##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-K



(Mark One)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended December 31, 2003



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from
 to



Commission file number 0-23134



NB&T FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Ohio                                                           |  | 31-1004998                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



48 N. South Street,
Wilmington, Ohio 45177

(Address of principal executive offices) (Zip Code)



Registrants telephone number: (513) 382-1441



Securities registered pursuant to Section 12(b) of the Act: None



Securities registered pursuant to 12(g) of the Act:



Common Shares, without par value

(Title of Class)



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

Yes x No ̈



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of the registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ̈



Indicate
by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act) Yes ̈No x



Based on the closing sales price on February 27, 2004 of $29.60 per, the
aggregate market value of the issuers shares held by nonaffiliates was $56,349,490.



As of March 17, 2004, 3,223,483 common shares were issued and outstanding.



---



---

##### Table of Contents

DOCUMENTS INCORPORATED BY REFERENCE



The following sections of the definitive Proxy Statement for the 2004 Annual Meeting of Shareholders of NB&T Financial Group, Inc. (the
Proxy Statement), are incorporated by reference into Part III of this Form 10-K:



1. Board of Directors;



2. Executive Officers;



3. Section 16(a) Beneficial Ownership Reporting Compliance;



4. Compensation of Executive Officers and Directors;



5. Voting Securities and Ownership of Certain Beneficial Owners and Management; and



6. Certain Relationships and Related Transactions.



NB&T FINANCIAL GROUP, INC.

For the Year Ended December 31, 2003

Table of Contents



|              |  |                                                                                       |  |     
|------------- |  | ------------------------------------------------------------------------------------- |  | ----
|              |  |                                                                                       |  | Page
|             
|PART I       
|              |  |                                                                                      
|Item 1:       |  | Business                                                                              |  | 3   
|Item 2:       |  | Properties                                                                            |  | 13  
|Item 3:       |  | Legal Proceedings                                                                     |  | 13  
|Item 4:       |  | Submission of Matters to a Vote of Security Holders                                   |  | 13  
|             
|Part II      
|              |  |                                                                                      
|Item 5:       |  | Market for Registrants Common Equity and Related Stockholder Matters                 |  | 14  
|Item 6:       |  | Selected Financial Data                                                               |  | 15  
|Item 7:       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 16  
|Item 7A:      |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 26  
|Item 8:       |  | Financial Statements and Supplementary Data                                           |  | 27  
|Item 9:       |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure  |  | 60  
|Item 9A:      |  | Controls & Procedures                                                                 |  | 60  
|             
|Part III     
|              |  |                                                                                      
|Item 10:      |  | Directors and Executive Officers of the Registrant                                    |  | 60  
|Item 11:      |  | Executive Compensation                                                                |  | 60  
|Item 12:      |  | Security Ownership of Certain Beneficial Owners and Management                        |  | 60  
|Item 13:      |  | Certain Relationships and Related Transactions                                        |  | 60  
|Item 14:      |  | Principal Accountant Fees and Services                                                |  | 61  
|             
|Part IV      
|              |  |                                                                                      
|Item 15:      |  | Exhibits, Financial Statement Schedules, and Reports on Form 8-K                      |  | 62  
|              | 
|Exhibit Index |  | 62                                                                                   
|              | 
|Signatures    |  | 63                                                                                   



2



---

##### Table of Contents

PART I



|Item 1. | Description of Business
|------- | -----------------------



GENERAL



NB&T
Financial Group, Inc. (NB&T Financial), an Ohio corporation, is a bank holding company which owns all of the issued and outstanding common shares of The National Bank and Trust Company, chartered under the laws of the United States
(the Bank). The Bank is engaged in the commercial banking business in southwestern Ohio, providing a variety of consumer and commercial financial services. The primary business of the Bank consists of accepting deposits, through various
consumer and commercial deposit products, and using such deposits to fund consumer loans, including automobile loans, loans secured by residential and non-residential real estate, and commercial and agricultural loans. All of the foregoing deposit
and lending services are available at each of the Banks full-service offices. The Bank has also installed cash dispensers in convenience stores in three states as of the end of 2003. The Bank also has a trust department which presently
administers 673 accounts having combined assets of $213,175,000.



In December
2001, NB&T Financial acquired a majority of the assets, totaling $48 million, and assumed the deposit liabilities, totaling $42 million, of Sabina Bank located in Sabina, Ohio, for an aggregate cash purchase price of approximately $12.9 million.



The Bank operates its wholly-owned subsidiary NB&T Insurance Agency, Inc.
(NB&T Insurance). NB&T Insurance has four locations, with its principal office in Wilmington, Ohio. During 2002, the Bank acquired one agency located in Hillsboro, Ohio for a total of approximately $50,000 cash. This agency was
merged into NB&T Insurance. NB&T Insurance sells a full line of insurance products, including: property and casualty, life, health, and annuities.



Because of its ownership of all the outstanding stock of the Bank, NB&T Financial is subject to regulation, examination and oversight by the Board of Governors of the
Federal Reserve System (the FRB) under the Bank Holding Company Act of 1956, as amended (the BHCA). The Bank, as a national bank, is subject to regulation, examination and oversight by the Office of the Comptroller of the
Currency (the OCC) and special examination by the FRB. The Bank is a member of the Federal Reserve Bank of Cleveland. In addition, since its deposits are insured by the Federal Deposit Insurance Corporation (the FDIC), the
Bank is also subject to some regulation, oversight and special examination by the FDIC. The Bank must file periodic financial reports with the FDIC, the OCC and the Federal Reserve Bank of Cleveland. Examinations are conducted periodically by these
federal regulators to determine whether the Bank and NB&T Financial are in compliance with various regulatory requirements and are operating in a safe and sound manner.



Since its incorporation in 1980, NB&T Financials activities have been limited primarily to holding the common shares of the Bank.
Consequently, the following discussion focuses primarily on the business of the Bank.



FORWARD-LOOKING STATEMENTS



Statements
preceded by, followed by or that otherwise include the words believes, expects, anticipates, intends, estimates, plans, may increase, may fluctuate,
will likely result, and similar expressions or future or conditional verbs such as will, should, would, and could are generally forward-looking in nature and not historical facts. Results
could differ materially from those expressed in such forward-looking statements due to a number of factors, including (1) the effect of economic conditions and interest rates on a national, regional or international basis; (2) competitive pressures
in the retail banking, financial services, insurance and other industries; (3) the financial resources of, and products available to, competitors; (4) changes in laws and regulations, including changes in accounting standards; (5) changes in policy
by regulatory agencies; and (6) changes in the securities markets. Any forward-looking statements are not guarantees of future performance. They involve risks, uncertainties and assumptions, and actual results could differ materially from those
contemplated by those forward-looking statements. Many of the factors that will determine these results are beyond the Companys ability to control or predict. The Company disclaims any duty to update any forward-looking statements, all of
which are qualified by the statements in this section.



3



---

##### Table of Contents

Lending Activities



General. The Banks income consists primarily of interest income generated by lending activities, including the origination of loans secured by residential and
nonresidential real estate, commercial and agricultural loans, and consumer loans.



Loan Maturity Schedule. The following table sets forth certain information at December 31, 2003, regarding the net dollar amount of certain loans maturing in the Banks portfolio, based on contractual terms to maturity. Demand loans,
loans having no stated schedule of repayment and no stated maturity, and overdrafts are reported as due in one year or less (thousands):



|                          |  |             |        |              |   |             |  |       |        |  |   |        
|------------------------- |  | ----------- | ------ | ------------ | - | ----------- |  | ----- | ------ |  | - | -------
|                          |  | Due 0-1Year |        | Due 1-5Years |   | Due 5+Years |  | Total
|Commercial and Industrial |  | $           | 17,605 |              | $ | 19,142      |  | $     | 52,874 |  | $ | 89,621 
|Commercial Real Estate    |  |             | 4,618  |              |   | 3,698       |  |       | 27,083 |  |   | 35,399 
|Real Estate Construction  |  |             | 9,050  |              |   | 2,246       |  |       |       |  |   | 11,296 
|Agricultural              |  |             | 9,527  |              |   | 3,957       |  |       | 9,357  |  |   | 22,841 
|                          |  |             |        |              |   |             |  |       |        |  |   |        
|Total                     |  | $           | 40,800 |              | $ | 29,043      |  | $     | 89,314 |  | $ | 159,157
|                          |  |             |        |              |   |             |  |       |        |  |   |        



The following table sets forth the
dollar amount of certain loans, due after one year from December 31, 2003, which have predetermined interest rates and floating or adjustable interest rates (thousands):



|                          |  |                    |        |                            |   |         |  |   |        
|------------------------- |  | ------------------ | ------ | -------------------------- | - | ------- |  | - | -------
|                          |  | PredeterminedRates |        | Floating orAdjustableRates |   | Total  
|Commercial and Industrial |  | $                  | 26,557 |                            | $ | 63,064  |  | $ | 89,621 
|Commercial Real Estate    |  |                    | 7,548  |                            |   | 27,851  |  |   | 35,399 
|Real Estate Construction  |  |                    | 951    |                            |   | 10,345  |  |   | 11,296 
|Agricultural              |  |                    | 4,879  |                            |   | 17,962  |  |   | 22,841 
|                          |  |                    |        |                            |   |         |  |   |        
|Total                     |  | $                  | 39,935 |                            | $ | 119,222 |  | $ | 159,157
|                          |  |                    |        |                            |   |         |  |   |        



Commercial and Industrial Lending. The
Bank originates loans to businesses in its market area, including floor plan loans to automobile dealers and loans guaranteed by the Small Business Administration. The typical commercial borrower is a small to mid-sized company with
annual sales under $5,000,000. The majority of commercial loans are made at adjustable rates of interest tied to the prime rate. Commercial loans typically have terms of up to five years. At December 31, 2003 the Bank had $89.6 million, or 22% of
total loans, invested in commercial and industrial loans. Commercial and industrial lending entails significant risks. Such loans are subject to greater risk of default during periods of adverse economic conditions. Because such loans are secured by
equipment, inventory, accounts receivable and other non-real estate assets, the collateral may not be sufficient to ensure full payment of the loan in the event of a default.



Commercial Real Estate. The Bank makes loans secured by commercial real estate located in its market area. Such loans generally are
adjustable-rate loans for terms of up to 20 years. The types of properties securing loans in the Banks portfolio include warehouses, retail outlets and general industrial use properties. At December 31, 2003, the Bank had $46.7 million, or 11%
of total loans, invested in commercial real estate loans. Commercial real estate lending generally entails greater risks than residential real estate lending. Such loans typically involve larger balances and depend on the income of the property to
service the debt. Consequently, the risk of default on such loans may be more sensitive to adverse economic conditions. The Bank attempts to minimize such risks through prudent underwriting practices.



Agricultural Loans. The Bank makes agricultural loans, which include loans to finance farm
operations, equipment purchases, and land acquisition. The repayment of such loans is significantly dependent upon income from farm operations, which can be adversely affected by weather and other physical conditions, government policies and general
economic conditions. At December 31, 2003, the Bank had $22.8 million, or 6% of total loans, invested in agricultural loans.



Residential Real Estate. The Bank makes loans secured by one- to four-family residential real estate and multi-family (over four units) real estate located in its market
area. The Bank originates both fixed-rate mortgage loans and adjustable-rate mortgage loans (ARMs). Fixed-rate loans with terms of 20 to 30 years are typically originated for sale in the secondary market. ARMs are held in the Banks
portfolio. At December 31, 2003, the Bank had $158.9 million, or 39% of total loans, invested in residential real estate loans.



Installment Loans. The Bank makes a variety of consumer installment loans, including home equity loans, automobile loans, recreational vehicle loans, and overdraft
protection. Consumer loans involve a higher risk of default than loans secured by one- to four-family residential real estate, particularly in the case of consumer loans which are unsecured or secured by rapidly depreciating



4



---

##### Table of Contents

assets, such as automobiles. Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan
balance as a result of the greater likelihood of damage, loss or depreciation, and the remaining deficiency may not warrant further substantial collection efforts against the borrower. In addition, consumer loan collections depend on the
borrowers continuing financial stability, and thus are more likely to be adversely affected by job loss, illness or personal bankruptcy. Various federal and state laws, including federal and state bankruptcy and insolvency laws, may also limit
the amount which can be recovered on such loans. At December 31, 2003, the Bank had $88 million, or 21% of total loans, invested in installment loans.



Credit Card Service. The Bank offers credit card services directly through a correspondent bank.



Loan Processing. Loan officers are authorized by the Board of Directors to approve loans up to specified limits. Loans exceeding the loan
officers approval authority are referred to the Banks Senior Loan Committee. Any loans made by the Bank in excess of the limits established for the Senior Loan Committee must be approved by the Chairman of the Board and the President of
the Bank as representatives of the Board of Directors. All loans in excess of $50,000 are reported to the Board on a monthly basis.



Loan Originations, Purchases and Sales. Although the Bank generally does not purchase loans, purchases could occur in the future. Fixed-rate residential real estate loans
are originated for sale in the secondary market. From time to time, the Bank sells participation interests in loans it originates.



Allowance for Loan Losses. Federal regulations require that the Bank establish prudent general allowances for loan losses. Senior management, with oversight
responsibility provided by the Board of Directors, reviews on a monthly basis the allowance for loan losses as it relates to a number of relevant factors, including but not limited to, historical trends in the level of non-performing assets and
classified loans, current charge-offs and the amount of the allowance as a percent of the total loan portfolio. While management believes that it uses the best information available to determine the allowance for loan losses, unforeseen market
conditions could result in adjustments, and net earnings could be significantly affected if circumstances differ substantially from the assumptions used in making the final determination. At December 31, 2003, the Banks allowance for loan
losses totaled $4.8 million, of which 48% was allocated to specific credits, and the rest was allocated based on previous charge-off experience, portfolio risk and economic conditions.



5



---

##### Table of Contents

Because the loan loss allowance is based on estimates, it is monitored regularly and adjusted as necessary to provide an
adequate allowance.



The following table sets forth an analysis of the
Banks allowance for losses on loans for the periods indicated (dollars in thousands):



|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|----------------------------------------------------------------------- |  | ------------ | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                        |  | December 31, |        
|                                                                        |  | 2003         |         |   | 2002 |   |         | 2001 |  |   | 2000    |   |  | 1999 |        
|Balance at beginning of period                                          |  | $            | 4,010   |   |      | $ | 3,810   |      |  | $ | 3,802   |   |  | $    | 3,222   |   |  | $ | 2,641   |  
|Charge-offs:                                                            |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Commercial and industrial                                               |  |              | (696    | ) |      |   | (486    | )    |  |   | (691    | ) |  |      | (858    | ) |  |   | (200    | )
|Commercial real estate                                                  |  |              | (97     | ) |      |   | (53     | )    |  |   | (50     | ) |  |      | (15     | ) |  |   | (10     | )
|Agricultural                                                            |  |              | (35     | ) |      |   | (53     | )    |  |   | (119    | ) |  |      | (107    | ) |  |   | (10     | )
|Residential real estate                                                 |  |              | (1,093  | ) |      |   | (238    | )    |  |   | (150    | ) |  |      | (66     | ) |  |   | (9      | )
|Installment                                                             |  |              | (1,385  | ) |      |   | (1,346  | )    |  |   | (1,318  | ) |  |      | (825    | ) |  |   | (842    | )
|Other                                                                   |  |              | (316    | ) |      |   | (9      | )    |  |   | (18     | ) |  |      |        |   |  |   |        |  
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total charge-offs                                                       |  |              | (3,622  | ) |      |   | (2,185  | )    |  |   | (2,346  | ) |  |      | (1,871  | ) |  |   | (1,071  | )
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Recoveries:                                                             |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Commercial and industrial                                               |  |              | 200     |   |      |   | 49      |      |  |   | 33      |   |  |      | 62      |   |  |   | 27      |  
|Commercial real estate                                                  |  |              | 15      |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   | 9       |  
|Agricultural                                                            |  |              |        |   |      |   | 10      |      |  |   | 9       |   |  |      | 5       |   |  |   |        |  
|Residential real estate                                                 |  |              | 37      |   |      |   | 7       |      |  |   | 2       |   |  |      | 1       |   |  |   | 1       |  
|Installment                                                             |  |              | 255     |   |      |   | 219     |      |  |   | 188     |   |  |      | 183     |   |  |   | 213     |  
|Other                                                                   |  |              | 16      |   |      |   |        |      |  |   |        |   |  |      | 1       |   |  |   | 2       |  
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total recoveries                                                        |  |              | 523     |   |      |   | 285     |      |  |   | 232     |   |  |      | 252     |   |  |   | 252     |  
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net charge-offs                                                         |  |              | (3,099  | ) |      |   | (1,900  | )    |  |   | (2,114  | ) |  |      | (1,619  | ) |  |   | (819    | )
|Acquired in acquisition                                                 |  |              |         |   |      |   |         |      |  |   | 622     |   |  |      |         |   |  |   |         |  
|Provision for possible loan losses                                      |  |              | 3,919   |   |      |   | 2,100   |      |  |   | 1,500   |   |  |      | 2,199   |   |  |   | 1,400   |  
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Balance at end of period                                                |  | $            | 4,830   |   |      | $ | 4,010   |      |  | $ | 3,810   |   |  | $    | 3,802   |   |  | $ | 3,222   |  
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Ratio of net charge-offs to average loans outstanding during the period |  |              | 0.77    | % |      |   | 0.49    | %    |  |   | 0.58    | % |  |      | 0.44    | % |  |   | 0.25    | %
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Average loans outstanding                                               |  | $            | 400,008 |   |      | $ | 385,324 |      |  | $ | 366,190 |   |  | $    | 367,419 |   |  | $ | 330,734 |  
|                                                                        |  |              |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  



