



---



RISK ELEMENTS



Schedule of Non-performing Assets

The following schedule presents the non-performing assets for the last five quarters:





|                                      |                                         |                        | Mar 2004 |        | Dec 2003  |        | Sep 2003  |        | Jun 2003 |        | Mar 2003 
|------------------------------------- | --------------------------------------- | ---------------------- | -------- | ------ | --------- | ------ | --------- | ------ | -------- | ------ | ---------
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         | (dollars in thousands)
|Non-performing and restructured loans |                                         |                        |          |        |           |        |           |        |          |       
|                                      | Accruing loans past due 90 days or more |                        | $     86 |        | $      57 |        | $      52 |        | $   110  |        | $      42
|                                      | Non-accrual loans                       |                        | 3,309    |        | 3,170     |        | 3,977     |        | 3,114    |        | 3,499    
|                                      | Restructured loans                      |                        | -        |        | -         |        | -         |        | -        |        | 17       
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      | Total non-performing                    |                        |          |        |           |        |           |        |          |        |          
|                                      | and restructured loans                  |                        | 3,395    |        | 3,227     |        | 4,029     |        | 3,224    |        | 3,558    
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|Other non-performing assets           |                                         |                        |          |        |           |        |           |        |          |       
|                                      | Other real estate owned                 |                        | 822      |        | 318       |        | 240       |        | 145      |        | 458      
|                                      | Repossessed assets                      |                        | 42       |        | 68        |        | 54        |        | 87       |        | 93       
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      | Total other non-performing assets       |                        | 864      |        | 386       |        | 294       |        | 232      |        | 551      
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|Total non-performing assets           |                                         | $4,259                 |          | $3,613 |           | $4,323 |           | $3,456 |          | $4,109
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      | Non-performing and restructured loans   |                        |          |        |           |        |           |        |          |        |          
|                                      | as a percentage of total loans(1)       |                        | 1.70%    |        | 1.56%     |        | 1.82%     |        | 1.47%    |        | 1.61%    
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|                                      | Non-performing assets and               |                        |          |        |           |        |           |        |          |        |          
|                                      | restructured loans as a                 |                        |          |        |           |        |           |        |          |        |          
|                                      | percentage of total loans               |                        |          |        |           |        |           |        |          |        |          
|                                      | and other non-performing                |                        |          |        |           |        |           |        |          |        |          
|                                      | Assets and restructured loans(1)        |                        | 2.12%    |        | 1.74%     |        | 1.95%     |        | 1.58%    |        | 1.85%    
|                                      |                                         |                        |          |        |           |        |           |        |          |        |          
|_________                             |                                        
|(1) Excludes loans held for sale.     |                                         |                        |          |        |           |        |           |        |          |       



Allowance for Loan Losses

The allowance for loan losses at March 31, 2004 totaled $3,133,000 or 1.56% of total gross loans (including loans held for sale) as compared to $3,106,000 or 1.48% at December 31, 2003.  Provisions for loan losses were $150,000 for both three month periods ended March 31, 2004 and 2003.



In determining the level at which the allowance for loan losses should be maintained, management relies on in-house quarterly reviews of significant loans and commitments outstanding, including a continuing review of problem or non-performing loans and overall portfolio quality.  Commercial and commercial real estate loans are risk-rated by loan officers, loan committee and the board of directors and are independently verified by credit administration and loan review.  Consumer and residential real estate loans are generally reviewed in the aggregate due to their relative smaller dollar size and homogeneous nature. Specific provision and allowance allocations are made for risk-rated loans that have been analyzed.  These allocations are based upon specific borrower data, such as non-performance, delinquency, financial performance, capacity to repay, and collateral valuation.  Non-account specific allocations are made for all remaining loans within the portfolio based on recent charge-off history, other known trends and expected losses.  In addition, allocations are made for qualitative factors such as changes in the local, regional and national economies, industry trends, loan growth, and loan administration.   A quarterly report and recommendation is presented to and approved by the Board of Directors.