The distribution of the Companys
allowance for losses on loans at December 31, 2003 is as follows (thousands):



|                          |  |        |       |                                                     |     |  
|------------------------- |  | ------ | ----- | --------------------------------------------------- | --- | -
|                          |  | Amount |       | Loans in EachCategory as aPercentage of Total Loans |    
|Commercial and industrial |  | $      | 615   |                                                     | 22  | %
|Commercial real estate    |  |        | 2,134 |                                                     | 11  |  
|Agricultural              |  |        | 164   |                                                     | 6   |  
|Residential real estate   |  |        | 1,220 |                                                     | 39  |  
|Installment               |  |        | 577   |                                                     | 21  |  
|Other                     |  |        | 27    |                                                     | 1   |  
|Unallocated               |  |        | 93    |                                                     |    |  
|                          |  |        |       |                                                     |     |  
|Total                     |  | $      | 4,830 |                                                     | 100 | %
|                          |  |        |       |                                                     |     |  



6



---

##### Table of Contents

Investment Activities



The following table sets forth the composition of the Banks securities portfolio, based on amortized cost, at the dates indicated (thousands):



|                                       |  |                 |         |      |   |         |  |   |        
|-------------------------------------- |  | --------------- | ------- | ---- | - | ------- |  | - | -------
|                                       |  | At December 31,
|                                       |  | 2003            |         | 2002 |   | 2001   
|Securities available for sale:         |  |                 |         |      |   |         |  |   |        
|U.S. Treasuries & U.S. agency notes    |  | $               | 60,502  |      | $ | 44,315  |  | $ | 54,117 
|U.S. agency mortgage-backed securities |  |                 | 42,696  |      |   | 101,495 |  |   | 96,071 
|Other mortgage-backed securities       |  |                 | 41,380  |      |   | 3,077   |  |   | 5,021  
|Municipals                             |  |                 | 7,810   |      |   | 8,576   |  |   | 8,572  
|Other securities                       |  |                 | 10      |      |   | 8,010   |  |   | 8,010  
|                                       |  |                 |         |      |   |         |  |   |        
|Total securities available for sale    |  |                 | 152,398 |      |   | 165,473 |  |   | 171,791
|                                       |  |                 |         |      |   |         |  |   |        
|Securities held to maturity:           |  |                 |         |      |   |         |  |   |        
|Municipals                             |  |                 | 38,681  |      |   | 44,490  |  |   | 44,430 
|                                       |  |                 |         |      |   |         |  |   |        
|Total securities held to maturity      |  |                 | 38,681  |      |   | 44,490  |  |   | 44,430 
|                                       |  |                 |         |      |   |         |  |   |        
|Total securities                       |  | $               | 191,079 |      | $ | 209,963 |  | $ | 216,221
|                                       |  |                 |         |      |   |         |  |   |        



The following table sets forth the
amortized cost of the Banks securities portfolio at December 31, 2003. U.S. agency mortgage-backed securities and other mortgage-backed securities are categorized according to their expected prepayment speeds. All other securities are
categorized based on contractual maturity. Actual maturities may differ from contractual maturities when borrowers have the right to call or prepay obligations. Yields do not include the effect of income taxes (dollars in thousands).



|                                              |  |                  |        |                      |      |               |   |                      |  |               |  |                      |    |               |       |                      |   |               |  |                      |  |   |         |  |     
|--------------------------------------------- |  | ---------------- | ------ | -------------------- | ---- | ------------- | - | -------------------- |  | ------------- |  | -------------------- | -- | ------------- | ----- | -------------------- | - | ------------- |  | -------------------- |  | - | ------- |  | ----
|                                              |  | Less than 1 Year |        | 1 to 5 Years         |      | 5 to 10 Years |   | Over 10 Years        |  | Total        
|                                              |  | AmortizedCost    |        | WeightedAverageYield |      | AmortizedCost |   | WeightedAverageYield |  | AmortizedCost |  | WeightedAverageYield |    | AmortizedCost |       | WeightedAverageYield |   | AmortizedCost |  | WeightedAverageYield
|Securities available for sale:                |  |                  |        |                      |      |               |   |                      |  |               |  |                      |    |               |       |                      |   |               |  |                      |  |   |         |  |     
|U.S. Treasuries & U.S. agency notes           |  | $                | 37,981 |                      | 2.75 |               | $ | 22,521               |  | 2.67          |  | $                    |   |               |       |                      | $ |              |  |                      |  | $ | 60,502  |  | 2.72
|U.S. agency mortgage-backed securities        |  |                  | 694    |                      | 4.56 |               |   | 41,982               |  | 5.07          |  |                      | 20 |               | 13.45 |                      |   |               |  |                      |  |   | 42,696  |  | 5.07
|Other mortgage-backed securities              |  |                  | 47     |                      | 1.80 |               |   | 41,333               |  | 3.66          |  |                      |   |               |       |                      |   |               |  |                      |  |   | 41,380  |  | 3.66
|Municipals                                    |  |                  | 1,000  |                      | 5.00 |               |   |                     |  |              |  |                      |   |               |       |                      |   | 6,810         |  | 5.03                 |  |   | 7,810   |  | 5.03
|Other securities                              |  |                  |       |                      |      |               |   |                      |  |              |  |                      |   |               |       |                      |   | 10            |  |                     |  |   | 10      |  |    
|                                              |  |                  |        |                      |      |               |   |                      |  |               |  |                      |    |               |       |                      |   |               |  |                      |  |   |         |  |     
|Total securities available for sale           |  |                  | 39,722 |                      | 2.84 |               |   | 105,836              |  | 4.01          |  |                      | 20 |               | 13.45 |                      |   | 6,820         |  | 5.02                 |  |   | 152,398 |  | 3.75
|                                              |  |                  |        |                      |      |               |   |                      |  |               |  |                      |    |               |       |                      |   |               |  |                      |  |   |         |  |     
|Total securities held to maturity: Municipals |  |                  |       |                      |      |               |   | 100                  |  | 4.50          |  |                      |   |               |       |                      |   | 38,581        |  | 5.04                 |  |   | 38,681  |  | 5.04
|                                              |  |                  |        |                      |      |               |   |                      |  |               |  |                      |    |               |       |                      |   |               |  |                      |  |   |         |  |     
|Total securities                              |  | $                | 39,722 |                      | 2.84 |               | $ | 105,936              |  | 4.01          |  | $                    | 20 |               | 13.45 |                      | $ | 45,401        |  | 5.04                 |  | $ | 191,079 |  | 4.01
|                                              |  |                  |        |                      |      |               |   |                      |  |               |  |                      |    |               |       |                      |   |               |  |                      |  |   |         |  |     



7



---

##### Table of Contents

Trust Services



The Bank received trust powers in 1922 and currently holds $ 214 million in net assets held in 673 accounts on December 31, 2003 in the Trust Department. These assets are
not included in the Banks balance sheet because, under federal law, neither the Bank nor its creditors can assert any claim against funds held by the Bank in its fiduciary capacity. In addition to administering trusts, the services offered by
the Trust Department includes investment management, estate planning and administration, tax and financial planning and employee benefit plan administration. The Trust Department also provides investment services to customers of the Bank and others,
enabling them to purchase fixed annuities, variable annuities, mutual funds, and stocks and bonds. The Trust Department is staffed by three officers and five staff members and generated $863,000 in fee income during 2003.



Deposits and Borrowings



General: Deposits have traditionally been the primary source of the Banks funds for use in lending and other investment activities. In
addition to deposits, the Bank derives funds from interest payments and principal repayments on loans and income on earning assets. Loan payments are a relatively stable source of funds, while deposit inflows and outflows fluctuate more in response
to general interest rates and money market conditions.



Deposits: Deposits are
attracted principally from within the Banks market area through the offering of numerous deposit instruments, including checking accounts, regular passbook savings accounts, NOW accounts, money market deposit accounts, term certificate
accounts and individual retirement accounts (IRAs). Interest rates paid, maturity terms, service fees and withdrawal penalties for the various types of accounts are established periodically by the Banks Asset/Liability Committee
and the Executive Committee based on the Banks liquidity requirements, growth goals and market trends. The Company has not used brokers in the past to attract deposits, although competition from banks and other financial institutions has
caused the Company to include this as a viable alternative to funding needs. Currently the amount of deposits from outside the Banks market area is not significant.



The following table sets forth the dollar amount of time deposits greater than $100,000 maturing in the periods indicated (thousands):



|                           |  |                    |       
|-------------------------- |  | ------------------ | ------
|Maturity                   |  | AtDecember 31,2003
|Three months or less       |  | $                  | 11,417
|Over 3 months to 6 months  |  |                    | 8,826 
|Over 6 months to 12 months |  |                    | 8,783 
|Over twelve months         |  |                    | 6,307 
|                           |  |                    |       
|Total                      |  | $                  | 35,332
|                           |  |                    |       



Borrowings: The Federal Reserve System
functions as a central reserve bank providing credit for its member banks and certain other financial institutions. As a member in good standing of the Federal Reserve Bank of Cleveland, the Bank is authorized to apply for advances, provided certain
standards of credit-worthiness have been met. The Bank is also a member of the Federal Home Loan Bank system. The Bank currently has outstanding $124.5 million of borrowings from the Federal Home Loan Bank used primarily to fund the purchase of U.S.
agency mortgage-backed securities, other mortgage-backed securities and municipal bonds.



Short-term borrowings include securities sold under agreements to repurchase, federal funds purchased and U.S Treasury demand notes.



The following table sets forth certain information regarding the Banks outstanding borrowings at the dates and for the periods
indicated (dollars in thousands):



|                                                                                   |  |              |        |   |      |   |        |      |  |   |        |  
|---------------------------------------------------------------------------------- |  | ------------ | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                                   |  | December 31, |       
|                                                                                   |  | 2003         |        |   | 2002 |   |        | 2001 | 
|Maximum amount of short-term borrowings outstanding at any month end during period |  | $            | 36,480 |   |      | $ | 30,145 |      |  | $ | 44,158 |  
|Average amount of short-term borrowings outstanding during period                  |  | $            | 24,561 |   |      | $ | 23,445 |      |  | $ | 34,250 |  
|Amount of short-term borrowings outstanding at end of period                       |  | $            | 21,909 |   |      | $ | 19,240 |      |  | $ | 22,055 |  
|Weighted average interest rate of short-term borrowings during period              |  |              | .83    | % |      |   | 1.33   | %    |  |   | 3.76   | %
|Weighted average interest rate of short-term borrowings at end of period           |  |              | 0.65   | % |      |   | 0.87   | %    |  |   | 1.39   | %



8



---

##### Table of Contents

Average Balance Sheets



The following table presents, for the years indicated, the total dollar amounts of interest from average interest-earning assets and the resultant yields, as well as
the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. The table does not reflect any effect of income taxes and includes non-performing loans in the calculations (dollars in thousands).



|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|----------------------------------------------------------------- |  | ------------------------- | ------- | ---- | ---------- | ---- | - | -------------------- | - | ------------------------- |  | - | ---------- | - |  | -------------------- | - | ------------------------- | - | ------ | ---------- | - | ------- | -------------------- |  | ---- | - |  | - | ------
|                                                                  |  | 2003                      |         | 2002 |            | 2001
|                                                                  |  | AverageOutstandingBalance |         |      | Yield/Rate |      |   | InterestEarned /Paid |   | AverageOutstandingBalance |  |   | Yield/Rate |   |  | InterestEarned /Paid |   | AverageOutstandingBalance |   |        | Yield/Rate |   |         | InterestEarned /Paid
|Loans(1)                                                          |  | $                         | 400,008 |      |            | 6.60 | % |                      | $ | 26,408                    |  | $ | 385,324    |   |  | 7.55                 | % |                           | $ | 29,002 |            | $ | 366,190 |                      |  | 8.33 | % |  | $ | 30,508
|Securities available for sale                                     |  |                           | 185,867 |      |            | 3.37 |   |                      |   | 6,259                     |  |   | 183,104    |   |  | 4.89                 |   |                           |   | 8,946  |            |   | 137,422 |                      |  | 6.18 |   |  |   | 8,493 
|Securities held to maturity                                       |  |                           | 40,448  |      |            | 5.11 |   |                      |   | 2,067                     |  |   | 44,456     |   |  | 5.13                 |   |                           |   | 2,281  |            |   | 44,398  |                      |  | 5.12 |   |  |   | 2,275 
|Deposits in banks                                                 |  |                           | 537     |      |            | .56  |   |                      |   | 3                         |  |   | 893        |   |  | 1.61                 |   |                           |   | 14     |            |   | 461     |                      |  | 2.39 |   |  |   | 11    
|Federal funds sold                                                |  |                           | 9,656   |      |            | 1.08 |   |                      |   | 104                       |  |   | 10,270     |   |  | 1.53                 |   |                           |   | 157    |            |   | 19,073  |                      |  | 3.70 |   |  |   | 706   
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Total interest-earning assets                                     |  |                           | 636,516 |      |            | 5.47 |   |                      |   | 34,841                    |  |   | 624,047    |   |  | 6.49                 |   |                           |   | 40,400 |            |   | 567,544 |                      |  | 7.40 |   |  |   | 41,993
|Non-earning assets                                                |  |                           | 52,550  |      |            |      |   |                      |   |                           |  |   | 56,778     |   |  |                      |   |                           |   |        |            |   | 47,082  |                      |  |      |   |  |   |       
|Allowance for loan losses                                         |  |                           | (4,141  | )    |            |      |   |                      |   |                           |  |   | (3,865     | ) |  |                      |   |                           |   |        |            |   | (3,836  | )                    |  |      |   |  |   |       
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Total assets                                                      |  | $                         | 684,925 |      |            |      |   |                      |   |                           |  | $ | 676,960    |   |  |                      |   |                           |   |        |            | $ | 610,790 |                      |  |      |   |  |   |       
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Savings deposits                                                  |  | $                         | 43,805  |      |            | 0.45 |   |                      |   | 199                       |  | $ | 40,487     |   |  | 1.08                 |   |                           |   | 437    |            | $ | 31,120  |                      |  | 1.55 |   |  |   | 483   
|NOW and MMDA                                                      |  |                           | 175,524 |      |            | 0.72 |   |                      |   | 1,258                     |  |   | 173,392    |   |  | 1.39                 |   |                           |   | 2,410  |            |   | 136,002 |                      |  | 2.71 |   |  |   | 3,679 
|CDs over $100M                                                   |  |                           | 41,039  |      |            | 1.98 |   |                      |   | 811                       |  |   | 40,497     |   |  | 3.57                 |   |                           |   | 1,444  |            |   | 53,125  |                      |  | 5.45 |   |  |   | 2,895 
|Other time deposits                                               |  |                           | 155,351 |      |            | 2.96 |   |                      |   | 4,591                     |  |   | 171,380    |   |  | 3.93                 |   |                           |   | 6,737  |            |   | 168,385 |                      |  | 5.70 |   |  |   | 9,594 
|Short-term borrowings                                             |  |                           | 24,561  |      |            | 0.81 |   |                      |   | 198                       |  |   | 25,571     |   |  | 1.32                 |   |                           |   | 339    |            |   | 34,250  |                      |  | 3.76 |   |  |   | 1,287 
|Long-term debt                                                    |  |                           | 132,167 |      |            | 4.77 |   |                      |   | 6,306                     |  |   | 117,840    |   |  | 5.04                 |   |                           |   | 5,936  |            |   | 93,572  |                      |  | 5.25 |   |  |   | 4,911 
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Total interest-bearing liabilities                                |  |                           | 572,447 |      |            | 2.33 |   |                      |   | 13,363                    |  |   | 569,167    |   |  | 3.04                 |   |                           |   | 17,303 |            |   | 516,454 |                      |  | 4.42 |   |  |   | 22,849
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Demand deposits                                                   |  |                           | 51,654  |      |            |      |   |                      |   |                           |  |   | 50,147     |   |  |                      |   |                           |   |        |            |   | 40,883  |                      |  |      |   |  |   |       
|Other liabilities                                                 |  |                           | 2,372   |      |            |      |   |                      |   |                           |  |   | 3,593      |   |  |                      |   |                           |   |        |            |   | 2,778   |                      |  |      |   |  |   |       
|Capital                                                           |  |                           | 58,152  |      |            |      |   |                      |   |                           |  |   | 54,053     |   |  |                      |   |                           |   |        |            |   | 50,675  |                      |  |      |   |  |   |       
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Total liabilities and capital                                     |  | $                         | 684,925 |      |            |      |   |                      |   |                           |  | $ | 676,960    |   |  |                      |   |                           |   |        |            | $ | 610,790 |                      |  |      |   |  |   |       
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Net interest income                                               |  |                           |         |      |            |      |   |                      | $ | 21,478                    |  |   |            |   |  |                      |   |                           | $ | 23,097 |            |   |         |                      |  |      |   |  | $ | 19,144
|                                                                  |  |                           |         |      |            |      |   |                      |   |                           |  |   |            |   |  |                      |   |                           |   |        |            |   |         |                      |  |      |   |  |   |       
|Interest rate spread                                              |  |                           |         |      |            | 3.14 | % |                      |   |                           |  |   |            |   |  | 3.45                 | % |                           |   |        |            |   |         |                      |  | 2.98 | % |  |   |       
|Net interest income margin                                        |  |                           |         |      |            | 3.37 | % |                      |   |                           |  |   |            |   |  | 3.71                 | % |                           |   |        |            |   |         |                      |  | 3.37 | % |  |   |       
|Ratio of interest-earning assets to interest-bearing liablilities |  |                           | 111.19  | %    |            |      |   |                      |   |                           |  |   | 109.64     | % |  |                      |   |                           |   |        |            |   | 109.89  | %                    |  |      |   |  |   |       



|(1) | Includes nonaccrual loans and loan fees.
|--- | ----------------------------------------



9



---

##### Table of Contents

The following table describes the extent to which the changes in interest rates and changes in volume of interest-related
assets and liabilities have affected the Banks interest income and expense during the periods indicated for each category of interest-earning assets and interest-bearing liabilities. Information is provided on changes attributable to (i)
changes in volume (the difference between the average volume for the periods compared, multiplied by the prior years yield or rate paid), (ii) changes in rate (the difference between the weighted average yield or rate paid for the periods
compared, multiplied by the prior years average volume) and (iii) changes not solely attributable to either volume or rate (thousands).