Although, management believes the allowance is adequate to cover probable losses inherent within the loan portfolio, future adjustments may be necessary if economic conditions differ substantially from the economic assumptions used in making its determinations.  In addition, no assurances can be made concerning the future financial condition of borrowers, the deterioration of which would require additional provisions in subsequent periods.

15



---

Non-accrual/Impaired Loans

A loan is classified as non-accrual if, in the opinion of management, reasonable doubt as to the collectibility of the account arises.  In addition, commercial, financial and agricultural loans are classified as non-accrual when the loans become 90 days or more past due, and all other loans 120 days or more past due.  At the time the account is placed on non-accrual status, all previously accrued interest is charged against current earnings. At the time the accrual of interest is discontinued, future income is recognized only when cash is received depending on management's assessment of the collectibility of principal.  At March 31, 2004, the Company had nonaccrual loans of $3,309,000.



A loan is considered impaired when, based upon current information and events, it is probable that the Company will be unable to collect all principal and interest amounts due according to the contractual terms of the loan agreement.  Included in the non-accrual loans at March 31, 2004 were impaired loans totaling $2.7 million. The average balance of impaired loans during the first quarter of fiscal 2004 was $2.1 million.  Impaired loans had a related allowance allocation of $91,000 and income recognized in 2004 for impaired loans totaled $13,000.

Four borrowers represent approximately $1.5 million of total impaired loans:

The largest of these borrowers has several credits totaling $470,000 which are secured by commercial property related to the operation of a mobile home park and dealership.  These credits were classified as impaired and placed in non-accrual status in the first quarter of 2004 due to the deteriorating financial condition of the borrower.
The second borrower relationship with credits totaling $375,000 was also classified as impaired and placed in non-accrual status in the first quarter of 2004 due to the deteriorating financial condition of the borrower. These credits are collateralized by a bed and breakfast facility and the borrower continues to pay as agreed.
The third credit relationship totaling $355,000 involves a borrower in the transportation business.  This credit relationship was classified as impaired and placed in non-accrual status in the third quarter of 2003 due to the borrower's deteriorating financial condition.  During the fourth quarter of 2003, the borrower filed for bankruptcy protection.
The fourth credit relationship involves a participated loan for a dairy operation.  Since 1999, the Company's attempts to foreclose on the remaining collateral have been forestalled by litigation with the borrower.  To date, the Company has prevailed in the litigation and the borrower's appeals.  Throughout the process, the Company continued its collateral evaluations.  The current credit balances total $311,000.  In addition to foreclosure litigation, the Company has also been named in a lender liability lawsuit by the borrower.  The Company believes the claim has no merit and intends to vigorously defend.  See "Part II -- Other Information -- Item 1.  Legal Proceedings."  Based on the current reserve levels and the collateral securing the credits, management does not consider any of the remaining non-performing loans to pose any further significant risk to the capital position or future earnings of the Company.  Based on the current reserve levels and the collateral securing the credits, management believes none of the non-performing assets, including other real estate owned, at March 31, 2004, pose any significant risk to the operations, liquidity or capital position of the Company.   Item 3.  Quantitative and Qualitative Disclosures About Market Risk.  Market risk for the Company is comprised primarily from interest rate risk exposure and liquidity risk.   Since virtually all of the interest-earning assets and paying liabilities are at the Bank, virtually all of the interest rate risk and liquidity risk lies at the Bank level.  The Bank is not subject to currency exchange risk or commodity price risk, and has no trading portfolio, and therefore, is not subject to any trading risk.  In addition, the Bank does not participate in hedging transactions such as interest rate swaps and caps.  Changes in interest rates will impact both income and expense recorded and also the market value of long-term interest-earning assets.  Interest rate risk and liquidity risk management is performed at the Bank level.  Although the Bank has a diversified loan portfolio, loans outstanding to individuals and businesses are dependent upon the local economic conditions in the immediate trade area.