|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|---------------------------------- |  | ------------------------------------- | ----- | - | ---- | - | ------ | ----------- |  | - | ----- | - |  | - | ------ | -
|                                   |  | Years ended December 31, 2003 vs 2002 |      
|                                   |  | Increase (decrease) due to            |      
|                                   |  | Volume                                |       |   | Rate |   |        | Rate/Volume |  |   | Total |  
|Interest income attributable to:   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Loans                              |  | $                                     | 1,105 |   |      | $ | (3,563 | )           |  | $ | (136  | ) |  | $ | (2,594 | )
|Securities available for sale      |  |                                       | 135   |   |      |   | (2,781 | )           |  |   | (41   | ) |  |   | (2,687 | )
|Securities held to maturity        |  |                                       | (206  | ) |      |   | (9     | )           |  |   | 1     |   |  |   | (214   | )
|Deposits in banks                  |  |                                       | (6    | ) |      |   | (9     | )           |  |   | 4     |   |  |   | (11    | )
|Federal funds sold                 |  |                                       | (9    | ) |      |   | (46    | )           |  |   | 2     |   |  |   | (53    | )
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Total interest-earning assets      |  |                                       | 1,019 |   |      |   | (6,408 | )           |  |   | (170  | ) |  |   | (5,559 | )
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Interest expense attributable to:  |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Savings deposits                   |  |                                       | 36    |   |      |   | (254   | )           |  |   | (20   | ) |  |   | (238   | )
|NOW and MMDA                       |  |                                       | 30    |   |      |   | (1,166 | )           |  |   | (16   | ) |  |   | (1,152 | )
|CDs over $100,000                 |  |                                       | 19    |   |      |   | (644   | )           |  |   | (8    | ) |  |   | (633   | )
|Other time deposits                |  |                                       | (630  | ) |      |   | (1,672 | )           |  |   | 156   |   |  |   | (2,146 | )
|Short-term borrowings              |  |                                       | (13   | ) |      |   | (132   | )           |  |   | 4     |   |  |   | (141   | )
|Long-term debt                     |  |                                       | 722   |   |      |   | (312   | )           |  |   | (40   | ) |  |   | 370    |  
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Total interest-bearing liabilities |  |                                       | 164   |   |      |   | (4,180 | )           |  |   | 76    |   |  |   | (3,940 | )
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Net interest income                |  | $                                     | 855   |   |      | $ | (2,228 | )           |  | $ | (246  | ) |  | $ | (1,619 | )
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|                                   | 
|                                   |  | Years ended December 31, 2002 vs 2001 |      
|                                   |  | Increase (decrease) due to            |      
|                                   |  | Volume                                |       |   | Rate |   |        | Rate/Volume |  |   | Total |  
|Interest income attributable to:   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Loans                              |  | $                                     | 1,484 |   |      | $ | (2,779 | )           |  | $ | (211  | ) |  | $ | (1,506 | )
|Securities available for sale      |  |                                       | 2,883 |   |      |   | (1,942 | )           |  |   | (488  | ) |  |   | 453    |  
|Securities held to maturity        |  |                                       | 3     |   |      |   | 3      |             |  |   |      |   |  |   | 6      |  
|Deposits in banks                  |  |                                       | 11    |   |      |   | (4     | )           |  |   | (4    | ) |  |   | 3      |  
|Federal funds sold                 |  |                                       | (326  | ) |      |   | (414   | )           |  |   | 191   |   |  |   | (549   | )
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Total interest-earning assets      |  |                                       | 4,055 |   |      |   | (5,136 | )           |  |   | (512  | ) |  |   | (1,593 | )
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Interest expense attributable to:  |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Savings deposits                   |  |                                       | 145   |   |      |   | (147   | )           |  |   | (44   | ) |  |   | (46    | )
|NOW and MMDA                       |  |                                       | 1,012 |   |      |   | (1,789 | )           |  |   | (492  | ) |  |   | (1,269 | )
|CDs over $100,000                 |  |                                       | (688  | ) |      |   | (1,001 | )           |  |   | 238   |   |  |   | (1,451 | )
|Other time deposits                |  |                                       | 171   |   |      |   | (2,975 | )           |  |   | (53   | ) |  |   | (2,857 | )
|Short-term borrowings              |  |                                       | (326  | ) |      |   | (833   | )           |  |   | 211   |   |  |   | (948   | )
|Long-term debt                     |  |                                       | 1,349 |   |      |   | (197   | )           |  |   | (127  | ) |  |   | 1,025  |  
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Total interest-bearing liabilities |  |                                       | 1,663 |   |      |   | (6,942 | )           |  |   | (267  | ) |  |   | (5,546 | )
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  
|Net interest income                |  | $                                     | 2,392 |   |      | $ | 1,806  |             |  | $ | (245  | ) |  | $ | 3,953  |  
|                                   |  |                                       |       |   |      |   |        |             |  |   |       |   |  |   |        |  



10



---

##### Table of Contents

Competition



The Bank competes for deposits with other commercial banks, savings associations and credit unions and with the issuers of commercial paper and other securities, such as
shares in money market mutual funds. The primary factors in competing for deposits are interest rates and convenience of office location. In making loans, the Bank competes with other commercial banks, savings associations, mortgage bankers,
consumer finance companies, credit unions, leasing companies, insurance companies and other lenders. The Bank competes for loan originations primarily through the interest rates and loan fees it charges and through the efficiency and quality of
services it provides to borrowers. Competition is affected by, among other things, the general availability of lendable funds, general and local economic conditions, current interest rate levels and other factors which are not readily predictable.
For years the Bank has competed within its market area with several regional bank holding companies, each with assets far exceeding those of the Bank. The size of these financial institutions and others competing with the Bank is likely to increase
further as a result of changes in statutes and regulations eliminating various restrictions on interstate and inter-industry branching and acquisitions. Community banks will be challenged by these larger competitors and the greater capital resources
they control.



REGULATION



General



Because of its ownership of all the outstanding stock of the Bank, NB&T Financial is subject to regulation, examination and oversight by
the FRB as a bank holding company under the BHCA. The Bank, as a national bank, is subject to regulation, examination and oversight by the OCC and special examination by the FRB. The Bank is a member of the Federal Reserve Bank of Cleveland and a
member of the Federal Home Loan Bank of Cincinnati. In addition, since its deposits are insured by the FDIC, the Bank is also subject to some regulation, oversight and special examination by the FDIC. The Bank must file periodic financial reports
with the FDIC, the OCC and the Federal Reserve Bank of Cleveland. Examinations are conducted periodically by these federal regulators to determine whether the Bank and NB&T Financial are in compliance with various regulatory requirements and are
operating in a safe and sound manner. In general, the FRB may initiate enforcement actions for violations of law and regulations.



Bank Holding Company Regulation



The FRB has also adopted capital adequacy guidelines for bank holding companies, pursuant to which, on a consolidated basis, NB&T Financial must maintain total
capital of at least 8% of risk-weighted assets. Risk-weighted assets consist of all assets, plus credit equivalent amounts of certain off- balance sheet items, which are weighted at percentage levels ranging from 0% to 100%, based on the relative
credit risk of the asset. At least half of the total capital to meet this risk-based requirement must consist of core or Tier 1 capital, which includes common stockholders equity, qualifying perpetual preferred stock (up to 25% of
Tier 1 capital) and minority interests in the equity accounts of consolidated subsidiaries, less goodwill, certain other intangibles, and portions of certain nonfinancial equity investments. The remainder of total capital may consist of
supplementary or Tier 2 capital. In addition to this risk- based capital requirement, the FRB requires bank holding companies to meet a leverage ratio of a minimum level of Tier 1 capital to average total consolidated assets of 3%, if
they have the highest regulatory examination rating, well-diversified risk and minimal anticipated growth or expansion. All other bank holding companies are expected to maintain a leverage ratio of at least 4% of average total consolidated assets.
NB&T Financial was in compliance with these capital requirements at December 31, 2003. For NB&T Financials capital ratios, see Note 12 to the Consolidated Financial Statements in Item 8.



A bank holding company is required by law to guarantee the compliance of any insured
depository institution subsidiary that may become undercapitalized (defined in the regulations as not meeting minimum capital requirements) with the terms of the capital restoration plan filed by such subsidiary with its appropriate
federal banking agency.



The BHCA restricts NB&T Financials ownership
or control of the outstanding shares of any class of voting stock of any company engaged in a nonbanking business, other than companies engaged in certain activities determined by the FRB to be closely related to banking. In addition, the FRB has
the authority to require a bank holding company to terminate any activity or relinquish control of any nonbank subsidiary (other than a nonbank subsidiary of a bank) upon the determination by the FRB that such activity or control constitutes a
serious risk to the financial soundness and stability of any bank subsidiary of the bank holding company. NB&T Financial currently has no nonbank subsidiaries, except subsidiaries of the Bank. The ownership of subsidiaries of the Bank is
regulated by the OCC, rather than the FRB.



On November 12, 1999, President
Clinton signed into law the Gramm-Leach-Bliley Act (also known as the Financial Services Modernization Act of 1999). The Financial Services Modernization Act permits, effective March 11, 2000, bank holding companies to become financial holding
companies and thereby affiliate with securities firms and insurance companies and engage in other activities that are financial in nature. A bank holding company may become a financial holding company if each of its subsidiary banks is well
capitalized under the Federal Deposit Insurance Corporation Act of 1991 prompt corrective action provisions, is well managed, and has at least a satisfactory rating under the Community Reinvestment Act, by filing a declaration that the bank holding
company wishes to become a financial holding company. No regulatory approval will be required for a financial holding company to acquire a



11



---

##### Table of Contents

company, other than a bank or savings association, engaged in activities that are financial in nature or incidental to activities that are financial in
nature, as determined by the Federal Reserve Board.



The Financial Services
Modernization Act defines financial in nature to include:



| |  | securities underwriting, dealing and market making;
| | - | ---------------------------------------------------



| |  | sponsoring mutual funds and investment companies;
| | - | -------------------------------------------------



| |  | insurance underwriting and agency;
| | - | ----------------------------------



| |  | merchant banking; and
| | - | ---------------------



| |  | activities that the Federal Reserve Board has determined to be closely related to banking.
| | - | ------------------------------------------------------------------------------------------



A national bank also may engage, subject to limitations on investment, in activities that are financial in nature, other than insurance
underwriting, insurance company portfolio investment, real estate development and real estate investment, through a financial subsidiary of the bank, if the bank is well capitalized, well managed and has at least a satisfactory Community
Reinvestment Act rating. Subsidiary banks of a financial holding company or national banks with financial subsidiaries must continue to be well capitalized and well managed in order to continue to engage in activities that are financial in nature
without regulatory actions or restrictions, which could include divestiture of the financial in nature subsidiary or subsidiaries. In addition, a financial holding company or a bank may not acquire a company that is engaged in activities that are
financial in nature unless each of the subsidiary banks of the financial holding company or the bank has a Community Reinvestment Act rating of satisfactory or better. NB&T Insurance is a financial subsidiary.



Transactions between NB&T Financial and the Bank are subject to statutory limits in
Sections 23A and 23B of the Federal Reserve Act (the FRA). See National Bank Regulation  Office of the Comptroller of the Currency.



The FRB must approve the application of a bank holding company to acquire any bank or savings association.



National Bank Regulation



Office of the Comptroller of the Currency. The OCC is an office in the Department of the Treasury and is subject to the general oversight of the Secretary of the
Treasury. The OCC is responsible for the regulation and supervision of all national banks, including the Bank. The OCC issues regulations governing the operation of national banks and, in accordance with federal law, prescribes the permissible
investments and activities of national banks. The Bank is authorized to exercise trust powers in accordance with OCC guidelines. See Description of Business-Trust Services. National banks are subject to regulatory oversight under various
consumer protection and fair lending laws. These laws govern, among other things, truth-in-lending disclosure, equal credit opportunity, fair credit reporting and community reinvestment.



The Bank is required to meet certain minimum capital requirements set by the OCC. These requirements consist of risk-based capital
guidelines and a leverage ratio, which are substantially the same as the capital requirements imposed on NB&T Financial. The Bank was in compliance with those capital requirements at December 31, 2003. For the Bank capital ratios, see Note 12 to
the Consolidated Financial Statements in Item 8. The OCC may adjust the risk-based capital requirement of a national bank on an individualized basis to take into account risks due to concentrations of credit or nontraditional activities.



The OCC has adopted regulations governing prompt corrective action to resolve the problems
of capital deficient and otherwise troubled national banks. At each successively lower defined capital category, a national bank is subject to more restrictive and numerous mandatory or discretionary regulatory actions or limits, and the OCC has
less flexibility in determining how to resolve the problems of the institution. In addition, the OCC generally can downgrade a national banks capital category, notwithstanding its capital level, if, after notice and opportunity for hearing,
the national bank is deemed to be engaging in an unsafe or unsound practice, because it has not corrected deficiencies that resulted in it receiving a less than satisfactory examination rating on matters other than capital or it is deemed to be in
an unsafe or unsound condition. The Banks capital at December 31, 2003, met the standards for the highest capital category, a well-capitalized bank.



A national bank is subject to restrictions on the payment of dividends, including dividends to a holding company. A dividend may not be paid if it would cause the bank
not to meet its capital requirements. In addition, the dividends that a Bank subsidiary can pay to its holding company without prior approval of regulatory agencies is limited to net income plus its retained net income for the preceding two years.
Based on the current financial condition of the Bank, these provisions are not expected to affect the current ability of the Bank to pay dividends to NB&T Financial in an amount customary for the Bank.



OCC regulations generally limit the aggregate amount that a national bank can lend to one
borrower or aggregated groups of related borrowers to an amount equal to 15% of the banks unimpaired capital and surplus. A national bank may loan to one borrower an additional amount not to exceed 10% of the associations unimpaired
capital and surplus, if the additional amount is fully secured by certain forms of readily marketable collateral. Loans to executive officers, directors and principal shareholders and their related



12



---

##### Table of Contents

interests must conform to the OCC lending limits. All transactions between national banks and their affiliates, including NB&T Financial, must comply
with Sections 23A and 23B of the FRA, which limit the amounts of such transactions and require that the terms of the transactions be at least as favorable to the Bank as the terms would be of a similar transaction between the Bank and an unrelated
party. The Bank was in compliance with these requirements and restrictions at December 31, 2003.



Federal Deposit Insurance Corporation. The FDIC is an independent federal agency that insures the deposits, up to prescribed statutory limits, of federally insured banks and thrifts and safeguards the safety and
soundness of the banking and thrift industries. The FDIC administers two separate insurance funds, the BIF for commercial banks and state savings banks and the SAIF for savings associations and for banks that have acquired SAIF deposits. The FDIC is
required to maintain designated levels of reserves in each fund.



The Bank is a
member of the BIF, and, at December 31, 2003, it had $431.2 million in deposits insured in the BIF, as well as $19.7 million, acquired in a merger, insured in the SAIF.



The FDIC is authorized to establish separate annual assessment rates for deposit insurance for members of each of the BIF and the SAIF. The
FDIC may increase assessment rates for either fund if necessary to restore the funds ratio of reserves to insured deposits to its target level within a reasonable time and may decrease such rates if such target level has been met. The FDIC has
established a risk-based assessment system for both SAIF and BIF members. Under this system, assessments vary based on the risk the institution poses to its deposit insurance fund. The risk level is determined based on the institutions capital
level and the FDICs level of supervisory concern about the institution. Insurance of deposits may be terminated by the FDIC if it finds that the institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to
continue operations, or has violated any applicable law, regulation, rule, order or condition enacted or imposed by the institutions regulatory agency.



Federal Reserve Board. The FRA requires national banks to maintain reserves against their net transaction accounts (primarily checking and NOW accounts). The amounts are
subject to adjustment by the FRB. At December 31, 2003, the Bank was in compliance with its reserve requirements.



Federal Home Loan Banks. The Federal Home Loan Banks (the FHLBs) provide credit to their members in the form of advances. As a member, the Bank must maintain an
investment in the capital stock of the FHLB of Cincinnati in an amount equal to the greater of 1% of the aggregate outstanding principal amount of the Banks residential real estate loans, home purchase contracts and similar obligations at the
beginning of each year, or 5% of its advances from the FHLB. The Bank is in compliance with this requirement with an investment in FHLB of Cincinnati stock having a book value of $7.2 million at December 31, 2003. The FHLB advances are secured by
collateral in one or more specified categories. The amount a member may borrow from the FHLB is limited based upon the amounts of various assets held by the member. All long-term advances by each FHLB must be made only to provide funds for
residential housing finance.



Ohio Department of Insurance. The Banks
insurance agency operating subsidiary is subject to the insurance laws and regulations of the State of Ohio and the Ohio Department of Insurance. The insurance laws and regulations require education and licensing of agencies and individual agents,
require reports and impose business conduct rules.



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



NB&T Financial Group, Inc. and The National Bank and Trust Company own and occupy their main offices located at 48 North South Street, Wilmington, Ohio. The National Bank and Trust Company also owns or leases 21
full-service branch offices (2 of which were closed January 31, 2004), one remote drive-through ATM facility, and one remote service facility (which was closed January 31, 2004), all of which are located in Adams, Auglaize, Brown, Clermont, Clinton,
Fayette, Hardin, Highland, and Warren Counties in Ohio. The Bank owns a building at 1600 West Main Street, Wilmington, Ohio which serves as an operation center for the Bank and houses the Banks insurance agency. Additionally, the Bank also
owns a building at 52 E. Main Street, Wilmington, Ohio, currently used as a storage facility. NB&T Financials net book value of investments in land and buildings was $11.3 million as of December 31, 2003.



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



Neither NB&T Financial nor the Bank is presently involved in any legal proceedings of a material nature. From time to time, the Bank is a party to legal proceedings incidental to its business to enforce its
security interest in collateral pledged to secure loans made by the Bank.