16



---

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



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



At March 31, 2004, the Company had a cumulative negative gap of $54.6 million at the one-year horizon.  The gap analysis indicates that if interest rates were to rise 100 basis points (1.00%), the Company's net interest income would decline at the one-year horizon because the Company's rate sensitive liabilities would reprice faster than rate sensitive assets.  Conversely, if rates were to fall 100 basis points, the Company would earn more in net interest income. However, not all assets and liabilities with similar maturities and repricing opportunities will reprice at the same time or to the same degree.  The pricing on all deposit products, for example, is determined by management, and therefore can be controlled as to the extent and timing of repricing.  As a result, the Company's gap position does not necessarily predict the impact on interest income given a change in interest rate levels.



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



The simulation also calculates net interest income based upon rate increases or decreases of + 300 basis points (or 3.00%) or - 100 basis points (or 1.00%) in 100 basis point (or 1.00%) increments.  The analysis reprices the balance sheet and forecasts future cash flows over a one-year horizon at the new interest rate levels.  The cash flows are then totaled to calculate net interest income.  Assumptions are made for loan and investment pre-payment speeds and are incorporated into the simulation as well.  Loan and investment pre-payment speeds will increase as interest rates decrease and slow as interest rates rise.  The current analysis indicates that, given a 100 basis point overnight decrease in interest rates, the Company would experience a potential $396,000 or 3.8% decline in net interest income.  If rates were to increase 300 basis points, the analysis indicates that the Company's net interest income would increase $511,000 or 4.9%.  It is important to note, however, that this exercise would be of an immediate, overnight interest rate change sustained for a one year period.  It would be more likely to have incremental changes in interest rates, rather than a single significant increase or decrease.  When management believes interest rate movements will occur, it can restructure the balance sheet and thereby the ratio of rate sensitive assets to rate sensitive liabilities, which in turn will affect the net interest income.  As mentioned earlier, in gap analysis, as well as simulation analysis, not all assets and liabilities with similar maturities and repricing opportunities will reprice at the same time or to the same degree and therefore, could effect forecasted results.



Much of the Company's deposits have the ability to reprice immediately; however, deposit rates are not tied to an external index.  As a result, although changing market interest rates impact repricing, the Company retains much of the control over repricing by determining itself the extent and timing of repricing of deposit products.

17



---

In addition, the Company maintains a significant portion of its investment portfolio as available for sale securities and also has a significant variable rate loan portfolio, which is used to offset rate sensitive liabilities.



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



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



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



Item 4.  Controls and Procedures



As of the quarter ended March 31, 2004, the Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's President and Chief Executive Officer along with the Company's Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures pursuant to Exchange Act Rule 13a-14.  Based upon that evaluation, the Company's President and Chief Executive Officer along with the Company's Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Company's periodic SEC filings.  There have been no significant changes in the Company's internal controls or in other factors which could significantly affect internal controls subsequent to the date the Company carried out its evaluation.



A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected, and, thus, the Company's management cannot provide absolute assurance that the Company's disclosure controls will prevent all errors and all fraud.

18



---



PART II -- OTHER INFORMATION



Item 1.  Legal Proceedings



In January 2004, two lawsuits were filed by a borrower and guarantor arising out of financings by the Bank consummated in March 1998.  These suits were filed in the Court of Common Pleas of Lawrence County, Pennsylvania.  Todd W. Booher v. First National Bank of Slippery Rock (Case No. 10124 of 2004, C.A.) and Estate of Pansie Booher v. First National Bank of Slippery Rock (Case No. 10125 of 2004, C.A.).  Among other things, the suits allege that as a result of the Bank's commercially unreasonable sale of certain collateral, the plaintiff suffered losses of approximately $1.3 million.  The Corporation has filed preliminary objections to the complaints.  The Corporation believes it has meritorious defenses and intends to vigorously defend.  However, no assurances can be given as to the ultimate outcome of these proceedings.



Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities
                (none)



Item 3.  Defaults Upon Senior Securities
                (none)



Item 4.  Submission of Matters to a Vote of Security Holders
                (none)



Item 5.  Other Information
                (none)

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

(a)    Exhibits required by Item 601 of Regulation S -- K: Exhibit Number 31.1    Rule 13a-14(a)/15d-14(a) Certification -- Chief Executive Officer 31.2    Rule 13a-14(a)/15d-14(a) Certification -- Chief Financial Officer 32.1    Section 1350 Certification -- Chief Executive Officer 32.2    Section 1350 Certification -- Chief Financial Officer 99.0    Independent Auditor's Review (b) Reports on Form 8-K --  
                         Filed on April 30, 2004 announcing first quarter earnings. Filed on May 6, 2004 regarding announcement of definitive merger agreement with F.N.B. Corporation.


19



---







SIGNATURES



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



Slippery Rock Financial Corporation
         (Registrant)



|Date: May 14, 2004 |  | By:/s/William C. Sonntag
William C. Sonntag
President & CEO
|------------------ |  | -----------------------------------------------------------
|                   |  |                                                            
|                   |  |                                                            
|Date: May 14, 2004 |  | By:/s/ Mark A. Volponi
Mark A. Volponi
CFO                 



---







Exhibit 31.1

|Rule 13a-14(a)/15d-14(a) Certification                                                                                            
|----------------------------------------------------------------------------------------------------------------------------------
|I, William C. Sonntag, President and Chief Executive Officer of Slippery Rock Financial Corporation (the "Company"), certify that:
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  
|                                                                                                                                  



|Date:_May 14, 2004 |  | /s/ William C. Sonntag________       
|------------------ |  | -------------------------------------
|                   |  | President and Chief Executive Officer









---

Exhibit 31.2

|Rule 13a-14(a)/15d-14(a) Certification                                                                           
|-----------------------------------------------------------------------------------------------------------------
|I, Mark A. Volponi, Chief Financial Officer of Slippery Rock Financial Corporation (the "Company"), certify that:
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 
|                                                                                                                 





|Date:_May 14, 2004 |  | /s/ Mark A. Volponi________
|------------------ |  | ---------------------------
|                   |  | Chief Financial Officer    









---

Exhibit 32.1



Section 1350 Certification





In connection with the Quarterly Report of Slippery Rock Financial Corporation (the "Company") on Form 10-Q for the period ending March 31, 2004 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, William C. Sonntag, Chief Executive Officer, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:



(1)	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and



(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.







/s/ William C. Sonntag_______



Chief Executive Officer





May 14, 2004









---

Exhibit 32.2



Section 1350 Certification





In connection with the Quarterly Report of Slippery Rock Financial Corporation (the "Company") on Form 10-Q for the period ending March 31, 2004 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Mark A. Volponi, Chief Financial Officer, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:



(1)	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and



(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.







/s/ Mark A. Volponi_______



Chief Financial Officer





May 14, 2004







---

Exhibit 99.0

INDEPENDENT ACCOUNTANT'S REPORT











Board of Directors and Stockholders
Slippery Rock Financial Corporation

We have reviewed the accompanying consolidated balance sheet of Slippery Rock Financial Corporation and subsidiary as of March 31, 2004, and the related consolidated statements of income and comprehensive income for the three-month periods ended March 31, 2004 and 2003, and the consolidated statement of cash flows for the three-month periods ended March 31, 2004 and 2003, and the consolidated statement of changes in stockholders' equity for the three-month period ended March 31, 2004.  These financial statements are the responsibility of the Company's management.



We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants.  A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.



Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.



We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheet as of December 31, 2003, and the related consolidated statements of income, changes in stockholders' equity and cash flows for the year then ended (not presented herein); and in our report dated January 30, 2004 we expressed an unqualified opinion on those consolidated financial statements.







/s/ S.R. Snodgrass, A.C.
Wexford, PA
April 15, 2004