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



Not applicable.



13



---

##### Table of Contents

PART II



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



There were 3,222,238 common shares of the Company outstanding on December 31, 2003 held of record by approximately 702 shareholders.
Dividends per share declared were $0.24 per share in each quarter in 2003 and were $0.23 per share in each quarter in 2002.



The Companys shares started trading on the Nasdaq SmallCap Market under the symbol NBTF in June 2003. The following table summarizes the quarterly common stock
prices and dividends declared since June 2003.



|               |  |      |       |     |   |          |  |   |     
|-------------- |  | ---- | ----- | --- | - | -------- |  | - | ----
|2003           |  | High |       | Low |   | Dividend
|Fourth Quarter |  | $    | 31.75 |     | $ | 25.40    |  | $ | 0.24
|Third Quarter  |  |      | 26.40 |     |   | 23.75    |  |   | 0.24
|June 2003      |  |      | 24.00 |     |   | 23.30    |  |   | 0.24



The Company has a stock option plan
under which the Company may grant options that vest over five years to selected employees for up to 7% of the authorized and issued shares of the Company, currently 3,818,950 shares. The following table summarizes the securities authorized for
issuance at December 31, 2003 under all equity compensation plans still in existence.



|                                                           |  |                                                                                              |  |                                                                             |       |                                                                                                                                           |        
|---------------------------------------------------------- |  | -------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------- | ----- | ----------------------------------------------------------------------------------------------------------------------------------------- | -------
|Plan Category                                              |  | Number of securities to beissued upon exercise ofoutstanding options,warrants and rights (a) |  | Weighted-averageexercise price ofoutstandingoptions, warrantsand rights (b) |       | Number of securitiesremaining available forfuture issuance underequity compensationplans (excludingsecurities reflected incolumn (a))
(c)
|Equity compensation plans approved by security holders     |  | 112,080                                                                                      |  | $                                                                           | 21.52 |                                                                                                                                           | 155,247
|Equity compensation plans not approved by security holders |  | 0                                                                                            |  |                                                                             | 0     |                                                                                                                                           | 0      
|Total                                                      |  | 112,080                                                                                      |  | $                                                                           | 21.52 |                                                                                                                                           | 155,247



14



---

##### Table of Contents

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



The following table sets forth certain information concerning the consolidated financial condition, earnings and other data regarding the Company at the dates and for the
periods indicated:



|                                                        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|------------------------------------------------------- |  | -------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                        |  | December 31, (Dollars in thousands)    |        
|                                                        |  | 2003                                   |         |   | 2002 |   |         | 2001 |  |   | 2000    |   |  | 1999 |        
|Statement of financial condition and other data:        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total amount of:                                        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Assets                                                  |  | $                                      | 664,928 |   |      | $ | 664,810 |      |  | $ | 671,171 |   |  | $    | 579,232 |   |  | $ | 542,548 |  
|Cash and cash equivalents                               |  |                                        | 22,118  |   |      |   | 25,817  |      |  |   | 28,437  |   |  |      | 19,395  |   |  |   | 19,338  |  
|Securities                                              |  |                                        | 191,802 |   |      |   | 213,090 |      |  |   | 216,001 |   |  |      | 153,951 |   |  |   | 149,204 |  
|Loans receivable-net                                    |  |                                        | 404,905 |   |      |   | 380,661 |      |  |   | 378,904 |   |  |      | 370,299 |   |  |   | 347,733 |  
|Deposits                                                |  |                                        | 450,500 |   |      |   | 468,089 |      |  |   | 479,240 |   |  |      | 406,688 |   |  |   | 379,932 |  
|Short-term borrowings                                   |  |                                        | 21,909  |   |      |   | 19,240  |      |  |   | 22,055  |   |  |      | 40,148  |   |  |   | 40,358  |  
|Long-term debt                                          |  |                                        | 132,519 |   |      |   | 116,446 |      |  |   | 114,844 |   |  |      | 80,323  |   |  |   | 75,431  |  
|Stockholders equity                                    |  |                                        | 56,696  |   |      |   | 57,304  |      |  |   | 50,976  |   |  |      | 49,482  |   |  |   | 44,031  |  
|Number of full service offices                          |  |                                        | 21      |   |      |   | 21      |      |  |   | 21      |   |  |      | 17      |   |  |   | 17      |  
|                                                        | 
|                                                        |  | Year ended December 31, (in thousands) |        
|                                                        |  | 2003                                   |         |   | 2002 |   |         | 2001 |  |   | 2000    |   |  | 1999 |        
|Statement of income data:                               |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Interest and loan fee income                            |  | $                                      | 34,841  |   |      | $ | 40,400  |      |  | $ | 41,993  |   |  | $    | 41,049  |   |  | $ | 37,539  |  
|Interest expense                                        |  |                                        | 13,363  |   |      |   | 17,303  |      |  |   | 22,849  |   |  |      | 22,711  |   |  |   | 19,150  |  
|                                                        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net interest income                                     |  |                                        | 21,478  |   |      |   | 23,097  |      |  |   | 19,144  |   |  |      | 18,338  |   |  |   | 18,389  |  
|Provision for loan losses                               |  |                                        | 3,919   |   |      |   | 2,100   |      |  |   | 1,500   |   |  |      | 2,199   |   |  |   | 1,400   |  
|                                                        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net interest income after provision for loan losses     |  |                                        | 17,559  |   |      |   | 20,997  |      |  |   | 17,644  |   |  |      | 16,139  |   |  |   | 16,989  |  
|Non-interest income                                     |  |                                        | 9,398   |   |      |   | 8,945   |      |  |   | 7,987   |   |  |      | 4,051   |   |  |   | 5,227   |  
|Non-interest expense                                    |  |                                        | 22,399  |   |      |   | 22,020  |      |  |   | 18,138  |   |  |      | 15,372  |   |  |   | 15,227  |  
|                                                        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Income before income taxes                              |  |                                        | 4,558   |   |      |   | 7,922   |      |  |   | 7,493   |   |  |      | 4,818   |   |  |   | 6,989   |  
|Federal income taxes                                    |  |                                        | 454     |   |      |   | 1,391   |      |  |   | 1,476   |   |  |      | 772     |   |  |   | 1,281   |  
|                                                        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income                                              |  | $                                      | 4,104   |   |      | $ | 6,531   |      |  | $ | 6,017   |   |  | $    | 4,046   |   |  | $ | 5,708   |  
|                                                        |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                        | 
|                                                        |  | Year ended December 31,                |        
|                                                        |  | 2003                                   |         |   | 2002 |   |         | 2001 |  |   | 2000    |   |  | 1999 |        
|Selected financial ratios:                              |  |                                        |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Return on average equity                                |  |                                        | 7.06    | % |      |   | 12.08   | %    |  |   | 11.87   | % |  |      | 8.85    | % |  |   | 12.85   | %
|Return on average assets                                |  |                                        | 0.60    |   |      |   | 0.96    |      |  |   | 0.99    |   |  |      | 0.73    |   |  |   | 1.08    |  
|Equity-to-assets ratio                                  |  |                                        | 8.53    |   |      |   | 8.62    |      |  |   | 7.60    |   |  |      | 8.54    |   |  |   | 8.12    |  
|Dividend payout ratio(1)                                |  |                                        | 73.28   |   |      |   | 43.60   |      |  |   | 43.98   |   |  |      | 58.27   |   |  |   | 37.57   |  
|Ratio of non-performing loans to total loans(2)         |  |                                        | 1.43    |   |      |   | 1.59    |      |  |   | 1.49    |   |  |      | 1.13    |   |  |   | 0.33    |  
|Ratio of loan loss allowance to total loans             |  |                                        | 1.18    |   |      |   | 1.04    |      |  |   | 1.00    |   |  |      | 1.02    |   |  |   | 0.91    |  
|Ratio of loan loss allowance to non-performing loans(2) |  |                                        | 83      | % |      |   | 65      | %    |  |   | 67      | % |  |      | 90      | % |  |   | 307     | %
|Earnings per share                                      |  | $                                      | 1.31    |   |      | $ | 2.11    |      |  | $ | 1.91    |   |  | $    | 1.27    |   |  | $ | 1.81    |  
|Dividends declared per share                            |  | $                                      | 0.96    |   |      | $ | 0.92    |      |  | $ | 0.84    |   |  | $    | 0.76    |   |  | $ | 0.68    |  



|(1) | Dividends paid per share divided by earnings per share.
|--- | -------------------------------------------------------



|(2) | Non-performing loans include non-accrual loans, renegotiated loans and accruing loans 90 days or more past due.
|--- | ---------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

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



The following discussion and analysis comparing 2003 to prior years should be read in conjunction with the audited consolidated financial
statements at December 31, 2003 and 2002 and for the three years ended December 31, 2003.



FORWARD-LOOKING STATEMENTS



Statements
preceded by, followed by or that otherwise include the words believes, expects, anticipates, intends, estimates, plans, may increase, may fluctuate,
will likely result, and similar expressions or future or conditional verbs such as will, should, would, and could are generally forward-looking in nature and not historical facts. Results
could differ materially from those expressed in such forward-looking statements due to a number of factors, including (1) the effect of economic conditions and interest rates on a national, regional or international basis; (2) competitive pressures
in the retail banking, financial services, insurance and other industries; (3) the financial resources of, and products available to, competitors; (4) changes in laws and regulations, including changes in accounting standards; (5) changes in policy
by regulatory agencies; and (6) changes in the securities markets. Any forward-looking statements are not guarantees of future performance. They involve risks, uncertainties and assumptions, and actual results could differ materially from those
contemplated by those forward-looking statements. Many of the factors that will determine these results are beyond the Companys ability to control or predict. The Company disclaims any duty to update any forward-looking statements, all of
which are qualified by the statements in this section.



RESULTS OF
OPERATIONS



OVERVIEW



Net income for 2003 was $4.1 million, or $1.31 per share, compared to $6.5 million, or $2.11
per share, for the year of 2002. The decrease in net income from 2002 to 2003 is due to primarily two factors. First, net interest income decreased $1.6 million from $23.1 million in 2002 to $21.5 million in 2003. Secondly, the provision for loan
losses was increased $1.8 million to $3.9 million in 2003 from $2.1 million in 2002. Overall, total noninterest income and noninterest expense were similar in 2003 compared to 2002. Noninterest income in 2003 increased to $9.4 million in 2003 from
$8.9 million in 2002 due to realized gains on securities sales of $915,000 in 2003 compared to $420,000 in 2002. Noninterest expense increased from $22.0 million in 2002 to $22.4 million in 2003 due to reorganization costs of $709,000 in 2003 offset
partially by eliminating officer bonuses for the year. As a result, performance ratios for 2003 included a return on assets of 0.60% and a return on equity of 7.06 %, compared to 0.96% and 12.08%, respectively, in 2002.



Net income for 2002 was $6.5 million, or $2.11 per share, compared to $6.0 million, or $1.91
per share, for the year of 2001. Net interest income was $23.1 million for 2002, 20.6% above 2001. Non-interest income, excluding securities gains and losses, was $8.6 million for 2002, 11.0% above 2001. Non-interest expense was $22.0 million for
2002, 21.4% above 2001. Performance ratios for 2002 included a return on assets of .96% and a return on equity of 12.08% compared to .99% and 11.87%, respectively, in 2001.



16



---

##### Table of Contents

TABLE 1 - SELECTED FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data)



|                                             |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|-------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                             |  | 2003 |         |   | 2002 |   |         | 2001 |  |   | 2000    |   |  | 1999 |        
|Net interest income                          |  | $    | 21,478  |   |      | $ | 23,097  |      |  | $ | 19,144  |   |  | $    | 18,338  |   |  | $ | 18,389  |  
|Net income                                   |  |      | 4,104   |   |      |   | 6,531   |      |  |   | 6,017   |   |  |      | 4,046   |   |  |   | 5,708   |  
|Earnings per share                           |  |      | 1.31    |   |      |   | 2.11    |      |  |   | 1.91    |   |  |      | 1.27    |   |  |   | 1.81    |  
|Dividends per share                          |  |      | 0.96    |   |      |   | 0.92    |      |  |   | 0.84    |   |  |      | 0.76    |   |  |   | 0.68    |  
|                                             |  |      |         |   |     
|AVERAGE BALANCES                             |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Assets                                       |  | $    | 684,696 |   |      | $ | 676,960 |      |  | $ | 610,790 |   |  | $    | 551,566 |   |  | $ | 526,455 |  
|Loans                                        |  |      | 400,008 |   |      |   | 385,324 |      |  |   | 366,190 |   |  |      | 367,419 |   |  |   | 330,734 |  
|Securities                                   |  |      | 226,315 |   |      |   | 227,560 |      |  |   | 181,819 |   |  |      | 148,827 |   |  |   | 162,744 |  
|Deposits                                     |  |      | 467,373 |   |      |   | 475,903 |      |  |   | 429,514 |   |  |      | 390,231 |   |  |   | 376,843 |  
|Long-term debt                               |  |      | 132,167 |   |      |   | 117,840 |      |  |   | 93,572  |   |  |      | 79,406  |   |  |   | 75,539  |  
|Stockholders equity                         |  |      | 58,152  |   |      |   | 54,053  |      |  |   | 50,675  |   |  |      | 45,722  |   |  |   | 44,426  |  
|                                             |  |      |         |   |     
|RATIOS AND STATISTICS                        |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net interest margin (tax equivalent)         |  |      | 3.51    | % |      |   | 3.86    | %    |  |   | 3.54    | % |  |      | 3.72    | % |  |   | 3.88    | %
|Return on average assets                     |  |      | 0.60    |   |      |   | 0.96    |      |  |   | 0.99    |   |  |      | 0.73    |   |  |   | 1.08    |  
|Return on average equity                     |  |      | 7.06    |   |      |   | 12.08   |      |  |   | 11.87   |   |  |      | 8.85    |   |  |   | 12.85   |  
|Average loans to average assets              |  |      | 58.42   |   |      |   | 56.92   |      |  |   | 59.95   |   |  |      | 66.61   |   |  |   | 62.82   |  
|Average equity to average assets             |  |      | 8.49    |   |      |   | 7.98    |      |  |   | 8.30    |   |  |      | 8.29    |   |  |   | 8.44    |  
|Total risk-based capital ratio (At year end) |  |      | 14.57   |   |      |   | 14.66   |      |  |   | 11.50   |   |  |      | 14.04   |   |  |   | 14.29   |  
|Efficiency ratio(1)                          |  |      | 70.83   |   |      |   | 67.75   |      |  |   | 65.20   |   |  |      | 60.47   |   |  |   | 61.25   |  
|Full service offices                         |  |      | 21      |   |      |   | 21      |      |  |   | 21      |   |  |      | 17      |   |  |   | 17      |  



|(1) | Excludes reorganization costs.
|--- | ------------------------------



NET INTEREST INCOME



Net interest income decreased $1.6 million, or 7.0%, from $23.1 million in 2002 to $21.5 million in 2003. Net interest margin decreased from 3.71% in 2002 to 3.37% in 2003. As interest rates remained at historical
lows during 2003, the interest income on interest-earning assets decreased $5.6 million from $40.4 million in 2002 to $34.8 million in 2003. The interest expense on interest-bearing liabilities, however, decreased only $3.9 million from $17.3
million in 2002 to $13.4 million in 2003. This decrease is primarily the result of a mismatch in interest rate risk between investments and Federal Home Loan Bank (FHLB) borrowings.



Historically at various times, the Bank has utilized FHLB borrowings to purchase securities, leverage its capital position and improve
earnings. With the decrease in rates during 2003, however, higher yielding mortgage-related and callable securities prepaid and were reinvested at lower yields. As a result, interest on securities decreased 25.9%, or $2.9 million in 2003 from 2002,
and the tax equivalent yield decreased 129 basis points from 5.34% to 4.05%. The average balance of the securities portfolio decreased $1.2 million, or .55%, from 2002, due to the prepayments and a shifting of balances from mortgage-related
securities to mortgage loans. Unfortunately, interest expense on FHLB borrowings did not decrease. These borrowings have fixed rates and are subject to significant prepayment penalties. Interest expense on long-term debt increased to $6.3 million in
2003 from $5.9 million in 2002 and the average cost decreased to 4.77% in 2003 from 5.04% in 2002 due to additional average borrowings of $14.3 million during 2003 and no repricing of prior years outstanding FHLB borrowings. Based on the current
rate environment, management expects these advances to have a negative impact on earnings for several years.



Interest income on loans decreased $2.6 million from $29.0 million in 2002 to $26.4 million in 2003. While the yield decreased to 6.60% in 2003 from 7.55%, an increase in average loans of $14.7 million partially
offset the decrease in income. Interest expense on deposits and short-term borrowings decreased $4.3 million, or 37.9%, in 2003 compared to 2002. This decrease was due to a combination of lower average costs, average balances and mix of deposits.
Average interest-bearing deposits and short-term borrowings decreased $11.0 million, or 2.4%, during 2003, while the cost decreased from 2.52% in 2002 to 1.60% in 2003. The volume growth in average deposits and short-term interest-bearing
liabilities was due to a $2.1 million, or 1.2%, increase in NOW and money market accounts, a $3.3 million, or 8.2%, increase in savings deposits, offset by a decrease in average certificates of deposits of $15.5 million.



Net interest income increased to $23.1 million in 2002 from $19.1 million in 2001, an
increase of 21.1%. Average interest-earning assets for 2002 increased $56.5 million, or 10.0%, from 2001 while the tax equivalent yield decreased to 6.64% in 2002 from 7.56% in



17



---

##### Table of Contents

2001. Interest and fees on loans decreased 4.7% from 2001 as the average loan balance increased $19.1 million, or 5.2%, and the average yield decreased from
8.33% in 2001 to 7.55% in 2002. Interest on securities increased 4.3% in 2002 from 2001. The average balance of the securities portfolio increased $45.7 million, or 25.2%, from 2001, while the tax equivalent yield decreased from 6.43% to 5.34%.



Interest expense decreased 24.3% in 2002 compared to 2001. Average
interest-bearing liabilities increased $52.7 million, or 10.2%, during 2002, while the cost decreased from 4.42% in 2001 to 3.04% in 2002. The volume growth in average interest-bearing liabilities was due to a 27.5% increase in NOW and money market
accounts, a 30.1% increase in savings deposits, and a 21.6% increase in additional long-term borrowing from the FHLB. All categories showed a decrease in cost in 2002 compared to 2001. Average tax equivalent net interest margin increased from 3.54%
in 2001 to 3.85% in 2002.



PROVISION FOR LOAN LOSSES



The provision for loan losses was $3.9 million in 2003, an increase of $1.8 million from the
provision of $2.1 million recorded in 2002, which was an increase from $1.5 million in 2001. The higher provision for loan losses for 2003 was attributable to two factors. First, net charge-offs were $3.1 million in 2003, compared to $1.9 million in
2002 and $2.1 million in 2001. Secondly, management reevaluated the estimated net realizable values of watch loans considering the higher charge-offs and continued weakness in local market areas.



Net charge-offs increased in 2003 with increased bankruptcies, foreclosures and change in
economic conditions. Additionally, the net realized value of collateral securing problem loans was less than originally estimated. As a result, during the year management reappraised collateral securing loans, updated estimated recovery rates, and
used a third party loan specialist to assist in identifying other potential loan weaknesses. Because of this, management charged-off or charged-down problem loans and increased the loan loss provision based upon evaluation of the loan portfolio and
potential weaknesses of specific loans incorporating the updated estimates. The allowance for loan losses as a percent of total loans at December 31 was 1.18% in 2003, 1.04% in 2002, and 1.00% in 2001.



NON-INTEREST INCOME



Table 2 details the components of non-interest income, excluding securities gains and losses, and the percentage change from the two
previous years. Total non-interest income was $8.5 million in 2003, $ 8.5 million in 2002, and $7.7 million in 2001. Trust income decreased 6.8% in 2003 and 20.7 % in 2002, which was a function of the decline in market value of funds under
management. At December 31 the market value of total assets in the Trust Department was approximately $213.7 million in 2003, compared to $192 million in 2002 and $218 million in 2001. Service charges and fees have increased over the last three
years due to increased charges and growth in the number of accounts. In 2002, the Company also introduced the Overdraft Protector program that aids customers by paying more and returning fewer overdraft checks. Standard fees still apply. ATM network
fees generated were $435,000 in 2003, $578,000 in 2002, and $804,000 in 2001. The decrease is a result of increased competition in the ATM network business and the Company having fewer machines installed. At the end of 2003, there were forty-seven
machines installed in three states compared to sixty-five machines installed at the end of 2002 and eighty-two at the end of 2001. Insurance agency commission income has increased from $1,689,000 in 2001, to $2,355,000 in 2002, and $2,519,000 in
2003. In the second quarter of 2001, the Company acquired two insurance agencies, and their commission income is included in the results of operations since that time. The Company acquired another agency in March 2002, and its commission income is
included in the 2002 results of operations since that time. Bank owned life insurance (BOLI) income decreased to $531,000 in 2003 compared to $787,000 in 2002 due to a death benefit claim in 2002. During 2003, other income decreased to
$798,000 from $1,025,000 in 2002 primarily due to reimbursement of self-insured insurance claims in 2002.



TABLE 2 - NON-INTEREST INCOME

(in thousands)



|                             |  |      |       |      |   |       |  |                |       |  |               |    |  |        |   
|---------------------------- |  | ---- | ----- | ---- | - | ----- |  | -------------- | ----- |  | ------------- | -- |  | ------ | --
|                             |  |      |       |      |   |       |  | Percent Change |      
|                             |  | 2003 |       | 2002 |   | 2001  |  | 2003 vs. 2002  |       |  | 2002 vs. 2001 |   
|Trust                        |  | $    | 863   |      | $ | 926   |  | $              | 1,167 |  | (6.80         | )% |  | (20.65 | )%
|Service charges on deposits  |  |      | 3,104 |      |   | 2,589 |  |                | 1,961 |  | 19.89         |    |  | 32.02  |   
|Other service charges        |  |      | 233   |      |   | 265   |  |                | 310   |  | (12.08        | )  |  | (14.52 | ) 
|ATM network fees             |  |      | 435   |      |   | 578   |  |                | 804   |  | (24.74        | )  |  | (28.11 | ) 
|Insurance agency commissions |  |      | 2,519 |      |   | 2,355 |  |                | 1,689 |  | 6.96          |    |  | 39.43  |   
|Income from BOLI             |  |      | 531   |      |   | 787   |  |                | 632   |  | (32.53        | )  |  | 24.53  |   
|Other                        |  |      | 798   |      |   | 1,025 |  |                | 1,164 |  | (22.13        | )  |  | (11.94 | ) 
|                             |  |      |       |      |   |       |  |                |       |  |               |    |  |        |   
|Total                        |  | $    | 8,483 |      | $ | 8,525 |  | $              | 7,727 |  | (.49          | )% |  | 10.33  | % 
|                             |  |      |       |      |   |       |  |                |       |  |               |    |  |        |   



Gain on sales of securities totaled
$915,000 in 2003, compared to $420,000 in 2002. Proceeds from the sale of securities totaled $42.5 million in 2003, compared to $27.5 million in 2002.



18



---

##### Table of Contents

NON-INTEREST EXPENSE



Table 3 details the components of non-interest expense and the percentage change from the two previous years. Total non-interest expense has increased from $18.1 million
in 2001, to $22.0 million in 2002, and $22.4 million in 2003.



Salaries and
benefits expense, which is the largest component of non-interest expense, decreased to $11.0 million in 2003 from $11.5 million in 2002. This is primarily due to elimination of officer bonuses in 2003, offset by an increase in health care costs and
other retirement expenses. Salaries and benefits expense increased to $11.5 million in 2002 from $9.0 million in 2001 due primarily to three new branches opened during 2001 being open the entire year in 2002, the acquisition of the Sabina Bank in
December 2001, and the three insurance agencies acquired since the second quarter of 2001. In addition to the salaries, officer bonus expense increased due to exceeding performance related goals, health care costs increased with the increase in
personnel, and a supplemental executive retirement plan was started in 2002. The average number of full-time equivalent employees was 269 in 2003, 269 in 2002, and 236 in 2001.



The operations center which opened in April 2003 contributed to the 12.8% increase in occupancy from 2002 to 2003. The three new branches
opened during 2001 and the Sabina Bank acquisition also contributed to equipment expense increasing 6.0% and occupancy expense increasing 12.1% from 2001 to 2002. Professional fees increased 30.0% from 2002 to 2003, primarily due to legal fees
associated with loan collection efforts and third party loan review. Amortization of intangibles is the amortization of the core deposit intangible associated with the Sabina Bank acquisition in 2001.



Other noninterest expenses increased 18.8% to $3.0 million in 2003 primarily due to $704,000
in reorganization expenses. On October 3, 2003, the Company announced it was undertaking several initiatives designed to lower the Companys non-interest expense by closing three of its banking offices and reducing its workforce. As of January
31, 2004, the three branch facilities were closed.



TABLE 3 -
NON-INTEREST EXPENSE

(in thousands)



|                             |  |      |        |      |   |        |  |                |        |  |               |    |  |       |  
|---------------------------- |  | ---- | ------ | ---- | - | ------ |  | -------------- | ------ |  | ------------- | -- |  | ----- | -
|                             |  |      |        |      |   |        |  | Percent Change |       
|                             |  | 2003 |        | 2002 |   | 2001   |  | 2003 vs. 2002  |        |  | 2002 vs. 2001 |   
|Salaries                     |  | $    | 8,810  |      | $ | 9,627  |  | $              | 7,766  |  | (8.49         | )% |  | 23.96 | %
|Benefits                     |  |      | 2,182  |      |   | 1,885  |  |                | 1,240  |  | 15.76         |    |  | 52.02 |  
|Occupancy                    |  |      | 1,321  |      |   | 1,171  |  |                | 1,045  |  | 12.81         |    |  | 12.06 |  
|Equipment                    |  |      | 2,627  |      |   | 2,748  |  |                | 2,592  |  | (4.40         | )  |  | 6.02  |  
|Data processing              |  |      | 324    |      |   | 269    |  |                | 170    |  | 20.45         |    |  | 58.24 |  
|Professional fees            |  |      | 1,665  |      |   | 1,281  |  |                | 1,342  |  | 29.98         |    |  | (4.55 | )
|Marketing                    |  |      | 577    |      |   | 785    |  |                | 532    |  | (26.50        | )  |  | 47.56 |  
|Printing and office supplies |  |      | 446    |      |   | 547    |  |                | 495    |  | (18.46        | )  |  | 10.51 |  
|State franchise tax          |  |      | 720    |      |   | 552    |  |                | 569    |  | 30.43         |    |  | (2.99 | )
|Amortization of intangibles  |  |      | 712    |      |   | 616    |  |                | 0      |  | 15.58         |    |  | 0.00  |  
|Other                        |  |      | 3,015  |      |   | 2,539  |  |                | 2,387  |  | 18.75         |    |  | 6.37  |  
|                             |  |      |        |      |   |        |  |                |        |  |               |    |  |       |  
|Total                        |  | $    | 22,399 |      | $ | 22,020 |  | $              | 18,138 |  | 1.72          | %  |  | 21.40 | %
|                             |  |      |        |      |   |        |  |                |        |  |               |    |  |       |  



INCOME TAXES



The effective tax rates were 10.0% for 2003, 17.6% for 2002, and 19.7% for 2001. The
effective tax rate being lower than the statutory rate was primarily due to tax-exempt municipal bond interest income and BOLI income.



19



---

##### Table of Contents

FINANCIAL CONDITION



ASSETS



Average total assets increased 1.1% during 2003 to $684.6 million. Average interest-earning assets increased 2.0%, and were 93% of total average assets, slightly more than the 92% for 2002 and equivalent to the 93%
for 2001.



SECURITIES



The majority of the increases in the securities portfolio from 2001 to 2002 were the result
of purchases of U.S. agency callable bonds and U.S. agency mortgage-backed securities with original projected average lives of three to seven years. The securities portfolio average balance decreased from $227.6 million in 2002 to $226.3 in 2003 due
to accelerated prepayments on mortgage-related securities, called agency securities and reinvestment of cash flow in the loan portfolio.



Average securities as a percent of assets was 35.6% in 2003, 33.6% in 2002 and 29.8% in 2001. The securities portfolio at December 31, 2003 consisted of $153.1 million of
securities available for sale and $38.7 million of securities that management intends to hold to maturity. The portfolio consisted primarily of fixed-rate securities with a projected average life using current rates of 2.7 years and an average
tax-equivalent yield of 4.61%. Of the total securities portfolio, 32% consisted of U.S. agency bonds, 80% of which are callable, 44% consisted of fixed-rate mortgage-backed securities and 24% was long-term fixed-rate tax-exempt municipal securities.
At December 31, 2003 the total securities portfolio had approximately $2.1 million market value appreciation.



LOANS



Average total loans as a percent
of average assets was 58.4% in 2003, 56.9% in 2002, and 60.0% in 2001. Table 4 shows loans outstanding at period end by type of loan. The portfolio composition remained relatively consistent during the last three years. Commercial and industrial
loans grew from $107.0 million in 2001 to $108.5 million in 2002, with a decline in 2003 to $89.6 million . Commercial and industrial loans as a percent of the total loan portfolio ranged from 22-28% during the five-year period ending 2003.
Residential real estate loans increased $17.5 million in 2003 to $158.9 million. During 2003, the Company sold $2.0 million in residential real estate loans, compared to $4.8 million in 2002, maintaining shorter term real estate loans in its
portfolio and originating a higher number of fixed and adjustable-rate loans for its portfolio. For interest rate risk management purposes, the Company currently sells, or holds for sale, the majority of fixed-rate residential real estate loans
originated, while holding the adjustable-rate loans in the portfolio. The Company has experienced an increase in residential real estate lending and commercial lending, because of the movement of the Company into new markets, such as Clermont,
Highland and Warren Counties. The Company continues to focus its commercial lending on small- to medium-sized companies with established track records in its market area.



Installment loans outstanding increased $13.5 million to $88.0 million in 2003 from $74.5 million at December 31, 2002. This increase
occurred primarily in indirect automobile loans due to increased relationships within its dealer network. Installment loans increased to 21% of the portfolio at December 31, 2003 from 19% at December 31, 2002.



The Company has avoided concentration of lending in any one industry. As of December 31,
2003, the ratio of fixed-rate loans to total loans was 39%, of which 97% is expected to be received within five years based on projected cash flows that include expected prepayments (see Table 8).



TABLE 4 - LOAN PORTFOLIO

(in thousands)

At December 31,



|                               |  |        |         |   |                |     |   |        |   |         |                |  |     |        |  |                |         |  |        |   |                |   |         |        |     |                |  |   |         |  |     |  
|------------------------------ |  | ------ | ------- | - | -------------- | --- | - | ------ | - | ------- | -------------- |  | --- | ------ |  | -------------- | ------- |  | ------ | - | -------------- | - | ------- | ------ | --- | -------------- |  | - | ------- |  | --- | -
|                               |  | 2003   |         |   | 2002           |     |   | 2001   |   |         | 2000           |  |     | 1999   | 
|                               |  | Amount |         |   | PercentofTotal |     |   | Amount |   |         | PercentofTotal |  |     | Amount |  | PercentofTotal |         |  | Amount |   | PercentofTotal |   |         | Amount |     | PercentofTotal | 
|Commercial & industrial        |  | $      | 89,621  |   |                | 22  | % |        | $ | 108,513 |                |  | 28  | %      |  | $              | 106,976 |  | 28     | % |                | $ | 92,328  |        | 25  | %              |  | $ | 86,521  |  | 25  | %
|Commercial real estate         |  |        | 46,695  |   |                | 11  |   |        |   | 35,461  |                |  | 9   |        |  |                | 36,411  |  | 10     |   |                |   | 42,694  |        | 11  |                |  |   | 37,833  |  | 11  |  
|Agricultural                   |  |        | 22,841  |   |                | 6   |   |        |   | 20,857  |                |  | 6   |        |  |                | 19,076  |  | 5      |   |                |   | 18,256  |        | 5   |                |  |   | 18,343  |  | 5   |  
|Residential real estate        |  |        | 158,880 |   |                | 39  |   |        |   | 141,417 |                |  | 37  |        |  |                | 145,755 |  | 38     |   |                |   | 145,582 |        | 39  |                |  |   | 117,392 |  | 33  |  
|Installment                    |  |        | 88,009  |   |                | 21  |   |        |   | 74,533  |                |  | 19  |        |  |                | 70,345  |  | 18     |   |                |   | 71,414  |        | 19  |                |  |   | 87,996  |  | 25  |  
|Other                          |  |        | 4,011   |   |                | 1   |   |        |   | 4,247   |                |  | 1   |        |  |                | 3,883   |  | 1      |   |                |   | 3,209   |        | 1   |                |  |   | 2,069   |  | 1   |  
|Deferred net origination costs |  |        | (322    | ) |                | 0   |   |        |   | (357    | )              |  | 0   |        |  |                | 268     |  | 0      |   |                |   | 618     |        | 0   |                |  |   | 801     |  | 0   |  
|                               |  |        |         |   |                |     |   |        |   |         |                |  |     |        |  |                |         |  |        |   |                |   |         |        |     |                |  |   |         |  |     |  
|Total                          |  | $      | 409,735 |   |                | 100 | % |        | $ | 384,671 |                |  | 100 | %      |  | $              | 382,714 |  | 100    | % |                | $ | 374,101 |        | 100 | %              |  | $ | 350,955 |  | 100 | %
|                               |  |        |         |   |                |     |   |        |   |         |                |  |     |        |  |                |         |  |        |   |                |   |         |        |     |                |  |   |         |  |     |  



20



---

##### Table of Contents

ALLOWANCE FOR LOAN LOSSES



Table 5 shows selected information relating to the Companys loan quality and allowance for loan losses. The allowance is maintained to
absorb potential losses in the portfolio. Managements determination of the adequacy of the reserve is based on reviews of specific loans, loan loss experience, general economic conditions and other pertinent factors. If, as a result of
charge-offs or increases in risk characteristics of the loan portfolio, the reserve is below the level considered by management to be adequate to absorb possible future loan losses, the provision for loan losses is increased. Loans deemed not
collectible are charged off and deducted from the reserve. Recoveries on loans previously charged off are added to the reserve.



The allowance for loan losses was 1.18% of total loans as of December 31, 2003, compared to 1.04% at the end of 2002, and has ranged from .91% to 1.18% for the years 1999
through 2003 . Net charge-offs as a percentage of average loans increased to .77% for the year 2003, compared to .49% for the year 2002. Net charge-offs increased approximately $1.2 million during 2003, with the increase occurring primarily in
commercial and industrial loans. The Company allocates the allowance for loan losses to specifically classified loans and generally based on three-year net charge-off history. In assessing the adequacy of the allowance for loan losses, the Company
considers three principal factors: (1) the three-year rolling average charge-off percentage applied to the current outstanding balance by portfolio type; (2) specific percentage applied to individual loans estimated by management to have a potential
loss; and (3) estimated losses attributable to economic conditions. Economic conditions considered include unemployment levels, the condition of the agricultural business, and other local economic factors.



Non-accrual loans for the last five years are listed in Table 5. The amount of non-accrual
loans was $5.6 million at year-end 2003, compared to $4.7 million at year-end 2002.



As of December 31, 2003 there were $3.7 million in twenty-four non-accrual small business relationships. The majority of this amount consisted of two relationships, one of which is $1.1 million in a nursing home business, which has been
making monthly payments since January 2002 following the signing of a forbearance agreement. The second relationship amounts to $1.3 million on a commercial office complex.



Nonaccrual residential real estate loans consisted of twenty-eight loans that total $1.5 million with the largest balance being
$122,000. Non-accrual personal loans consisted of three loans totaling $50,000, and home equity credit lines consisted of seven loans totaling $271,000.



All loans are expected to be resolved through term payments or through liquidation of collateral in the normal course of business.



TABLE 5 - ASSET QUALITY

(in thousands)



|                                                                 |  |      |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|---------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ----- | -
|                                                                 |  | 2003 |       |   | 2002 |   |       | 2001 |  |   | 2000  |   |  | 1999 |      
|Allowance for loan losses                                        |  | $    | 4,830 |   |      | $ | 4,010 |      |  | $ | 3,810 |   |  | $    | 3,802 |   |  | $ | 3,222 |  
|Provision for loan losses                                        |  |      | 3,919 |   |      |   | 2,100 |      |  |   | 1,500 |   |  |      | 2,199 |   |  |   | 1,400 |  
|Net charge-offs                                                  |  |      | 3,099 |   |      |   | 1,900 |      |  |   | 2,114 |   |  |      | 1,619 |   |  |   | 819   |  
|                                                                 |  |      |       |   |     
|Non-accrual loans                                                |  | $    | 5,599 |   |      | $ | 4,734 |      |  | $ | 4,859 |   |  | $    | 4,098 |   |  | $ | 955   |  
|Loans 90 days or more past due                                   |  |      | 248   |   |      |   | 1,391 |      |  |   | 858   |   |  |      | 113   |   |  |   | 96    |  
|Renegotiated loans                                               |  |      | 0     |   |      |   | 0     |      |  |   | 0     |   |  |      | 0     |   |  |   | 0     |  
|Other real estate owned                                          |  |      | 637   |   |      |   | 226   |      |  |   | 143   |   |  |      | 67    |   |  |   | 80    |  
|                                                                 |  |      |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total non-performing assets                                      |  | $    | 6,484 |   |      | $ | 6,351 |      |  | $ | 5,860 |   |  | $    | 4,278 |   |  | $ | 1,131 |  
|                                                                 |  |      |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|RATIOS                                                           |  |      |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Allowance to total loans                                         |  |      | 1.18  | % |      |   | 1.04  | %    |  |   | 1.00  | % |  |      | 1.02  | % |  |   | 0.91  | %
|Net charge-offs to average loans                                 |  |      | .77   |   |      |   | 0.49  |      |  |   | 0.58  |   |  |      | 0.44  |   |  |   | 0.25  |  
|Non-performing assets to total loans and other real estate owned |  |      | 1.58  |   |      |   | 1.65  |      |  |   | 1.53  |   |  |      | 1.14  |   |  |   | 0.32  |  



OTHER ASSETS



In September 2000, $10 million was used to purchase Bank Owned Life Insurance with a cash
surrender value that increases tax-free during future years at an adjustable rate. At December 31, 2003, the cash surrender value was $11.6 million. The Company also operates a network of cash dispenser machines located in convenience stores and
supermarkets. There were 47 machines located in Ohio, Kentucky and Indiana at the end of 2003. The Companys investment in this segment of business includes $1.3 million in



21



---

##### Table of Contents

equipment cost and an average of $2.6 million in cash to supply the machines. Due to changes in the market, the Company anticipates a reduced commitment to
this business in the future. The Company charges a fee for withdrawals from anyone who does not have a transaction account with the Company. The Company recorded a net book income before taxes on this activity of $154,000 in 2003, compared to
$84,000 in 2002, and $92,000 in 2001. The increased income in 2003 is largely due to decreased depreciation expense on fully depreciated machines.



In December 2001, the Company acquired the majority of the assets and assumed the deposit liabilities of Sabina Bank (a subsidiary of Premier Financial Bancorp, Inc.)
located in Sabina, Ohio, for an aggregate cash purchase price of approximately $12.9 million. This business combination is being accounted for as a purchase transaction in accordance with SFAS No. 141, Business Combinations. In
connection with the transaction, the Company acquired approximately $48 million in assets, consisting primarily of loans and investments, and assumed deposit liabilities approximating $42 million, and recorded intangible assets of $6.7 million. The
intangible assets consisted of core deposit intangibles of $3.1 million, which is amortized over the expected life of the related core deposits, and goodwill of $3.6 million, which is not amortized in accordance with SFAS No. 141, but is tested
annually for impairment. In 2003, no goodwill was expensed due to impairment of value.



DEPOSITS



Table 6 presents a summary of period end deposit
balances. Interest-bearing NOW accounts have increased to 25% of deposits due to the introduction of a high yielding, high balance checking account early in 2000. Savings accounts continued to be 8-10% of deposits for the last five years. Money
market accounts have remained at 12-13% the last three years. Certificates of deposit decreased to 31% of deposits by the end of 2003, as consumers are less willing to extend maturities in the current low interest rate environment. Certificates of
$100,000 and over are primarily short-term public funds. Balances of such large certificates fluctuate depending on the Companys pricing strategy and funding needs at any particular time and were down to 8% of total deposits in 2003. Deposits
are attracted principally from within the Companys market area through the offering of numerous deposit instruments. Interest rates, maturity terms, service fees, and withdrawal penalties for the various types of accounts are established
periodically by management based on the Companys liquidity requirements, growth goals and market trends. The Company has not used brokers in the past to attract deposits, although competition from banks and other financial institutions has
caused the Company to consider broker deposits as a viable alternative to other funding sources. The amount of deposits currently from outside the Companys market area is not significant.



TABLE 6  DEPOSITS

(in thousands)

At December 31,



|                        |  |        |         |                |      |   |        |      |                |  |      |        |  |                |         |  |        |   |                |   |         |        |     |                |  |   |         |  |     |  
|----------------------- |  | ------ | ------- | -------------- | ---- | - | ------ | ---- | -------------- |  | ---- | ------ |  | -------------- | ------- |  | ------ | - | -------------- | - | ------- | ------ | --- | -------------- |  | - | ------- |  | --- | -
|                        |  | 2003   |         |                | 2002 |   |        | 2001 |                |  | 2000 |        |  | 1999           |        
|                        |  | Amount |         | PercentofTotal |      |   | Amount |      | PercentofTotal |  |      | Amount |  | PercentofTotal |         |  | Amount |   | PercentofTotal |   |         | Amount |     | PercentofTotal | 
|Demand                  |  | $      | 56,781  |                | 13   | % |        | $    | 52,280         |  | 11   | %      |  | $              | 52,734  |  | 11     | % |                | $ | 42,965  |        | 11  | %              |  | $ | 43,715  |  | 12  | %
|NOW                     |  |        | 110,429 |                | 25   | % |        |      | 111,680        |  | 24   | %      |  |                | 103,905 |  | 22     | % |                |   | 81,540  |        | 20  | %              |  |   | 67,027  |  | 18  | %
|Savings                 |  |        | 46,785  |                | 10   | % |        |      | 41,853         |  | 9    | %      |  |                | 42,854  |  | 9      | % |                |   | 32,628  |        | 8   | %              |  |   | 35,903  |  | 9   | %
|Money market            |  |        | 60,084  |                | 13   | % |        |      | 54,688         |  | 12   | %      |  |                | 59,990  |  | 13     | % |                |   | 33,533  |        | 8   | %              |  |   | 42,780  |  | 11  | %
|CDs less than $100,000 |  |        | 141,089 |                | 31   | % |        |      | 164,962        |  | 35   | %      |  |                | 174,599 |  | 36     | % |                |   | 172,982 |        | 43  | %              |  |   | 150,281 |  | 40  | %
|CDs $100,000 and over  |  |        | 35,332  |                | 8    | % |        |      | 42,633         |  | 9    | %      |  |                | 45,158  |  | 9      | % |                |   | 43,040  |        | 10  | %              |  |   | 40,226  |  | 10  | %
|                        |  |        |         |                |      |   |        |      |                |  |      |        |  |                |         |  |        |   |                |   |         |        |     |                |  |   |         |  |     |  
|Total                   |  | $      | 450,500 |                | 100  | % |        | $    | 468,096        |  | 100  | %      |  | $              | 479,240 |  | 100    | % |                | $ | 406,688 |        | 100 | %              |  | $ | 379,932 |  | 100 | %
|                        |  |        |         |                |      |   |        |      |                |  |      |        |  |                |         |  |        |   |                |   |         |        |     |                |  |   |         |  |     |  



OTHER BORROWINGS



Periodically during the past five years the Company has purchased investment securities with
funds borrowed from the FHLB. At December 31, 2003, the Bank had outstanding $124.5 million of total borrowings from the FHLB, $108.5 million of which consisted of eight fixed-rate notes with a weighted average rate of 4.91% and with maturities in
2005, 2008, 2010 and 2011. At the option of the FHLB, seven of these notes can be converted at certain dates to instruments that adjust quarterly at the three-month LIBOR rate. The note amount and nearest optional conversion dates at December 31,
2003, are: $86.5 million in 2004 and $12 million in 2006. These notes are subject to substantial prepayment penalties. The remaining $16.0 million consists of two fixed-rate monthly amortizing notes with a weighted average rate of 3.55% and with
final maturities in 2006 and 2008.



During the second quarter of 2002, the
Company participated in a securities sale commonly referred to as a pooled trust preferred securities offering. In that offering, the Company issued to a trust controlled by the Company $8.2 million in thirty-year debt



22



---

##### Table of Contents

securities at a rate of interest adjustable quarterly equal to the three-month LIBOR rate plus 3.45% (currently 5.24%), and the trust issued capital
securities of $8.0 million to an unrelated party. The securities issued by the Company are classified as Tier 1 capital for regulatory purposes, and the interest is deductible for federal income tax purposes. The Company made a capital contribution
of $8 million of these funds to the Bank to improve its regulatory capital ratios.



OFF-BALANCE SHEET ARRANGEMENTS



The Company has not entered
into off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on the Companys financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity,
capital expenditures or capital resources.



CONTRACTUAL OBLIGATIONS



The following table summarizes the Companys contractual obligations
at December 31, 2003 and the periods the expected payments are due.



TABLE 7- CONTRACTUAL OBLIGATIONS

(In thousands)

December 31, 2003



|                                                           |  |       |         |                  |   |                        |  |           |        |                   |   |        |  |   |       
|---------------------------------------------------------- |  | ----- | ------- | ---------------- | - | ---------------------- |  | --------- | ------ | ----------------- | - | ------ |  | - | ------
|                                                           |  |       |         |                  |   | Payments Due By Period |  |          
|Contractual Obligation                                     |  | Total |         | Less than 1 year |   | 1-3 years              |  | 3-5 years |        | More than 5 years
|Time Deposits                                              |  | $     | 176,422 |                  | $ | 118,592                |  | $         | 45,690 |                   | $ | 6,798  |  | $ | 5,342 
|Long-Term Debt                                             |  |       | 132,519 |                  |   | 4,450                  |  |           | 18,948 |                   |   | 47,621 |  |   | 61,500
|Capital Lease                                              |  |       |        |                  |   |                       |  |           |       |                   |   |       |  |   |      
|Operating Lease                                            |  |       | 445     |                  |   | 121                    |  |           | 179    |                   |   | 85     |  |   | 60    
|Fixed Purchase Obligation                                  |  |       | 224     |                  |   | 224                    |  |           |       |                   |   |       |  |   |      
|Variable Purchase Obligation(a)                            |  |       | 878     |                  |   | 370                    |  |           | 340    |                   |   | 168    |  |   |      
|Other Long-Term Liabilities Reflected on the Balance Sheet |  |       |        |                  |   |                       |  |           |       |                   |   |       |  |   |      
|                                                           |  |       |         |                  |   |                        |  |           |        |                   |   |        |  |   |       
|Total                                                      |  | $     | 310,488 |                  | $ | 123,757                |  | $         | 65,157 |                   | $ | 54,672 |  | $ | 66,902
|                                                           |  |       |         |                  |   |                        |  |           |        |                   |   |        |  |   |       



|(a) | Variable purchase obligation includes service contracts based on variable pricing measures, such as number of accounts or items processed. Future obligations have
been estimated based on recent activity and pricing.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



CAPITAL



The Federal Reserve Board has adopted risk-based capital guidelines that
assign risk weightings to assets and off-balance sheet items and also define and set minimum capital requirements (risk-based capital ratios). Bank holding companies must maintain total risk-based, Tier 1 risk-based and Tier 1 leverage ratios of 8%,
4% and 3%, respectively. At December 31, 2003, NB&T Financial Group, Inc. met all of its capital requirements with a total risk-based capital ratio of 14.57%, a Tier 1 risk-based capital ratio of 13.44%, and a Tier 1 leverage ratio of 8.61%.



LIQUIDITY



Effective liquidity management ensures that the cash flow requirements of depositors and
borrowers, as well as Company cash needs, are met. The Company manages liquidity on both the asset and liability sides of the balance sheet. The loan to deposit ratio at December 31, 2003, was 91.0%, compared to 82.2% at the same date in 2002. Loans
to total assets were 61.6% at the end of 2003, compared to 56.9% at the same time last year. Management strives to keep this ratio below 70%. The securities portfolio is 79.8% available-for-sale securities that are readily marketable. Approximately
87% of the available-for-sale portfolio is pledged to secure public deposits, short-term and long-term borrowings and for other purposes as required by law. The Bank will be required to restructure its pledged securities in order to comply with
requirements for public fund deposits. This restructuring is anticipated to occur in the first half of 2004. The balance of the available-for-sale securities could be sold if necessary for liquidity purposes. Also, a stable deposit base, consisting
of over 92% core deposits, makes the Company less susceptible to large fluctuations in funding needs. The Company has short- term borrowing lines of credit with several correspondent banks. The Company also has both short- and long-term borrowing
available through the FHLB. The Company has the ability to obtain deposits in the brokered certificate of deposit market to help provide liquidity to fund loan growth.



MARKET RISK MANAGEMENT



Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due to interest rate risk, exchange rate risk, equity price risk
and commodity price risk. The Company does not maintain a trading account for any class of financial instrument, and is not currently subject to foreign currency exchange rate risk, equity price risk or commodity price risk. The Companys
market risk is composed primarily of interest rate risk.



23



---

##### Table of Contents

The Companys Asset/Liability Committee (ALCO) is responsible for reviewing the interest rate sensitivity position
of the Company and establishing policies to monitor and limit exposure to interest rate risk. The Companys Board of Directors approves the guidelines established by ALCO. The primary goal of the asset/liability management function is to
maximize net interest income within the interest rate risk limits set by ALCO. Interest rate risk is monitored on a quarterly basis through ALCO meetings. Techniques used include both interest rate gap management and simulation modeling that
measures the effect of rate changes on net interest income and market value of equity under different rate scenarios. The interest rate gap analysis schedule (Table 7) quantifies the asset/liability static sensitivity as of December 31, 2003 for the
Bank only. As shown, the Bank was asset sensitive for periods zero through one year and one- to five-years and liability sensitive within the over-five-year period. Asset sensitive means the Bank has more earning assets with the potential to change
rate than interest-bearing liabilities. Conversely, liability sensitive means the Bank has more interest-bearing liabilities with the potential to change rate than earning assets. The cumulative gap as a percent of total assets through one year at
the end of 2003 was a positive 2.8% compared to a positive 15.3% at the end of 2002. The balances of transaction type NOW and MMDA accounts are scheduled to run off over their expected lives. Although the entire balance of these deposits is subject
to repricing or withdrawal in a relatively short period of time, they have been a stable base of retail core deposits for the Bank. Also, historically their sensitivity to changes in interest rates has been significantly less than some other
deposits, such as certificates of deposit. However, considering todays low interest rate environment, the future rate sensitivity of these deposits could be significantly different.



TABLE 8  INTEREST RATE GAP ANALYSIS

(in thousands)

At December 31, 2003



|                             |  |       |         |   |           |   |         |           |  |   |            |    |  |           |        |   |          |   |         |   |  |   |         |  
|---------------------------- |  | ----- | ------- | - | --------- | - | ------- | --------- |  | - | ---------- | -- |  | --------- | ------ | - | -------- | - | ------- | - |  | - | ------- | -
|                             |  | Total |         |   | 0-3Months |   |         | 3-6Months |  |   | 6-12Months |    |  | 1-5 Years |        |   | 5+ Years |  
|Loans                        |  | $     | 409,821 |   |           | $ | 97,601  |           |  | $ | 45,964     |    |  | $         | 70,244 |   |          | $ | 190,839 |   |  | $ | 5,173   |  
|Securities                   |  |       | 199,679 |   |           |   | 14,729  |           |  |   | 12,816     |    |  |           | 11,085 |   |          |   | 134,320 |   |  |   | 26,729  |  
|Short-term funds & BOLI      |  |       | 14,060  |   |           |   | 2,429   |           |  |   |            |    |  |           | 11,631 |   |          |   |         |   |  |   |         |  
|                             |  |       |         |   |           |   |         |           |  |   |            |    |  |           |        |   |          |   |         |   |  |   |         |  
|Total Earning Assets         |  |       | 623,560 |   |           |   | 114,759 |           |  |   | 58,780     |    |  |           | 92,960 |   |          |   | 325,159 |   |  |   | 31,902  |  
|                             |  |       |         |   |           |   |         |           |  |   |            |    |  |           |        |   |          |   |         |   |  |   |         |  
|Savings, NOW & MMDA          |  |       | 217,297 |   |           |   | 93,790  |           |  |   |            |    |  |           |        |   |          |   | 73,029  |   |  |   | 50,478  |  
|Other time deposits          |  |       | 176,422 |   |           |   | 29,642  |           |  |   | 36,752     |    |  |           | 52,198 |   |          |   | 52,488  |   |  |   | 5,342   |  
|Short term borrowings        |  |       | 21,909  |   |           |   | 21,909  |           |  |   |            |    |  |           |        |   |          |   |         |   |  |   |         |  
|Long term debt               |  |       | 132,519 |   |           |   | 9,096   |           |  |   | 1,107      |    |  |           | 2,246  |   |          |   | 66,570  |   |  |   | 53,500  |  
|                             |  |       |         |   |           |   |         |           |  |   |            |    |  |           |        |   |          |   |         |   |  |   |         |  
|Total Interest Bearing Funds |  |       | 548,147 |   |           |   | 154,437 |           |  |   | 37,859     |    |  |           | 54,444 |   |          |   | 192,087 |   |  |   | 109,320 |  
|                             |  |       |         |   |           |   |         |           |  |   |            |    |  |           |        |   |          |   |         |   |  |   |         |  
|Period gap                   |  |       | 75,413  |   |           |   | (39,678 | )         |  |   | 20,921     |    |  |           | 38,516 |   |          |   | 133,072 |   |  |   | (77,418 | )
|Cumulative gap               |  |       |         |   |           |   | (39,678 | )         |  |   | (18,757    | )  |  |           | 19,759 |   |          |   | 152,831 |   |  |   | 75,413  |  
|Gap as a percent of assets   |  |       | 11.34   | % |           |   | (5.97   | )%        |  |   | (2.82      | )% |  |           | 2.97   | % |          |   | 22.98   | % |  |   | 11.34   | %



In the Companys simulation
models, each asset and liability balance is projected over a one-year horizon. Net interest income is then projected based on expected cash flows and projected interest rates under a stable rate scenario and analyzed on a quarterly basis. The
results of this analysis are used in decisions made concerning pricing strategies for loans and deposits, balance sheet mix, securities portfolio strategies, liquidity and capital adequacy. The Companys current one-year simulation models under
stable rates indicate a decreasing yield on both interest-earning assets and, to a lesser extent, in the cost of interest-bearing liabilities. This position could have a slightly negative effect on projected net interest margin over the next twelve
months.



Simulation models are also performed under an instantaneous parallel
300 basis point increase or decrease in interest rates. The model includes assumptions as to repricing and expected prepayments, anticipated calls, and expected decay rates of transaction accounts under the different rate scenarios. The results of
these simulations include changes in both net interest income and market value of equity. ALCO guidelines that measure interest rate risk by the percent of change from stable rates, and capital adequacy, have been established, and as of December 31,
2003, the results of 300 basis points increase simulations are within those guidelines; however,



24



---

##### Table of Contents

the results of the 200 and 300 basis points decrease simulations exceeded those guidelines. Interest rates have declined to historically low levels. As a
result, many of the Banks deposits are within 200 basis points of a zero interest rate floor, and the Banks inability to reduce rates below the zero floor could negatively impact the Banks future earnings and market value of
equity.



As with any method of measuring interest rate risk, certain
shortcomings are inherent in the simulation modeling. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market rates. In addition, the interest
rates on certain types of assets and liabilities may fluctuate in advance of changes in market rates, while interest rates on other types may lag behind changes in market rates. Further, in the event of a change in interest rates, expected rates of
prepayment on loans and mortgage-backed securities and early withdrawals from certificates of deposit may deviate significantly from those assumed in making the risk calculations. The Companys rate shock simulation models provide results in
extreme interest rate environments and results are used accordingly. Reacting to changes in economic conditions, interest rates and market forces, the Company has been able to alter the mix of short- and long-term loans and investments, and increase
or decrease the emphasis on fixed- and variable-rate products in response to changing market conditions. By managing the interest rate sensitivity of its asset composition in this manner, the Company has been able to maintain a flow of net interest
income less volatile than the rate shock simulation models predicted. Table 8 provides information about the Companys market sensitive financial instruments other than cash and cash equivalents, FHLB and Federal Reserve Bank stock, and demand
deposit accounts as of December 31, 2003. The information presented is based on repricing opportunities and projected cash flows that include expected prepayment speeds and likely call dates.



TABLE 9  FINANCIAL INSTRUMENTS MARKET RISK

(in thousands)

At December 31, 2003



|                      |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |             |   |        |       |  |       |        |   |  |   |         |  |   |        
|--------------------- |  | ---- | ------- | - | ---- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - | ----------- | - | ------ | ----- |  | ----- | ------ | - |  | - | ------- |  | - | -------
|                      |  | 2004 |         |   | 2005 |   |        | 2006 |  |   | 2007   |   |  | 2008 |        |   | Over 5Years |   |        | Total |  | Value
|Fixed-rate loans      |  | $    | 76,811  |   |      | $ | 37,780 |      |  | $ | 22,161 |   |  | $    | 11,891 |   |             | $ | 5,505  |       |  | $     | 5,014  |   |  | $ | 159,162 |  | $ | 161,751
|Average interest rate |  |      | 7.18    | % |      |   | 7.24   | %    |  |   | 7.14   | % |  |      | 7.20   | % |             |   | 7.27   | %     |  |       | 7.82   | % |  |   |         |  |   |        
|Adjustable-rate loans |  |      | 136,666 |   |      |   | 45,360 |      |  |   | 33,672 |   |  |      | 19,733 |   |             |   | 14,736 |       |  |       | 491    |   |  |   | 250,659 |  |   | 248,536
|Average interest rate |  |      | 5.39    |   |      |   | 6.02   |      |  |   | 5.66   |   |  |      | 5.82   |   |             |   | 5.57   |       |  |       | 5.92   |   |  |   |         |  |   |        
|Securities            |  |      | 38,631  |   |      |   | 32,626 |      |  |   | 41,964 |   |  |      | 32,276 |   |             |   | 27,454 |       |  |       | 18,852 |   |  |   | 191,801 |  |   | 193,180
|Average interest rate |  |      | 3.92    |   |      |   | 3.68   |      |  |   | 3.67   |   |  |      | 4.03   |   |             |   | 5.05   |       |  |       | 4.53   |   |  |   |         |  |   |        
|                      |  |      |         |   |      |   |        |     
|Savings, NOW & MMDA   |  |      | 217,297 |   |      |   |       |      |  |   |       |   |  |      |       |   |             |   |       |       |  |       |       |   |  |   | 217,297 |  |   | 217,297
|Average interest rate |  |      | 0.32    |   |      |   |       |      |  |   |       |   |  |      |       |   |             |   |       |       |  |       |       |   |  |   |         |  |   |        
|Time deposits         |  |      | 119,750 |   |      |   | 35,223 |      |  |   | 9,314  |   |  |      | 4,702  |   |             |   | 2,096  |       |  |       | 5,337  |   |  |   | 176,422 |  |   | 182,200
|Average interest rate |  |      | 2.26    |   |      |   | 2.73   |      |  |   | 3.15   |   |  |      | 3.62   |   |             |   | 3.67   |       |  |       | 3.89   |   |  |   |         |  |   |        
|Short term borrowings |  |      | 21,909  |   |      |   |       |      |  |   |       |   |  |      |       |   |             |   |       |       |  |       |       |   |  |   | 21,909  |  |   | 21,909 
|Average interest rate |  |      | 0.91    |   |      |   |       |      |  |   |       |   |  |      |       |   |             |   |       |       |  |       |       |   |  |   |         |  |   |        
|Long term debt        |  |      | 12,450  |   |      |   | 14,620 |      |  |   | 4,328  |   |  |      | 2,091  |   |             |   | 45,531 |       |  |       | 53,500 |   |  |   | 132,519 |  |   | 142,481
|Average interest rate |  |      | 3.76    |   |      |   | 2.62   |      |  |   | 3.68   |   |  |      | 2.57   |   |             |   | 5.30   |       |  |       | 5.08   |   |  |   |         |  |   |        



IMPACT OF INFLATION AND CHANGING
PRICES



The majority of a financial institutions assets and
liabilities are monetary in nature. Changes in interest rates affect the financial condition of a financial institution to a greater degree than inflation. Although interest rates are determined in large measure by changes in the general level of
inflation, they do not change at the same rate or in the same magnitude, but rather react in correlation to changes in expected rate of inflation and to changes in monetary and fiscal policy. The Companys ability to react to changes in
interest rates has a significant impact on financial results. As discussed previously, management attempts to control interest rate sensitivity in order to protect against wide interest rate fluctuations.



CRITICAL ACCOUNTING POLICIES



The accounting and reporting policies of the Company are in accordance with accounting
principles generally accepted in the United States and conform to general practices within the banking industry. The Companys significant accounting policies are described in detail in the notes to the Companys consolidated financial
statements for the year ended December 31, 2003. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. The financial position and results of
operations can be affected by these estimates and assumptions and are integral to the understanding of reported results. Critical accounting policies are those policies that management believes are the most important to the portrayal of the
Companys financial condition and results, and they require management to make estimates that are difficult, subjective, or complex.



25



---

##### Table of Contents

Allowance for Loan Losses- The allowance for loan losses provides coverage for probable losses inherent in the
Companys loan portfolio. Management evaluates the adequacy of the allowance for loan losses each quarter based on changes, if any, in underwriting activities, the loan portfolio composition (including product mix and geographic, industry or
customer-specific concentrations), trends in loan performance, regulatory guidance and economic factors. This evaluation is inherently subjective, as it requires the use of significant management estimates. Many factors can affect managements
estimates of specific and expected losses, including volatility of default probabilities, collateral values, rating migrations, loss severity and economic and political conditions. The allowance is increased through provisions charged to operating
earnings and reduced by net charge-offs.



The Company determines the amount of
the allowance based on relative risk characteristics of the loan portfolio. The allowance recorded for commercial loans is based on reviews of individual credit relationships and historical loss experience. The allowance recorded for homogeneous
consumer loans is based on an analysis of loan mix, risk characteristics of the portfolio, and historical losses, adjusted for current trends, for each homogeneous category or group of loans. The allowance for loan losses relating to impaired loans
is based on the loans observable market price, the collateral for certain collateral-dependent loans, or the discounted cash flows using the loans effective interest rate.



Regardless of the extent of the Companys analysis of customer performance, portfolio trends or risk management processes, certain
inherent but undetected losses are probable within the loan portfolio. This is due to several factors, including inherent delays in obtaining information regarding a customers financial condition or changes in their unique business conditions,
the judgmental nature of individual loan evaluations, collateral assessments and the interpretation of economic trends. Volatility of economic or customer-specific conditions affecting the identification and estimation of losses for larger
non-homogeneous credits and the sensitivity of assumptions utilized to establish allowances for homogenous groups of loans are among other factors. The Company estimates a range of inherent losses related to the existence of these exposures. The
estimates are based upon the Companys evaluation of risk associated with the commercial and consumer allowance levels and the estimated impact of the current economic environment.



Goodwill and Other Intangibles- The Company records all assets and liabilities acquired in purchase acquisitions, including goodwill
and other intangibles, at fair value as required by SFAS 141. Goodwill is subject, at a minimum, to annual tests for impairment. Other intangible assets are amortized over their estimated useful lives using straight-line and accelerated methods, and
are subject to impairment if events or circumstances indicate a possible inability to realize the carrying amount. The initial goodwill and other intangibles recorded and subsequent impairment analysis requires management to make subjective
judgments concerning estimates of how the acquired asset will perform in the future. Events and factors that may significantly affect the estimates include, among others, customer attrition, changes in revenue growth trends, specific industry
conditions and changes in competition.



EFFECT OF RECENT ACCOUNTING
STANDARDS



The FASB issued Interpretation No. 46 (Revised 2003)
Consolidation of Variable Interest Entities,  (FIN 46-R) in December 2003. FIN 46-R requires that subsidiaries defined as variable interest entities be consolidated by the enterprise that will absorb the majority of the entities
expected losses if they occur, receive a majority of the variable interest entities residual returns if they occur, or both. The Company, through NB&T Statutory Trust I (Trust I), has issued $8.0 million in trust preferred
securities. The Company has not determined if Trust I meets the definition of a variable interest entity and is waiting further accounting and regulatory guidance. Should deconsolidation be required, the Company believes there will be no material
impact to the results of operations, capital or liquidity as a result of applying the provisions of FIN 46-R.



The capital securities held by Trust I qualify as Tier I capital for the Company under the Federal Reserve Boards regulatory framework. The Federal Reserve Board is currently evaluating whether the capital
securities will continue to qualify as Tier I capital if deconsolidation of the related trust preferred entities is required. If the Federal Reserve Board disqualifies the capital securities as Tier I capital, the effect of such a change could have
a material impact on the Companys regulatory capital ratios.



|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk.
|-------- | -----------------------------------------------------------



See Market Risk Management in Item 7, which is incorporated herein by reference.



26



---

##### Table of Contents

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



- I N D E X-



|                                                |  |        
|----------------------------------------------- |  | -------
|                                                |  | PAGE   
|                                                | 
|INDEPENDENT ACCOUNTANTS REPORTS                |  | 28 - 29
|                                                | 
|FINANCIAL STATEMENTS                            |  |        
|                                                | 
|Consolidated Balance Sheets                     |  | 30     
|                                                | 
|Consolidated Statements of Income               |  | 31 - 32
|                                                | 
|Consolidated Statements of Shareholders Equity |  | 33     
|                                                | 
|Consolidated Statements of Cash Flows           |  | 34 - 35
|                                                | 
|Notes to Consolidated Financial Statements      |  | 36 - 59



27



---

##### Table of Contents

INDEPENDENT ACCOUNTANTS REPORT



Board of
Directors

NB&T Financial Group, Inc.

Wilmington, Ohio



We have audited the accompanying consolidated balance sheets of NB&T
Financial Group, Inc. as of December 31, 2003 and 2002, and the related consolidated statements of income, stockholders equity, and cash flows for each of the two years in the period ended December 31, 2003. These financial statements are the
responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits. The consolidated financial statements of NB&T Financial Group, Inc. for the year ended December 31,
2001 were audited by other auditors whose opinion dated February 5, 2002 was unqualified.



We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.



In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of
NB&T Financial Group, Inc. as of December 31, 2003, and 2002, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2003, in conformity with accounting principles generally accepted in
the United States of America.



/s/ BKD,
LLP



Cincinnati, Ohio

February 6, 2004



28



---

##### Table of Contents

INDEPENDENT AUDITORS REPORT



To the Stockholders and Board of Directors

NB&T Financial Group, Inc. and Subsidiaries

Wilmington, Ohio



We have audited the accompanying consolidated statements of income, stockholders equity, and cash flows for the year ended December
31, 2001, of NB&T Financial Group, Inc. and subsidiaries. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.



We conducted our audit in accordance with U.S. generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that
our audit provide a reasonable basis for our opinion.



In our opinion, the
financial statements referred to above present fairly, in all material respects, the consolidated results of its operations and cash flows for the year ended December 31, 2001, of NB&T Financial Group, Inc. and subsidiaries in conformity with
U.S. generally accepted accounting principles.



/s/ J.D. CLOUD & CO. L.L.P.

Certified Public Accountants



Cincinnati, Ohio

February 5, 2002



29



---

##### Table of Contents

NB&T Financial Group, Inc.

Consolidated Balance Sheets

December 31, 2003 and 2002

(Dollars
in Thousands)



|                                                                                           |  |      |         |   |      |   |         |  
|------------------------------------------------------------------------------------------ |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                           |  | 2003 |         |   | 2002 |  
|Assets                                                                                     |  |      |         |   |      |   |         |  
|Cash and due from banks                                                                    |  | $    | 19,789  |   |      | $ | 18,819  |  
|Interest-bearing demand deposits                                                           |  |      | 65      |   |      |   | 10      |  
|Federal funds sold                                                                         |  |      | 2,364   |   |      |   | 6,988   |  
|                                                                                           |  |      |         |   |      |   |         |  
|Cash and cash equivalents                                                                  |  |      | 22,218  |   |      |   | 25,817  |  
|                                                                                           |  |      |         |   |      |   |         |  
|Available-for-sale securities                                                              |  |      | 153,121 |   |      |   | 168,600 |  
|Held-to-maturity securities                                                                |  |      | 38,681  |   |      |   | 44,490  |  
|Loans held for sale                                                                        |  |      | 86      |   |      |   |        |  
|Loans, net of allowance for loan losses of $4,830 and $4,010 at December 31, 2003 and 2002 |  |      | 404,905 |   |      |   | 380,661 |  
|Premises and equipment                                                                     |  |      | 14,057  |   |      |   | 14,832  |  
|Federal Reserve and Federal Home Loan Bank stock                                           |  |      | 7,877   |   |      |   | 7,598   |  
|Interest receivable                                                                        |  |      | 3,492   |   |      |   | 4,113   |  
|Goodwill                                                                                   |  |      | 3,625   |   |      |   | 3,625   |  
|Core deposits and other intangibles                                                        |  |      | 3,414   |   |      |   | 3,959   |  
|Other                                                                                      |  |      | 13,452  |   |      |   | 11,115  |  
|                                                                                           |  |      |         |   |      |   |         |  
|Total assets                                                                               |  | $    | 664,928 |   |      | $ | 664,810 |  
|                                                                                           |  |      |         |   |      |   |         |  
|Liabilities and Stockholders Equity                                                       |  |      |         |   |      |   |         |  
|Liabilities                                                                                |  |      |         |   |      |   |         |  
|Deposits                                                                                   |  |      |         |   |      |   |         |  
|Demand                                                                                     |  | $    | 56,781  |   |      | $ | 52,280  |  
|Savings, NOW and money market                                                              |  |      | 217,297 |   |      |   | 208,221 |  
|Time                                                                                       |  |      | 176,422 |   |      |   | 207,595 |  
|                                                                                           |  |      |         |   |      |   |         |  
|Total deposits                                                                             |  |      | 450,500 |   |      |   | 468,096 |  
|                                                                                           |  |      |         |   |      |   |         |  
|Short-term borrowings                                                                      |  |      | 21,909  |   |      |   | 19,240  |  
|Long-term debt                                                                             |  |      | 132,519 |   |      |   | 116,446 |  
|Interest payable and other liabilities                                                     |  |      | 3,304   |   |      |   | 3,724   |  
|                                                                                           |  |      |         |   |      |   |         |  
|Total liabilities                                                                          |  |      | 608,232 |   |      |   | 607,506 |  
|                                                                                           |  |      |         |   |      |   |         |  
|Commitments and Contingencies                                                              |  |      |         |   |      |   |         |  
|Stockholders Equity                                                                       |  |      |         |   |      |   |         |  
|Preferred stock, no par value, authorized 100,000 shares; none issued                      |  |      |         |   |      |   |         |  
|Common stock, no par value; authorized 6,000,000 shares; issued  3,818,950 shares         |  |      | 1,000   |   |      |   | 1,000   |  
|Additional paid-in capital                                                                 |  |      | 9,692   |   |      |   | 9,270   |  
|Retained earnings                                                                          |  |      | 52,883  |   |      |   | 51,792  |  
|Unearned employee stock ownership plan (ESOP) shares                                       |  |      | (1,506  | ) |      |   | (1,703  | )
|Accumulated other comprehensive income                                                     |  |      | 477     |   |      |   | 2,064   |  
|Treasury stock, at cost                                                                    |  |      |         |   |      |   |         |  
|Common; 2003  596,667 shares, 2002  596,418 shares                                       |  |      | (5,850  | ) |      |   | (5,119  | )
|                                                                                           |  |      |         |   |      |   |         |  
|Total stockholders equity                                                                 |  |      | 56,696  |   |      |   | 57,304  |  
|                                                                                           |  |      |         |   |      |   |         |  
|Total liabilities and stockholders equity                                                 |  | $    | 664,928 |   |      | $ | 664,810 |  
|                                                                                           |  |      |         |   |      |   |         |  



See Notes to Consolidated Financial
Statements



30



---

##### Table of Contents

NB&T Financial Group, Inc.

Consolidated Statements of Income

Years Ended December 31, 2003, 2002 and 2001

(Dollars in Thousands, except per share amounts)



|                                                              |  |      |        |      |   |        |  |   |       
|------------------------------------------------------------- |  | ---- | ------ | ---- | - | ------ |  | - | ------
|                                                              |  | 2003 |        | 2002 |   | 2001  
|Interest and Dividend Income                                  |  |      |        |      |   |        |  |   |       
|Loans                                                         |  | $    | 26,408 |      | $ | 29,002 |  | $ | 30,508
|Securities                                                    |  |      |        |      |   |        |  |   |       
|Taxable                                                       |  |      | 5,515  |      |   | 8,178  |  |   | 7,627 
|Tax-exempt                                                    |  |      | 2,488  |      |   | 2,713  |  |   | 2,708 
|Federal funds sold                                            |  |      | 104    |      |   | 157    |  |   | 706   
|Dividends on Federal Home Loan and Federal Reserve Bank stock |  |      | 323    |      |   | 336    |  |   | 433   
|Deposits with financial institutions                          |  |      | 3      |      |   | 14     |  |   | 11    
|                                                              |  |      |        |      |   |        |  |   |       
|Total interest and dividend income                            |  |      | 34,841 |      |   | 40,400 |  |   | 41,993
|                                                              |  |      |        |      |   |        |  |   |       
|Interest Expense                                              |  |      |        |      |   |        |  |   |       
|Deposits                                                      |  |      | 6,859  |      |   | 11,028 |  |   | 16,651
|Short-term borrowings                                         |  |      | 198    |      |   | 338    |  |   | 1,287 
|Long-term debt                                                |  |      | 6,306  |      |   | 5,937  |  |   | 4,911 
|                                                              |  |      |        |      |   |        |  |   |       
|Total interest expense                                        |  |      | 13,363 |      |   | 17,303 |  |   | 22,849
|                                                              |  |      |        |      |   |        |  |   |       
|Net Interest Income                                           |  |      | 21,478 |      |   | 23,097 |  |   | 19,144
|Provision for Loan Losses                                     |  |      | 3,919  |      |   | 2,100  |  |   | 1,500 
|                                                              |  |      |        |      |   |        |  |   |       
|Net Interest Income After Provision for Loan Losses           |  |      | 17,559 |      |   | 20,997 |  |   | 17,644
|                                                              |  |      |        |      |   |        |  |   |       
|Noninterest Income                                            |  |      |        |      |   |        |  |   |       
|Trust income                                                  |  |      | 863    |      |   | 926    |  |   | 1,167 
|Service charges on deposits                                   |  |      | 3,104  |      |   | 2,589  |  |   | 1,961 
|Other service charges and fees                                |  |      | 233    |      |   | 265    |  |   | 310   
|ATM network fees                                              |  |      | 435    |      |   | 578    |  |   | 804   
|Insurance agency commissions                                  |  |      | 2,519  |      |   | 2,355  |  |   | 1,689 
|Net realized gains on sales of available-for-sale securities  |  |      | 915    |      |   | 420    |  |   | 260   
|Income from bank owned life insurance                         |  |      | 531    |      |   | 787    |  |   | 632   
|Other                                                         |  |      | 798    |      |   | 1,025  |  |   | 1,164 
|                                                              |  |      |        |      |   |        |  |   |       
|Total noninterest income                                      |  |      | 9,398  |      |   | 8,945  |  |   | 7,987 
|                                                              |  |      |        |      |   |        |  |   |       



See Notes to Consolidated Financial
Statements



31



---

##### Table of Contents

NB&T Financial Group, Inc.

Consolidated Statements of Income

Years Ended December 31, 2003, 2002 and
2001

(Dollars in Thousands, except per share amounts)



|                               |  |   |        |  |   |        |  |   |       
|------------------------------ |  | - | ------ |  | - | ------ |  | - | ------
|Noninterest Expense            |  |   |        |  |   |        |  |   |       
|Salaries and employee benefits |  | $ | 10,992 |  | $ | 11,512 |  | $ | 9,006 
|Net occupancy expense          |  |   | 1,321  |  |   | 1,171  |  |   | 1,045 
|Equipment expense              |  |   | 2,627  |  |   | 2,748  |  |   | 2,592 
|Data processing fees           |  |   | 324    |  |   | 269    |  |   | 170   
|Professional fees              |  |   | 1,665  |  |   | 1,281  |  |   | 1,342 
|Marketing expense              |  |   | 577    |  |   | 785    |  |   | 532   
|Printing and office supplies   |  |   | 446    |  |   | 547    |  |   | 495   
|State franchise tax            |  |   | 720    |  |   | 552    |  |   | 569   
|Amortization of intangibles    |  |   | 712    |  |   | 616    |  |   |      
|Other                          |  |   | 3,015  |  |   | 2,539  |  |   | 2,387 
|                               |  |   |        |  |   |        |  |   |       
|Total noninterest expense      |  |   | 22,399 |  |   | 22,020 |  |   | 18,138
|                               |  |   |        |  |   |        |  |   |       
|Income Before Income Tax       |  |   | 4,558  |  |   | 7,922  |  |   | 7,493 
|Provision for Income Taxes     |  |   | 454    |  |   | 1,391  |  |   | 1,476 
|                               |  |   |        |  |   |        |  |   |       
|Net Income                     |  | $ | 4,104  |  | $ | 6,531  |  | $ | 6,017 
|                               |  |   |        |  |   |        |  |   |       
|Basic Earnings Per Share       |  | $ | 1.31   |  | $ | 2.11   |  | $ | 1.91  
|                               |  |   |        |  |   |        |  |   |       
|Diluted Earnings Per Share     |  | $ | 1.30   |  | $ | 2.10   |  | $ | 1.90  
|                               |  |   |        |  |   |        |  |   |       



See Notes to Consolidated Financial
Statements



32



---

##### Table of Contents

NB&T Financial Group, Inc.

Consolidated Statements of Stockholders Equity

Years Ended December 31, 2003, 2002 and 2001

(Dollars in Thousands)



|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|--------------------------------------------------------------------------------------------------------------- |  | ----------------- | ----- | ------------------------ | - | ---------------- |  | - | ------------------ | - |  | ------------------------------------------ | ------ | - | ------------- | - | ------ | ----- |  | - | ------ | - |  | - | ------ | -
|                                                                                                                |  | CommonStockAmount |       | AdditionalPaid-inCapital |   | RetainedEarnings |  |   | UnearnedESOPShares |   |  | AccumulatedOtherComprehensiveIncome (Loss) |        |   | TreasuryStock |   |        | Total | 
|Balance, January 1, 2001 As Previously Reported                                                                 |  | $                 | 1,000 |                          | $ | 8,128            |  | $ | 45,002             |   |  | $                                          | (299   | ) |               | $ | 223    |       |  | $ | (4,312 | ) |  | $ | 49,742 |  
|Reclassification of Equity from ESOP Shares                                                                     |  |                   |      |                          |   |                 |  |   | (260               | ) |  |                                            |       |   |               |   |       |       |  |   |       |   |  |   | (260   | )
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Balance, January 1, 2001 As Adjusted                                                                            |  | $                 | 1,000 |                          | $ | 8,128            |  | $ | 44,742             |   |  | $                                          | (299   | ) |               | $ | 223    |       |  | $ | (4,312 | ) |  | $ | 49,482 |  
|Comprehensive income                                                                                            |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Net income                                                                                                      |  |                   |       |                          |   |                  |  |   | 6,017              |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 6,017  |  
|Change in unrealized gain on securities available for sale, net of reclassification adjustment and tax effect   |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   | (368   | )     |  |   |        |   |  |   | (368   | )
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Total comprehensive income                                                                                      |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 5,649  |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Dividends on common stock, $.84 per share                                                                       |  |                   |       |                          |   |                  |  |   | (2,650             | ) |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | (2,650 | )
|Purchase of stock (83,632 shares)                                                                               |  |                   |       |                          |   |                  |  |   | (739               | ) |  |                                            |        |   |               |   |        |       |  |   | (934   | ) |  |   | (1,673 | )
|Stock options exercised                                                                                         |  |                   |       |                          |   | 9                |  |   | 21                 |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 30     |  
|Shares sold to ESOP                                                                                             |  |                   |       |                          |   | 955              |  |   | 718                |   |  |                                            | (1,673 | ) |               |   |        |       |  |   |        |   |  |   |        |  
|ESOP shares earned                                                                                              |  |                   |      |                          |   | 37               |  |   |                    |   |  |                                            | 101    |   |               |   |       |       |  |   |       |   |  |   | 138    |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Balance, December 31, 2001                                                                                      |  |                   | 1,000 |                          |   | 9,129            |  |   | 48,109             |   |  |                                            | (1,871 | ) |               |   | (145   | )     |  |   | (5,246 | ) |  |   | 50,976 |  
|Comprehensive income                                                                                            |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Net income                                                                                                      |  |                   |       |                          |   |                  |  |   | 6,531              |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 6,531  |  
|Change in unrealized (loss) on securities available for sale, net of reclassification adjustment and tax effect |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   | 2,209  |       |  |   |        |   |  |   | 2,209  |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Total comprehensive income                                                                                      |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 8,740  |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Dividends on common stock, $.92 per share                                                                       |  |                   |       |                          |   |                  |  |   | (2,848             | ) |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | (2,848 | )
|Sale of stock to ESOP (5,728 shares)                                                                            |  |                   |       |                          |   | 83               |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   | 49     |   |  |   | 132    |  
|Stock options exercised                                                                                         |  |                   |       |                          |   | 30               |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   | 78     |   |  |   | 108    |  
|ESOP shares earned                                                                                              |  |                   |      |                          |   | 28               |  |   |                   |   |  |                                            | 168    |   |               |   |       |       |  |   |       |   |  |   | 196    |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Balance, December 31, 2002                                                                                      |  |                   | 1,000 |                          |   | 9,270            |  |   | 51,792             |   |  |                                            | (1,703 | ) |               |   | 2,064  |       |  |   | (5,119 | ) |  |   | 57,304 |  
|Comprehensive income                                                                                            |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Net income                                                                                                      |  |                   |       |                          |   |                  |  |   | 4,104              |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 4,104  |  
|Change in unrealized gain on securities available for sale, net of reclassification adjustment and tax effect   |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   | (1,587 | )     |  |   |        |   |  |   | (1,587 | )
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Total comprehensive income                                                                                      |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 2,517  |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Dividends on common stock, $.96 per share                                                                       |  |                   |       |                          |   |                  |  |   | (3,013             | ) |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | (3,013 | )
|Purchase of Stock (45,245 shares)                                                                               |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   | (1,138 | ) |  |   | (1,138 | )
|Tax benefit on stock options exercised                                                                          |  |                   |       |                          |   | 172              |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   | 172    |  
|Stock options exercised                                                                                         |  |                   |       |                          |   | 186              |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   | 407    |   |  |   | 593    |  
|ESOP shares earned                                                                                              |  |                   |      |                          |   | 64               |  |   |                   |   |  |                                            | 197    |   |               |   |       |       |  |   |       |   |  |   | 261    |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  
|Balance, December 31, 2003                                                                                      |  | $                 | 1,000 |                          | $ | 9,692            |  | $ | 52,883             |   |  | $                                          | (1,506 | ) |               | $ | 477    |       |  | $ | (5,850 | ) |  | $ | 56,696 |  
|                                                                                                                |  |                   |       |                          |   |                  |  |   |                    |   |  |                                            |        |   |               |   |        |       |  |   |        |   |  |   |        |  



See Notes to Consolidated Financial
Statements



33



---

##### Table of Contents

NB&T Financial Group, Inc.

Consolidated Statements of Cash Flows

Years Ended December 31, 2003, 2002 and 2001

(Dollars in Thousands)



|                                                             |  |      |          |   |      |   |          |      |  |   |          |  
|------------------------------------------------------------ |  | ---- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                             |  | 2003 |          |   | 2002 |   |          | 2001 | 
|Operating Activities                                         |  |      |          |   |      |   |          |      |  |   |          |  
|Net income                                                   |  | $    | 4,104    |   |      | $ | 6,531    |      |  | $ | 6,017    |  
|Items not requiring (providing) cash                         |  |      |          |   |      |   |          |      |  |   |          |  
|Depreciation and amortization                                |  |      | 2,491    |   |      |   | 1,855    |      |  |   | 1,702    |  
|Provision for loan losses                                    |  |      | 3,919    |   |      |   | 2,100    |      |  |   | 1,500    |  
|Amortization of premiums and discounts on securities         |  |      | 1,910    |   |      |   | 946      |      |  |   | 449      |  
|ESOP shares earned                                           |  |      | 261      |   |      |   | 196      |      |  |   | 138      |  
|Deferred income taxes                                        |  |      | (620     | ) |      |   | (440     | )    |  |   | 371      |  
|Proceeds from sale of loans held for sale                    |  |      | 1,954    |   |      |   | 4,791    |      |  |   | 9,110    |  
|Originations of loans held for sale                          |  |      | (1,980   | ) |      |   | (3,856   | )    |  |   | (9,611   | )
|Gain from sale of loans                                      |  |      | (60      | ) |      |   | (143     | )    |  |   | (166     | )
|Net realized (gains) losses on available-for-sale securities |  |      | (915     | ) |      |   | (420     | )    |  |   | (260     | )
|FHLB stock dividends                                         |  |      | (279     | ) |      |   | (309     | )    |  |   | (412     | )
|Changes in                                                   |  |      |          |   |      |   |          |      |  |   |          |  
|Interest receivable                                          |  |      | 621      |   |      |   | 861      |      |  |   | 254      |  
|Other assets                                                 |  |      | (892     | ) |      |   | 1,189    |      |  |   | (1,075   | )
|Interest payable and other liabilities                       |  |      | (420     | ) |      |   | (1,029   | )    |  |   | 960      |  
|                                                             |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash provided by operating activities                    |  |      | 10,094   |   |      |   | 12,272   |      |  |   | 8,977    |  
|                                                             |  |      |          |   |      |   |          |      |  |   |          |  
|Investing Activities                                         |  |      |          |   |      |   |          |      |  |   |          |  
|Purchases of available-for-sale securities                   |  |      | (146,732 | ) |      |   | (159,328 | )    |  |   | (170,525 | )
|Proceeds from maturities of available-for-sale securities    |  |      | 116,295  |   |      |   | 137,539  |      |  |   | 99,913   |  
|Proceeds from the sales of available-for-sale securities     |  |      | 42,509   |   |      |   | 27,520   |      |  |   | 12,452   |  
|Proceeds from maturities of held-to-maturity securities      |  |      | 5,815    |   |      |   |         |      |  |   |         |  
|Purchases of Federal Reserve Bank stock                      |  |      |         |   |      |   | (375     | )    |  |   |         |  
|Proceeds from loan sales                                     |  |      |         |   |      |   |         |      |  |   | 8,950    |  
|Net change in loans                                          |  |      | (28,163  | ) |      |   | (2,801   | )    |  |   | 11,349   |  
|Purchase of premises and equipment                           |  |      | (1,005   | ) |      |   | (2,482   | )    |  |   | (2,739   | )
|Acquisitions of bank and insurance agencies                  |  |      |         |   |      |   |         |      |  |   | (2,300   | )
|                                                             |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash provided (used) in investing activities             |  |      | (11,281  | ) |      |   | 73       |      |  |   | (42,900  | )
|                                                             |  |      |          |   |      |   |          |      |  |   |          |  



See Notes to Consolidated Financial
Statements



34



---

##### Table of Contents

NB&T Financial Group, Inc.

Consolidated Statements of Cash Flows

Years Ended December 31, 2003, 2002 and
2001

(Dollars in Thousands)



|                                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|----------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                        |  | 2003 |         |   | 2002 |   |         | 2001 | 
|Financing Activities                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Net increase in demand deposits, money market, NOW and savings accounts |  | $    | 13,577  |   |      | $ | 1,018   |      |  | $ | 43,575  |  
|Net increase (decrease) in certificates of deposit                      |  |      | (31,173 | ) |      |   | (12,162 | )    |  |   | (12,797 | )
|Net decrease in short-term borrowings                                   |  |      | 2,669   |   |      |   | (2,815  | )    |  |   | (18,093 | )
|Proceeds from long-term debt                                            |  |      | 20,000  |   |      |   | 8,000   |      |  |   | 34,522  |  
|Repayment of long-term debt                                             |  |      | (3,927  | ) |      |   | (6,398  | )    |  |   |        |  
|Proceeds from stock options exercised                                   |  |      | 593     |   |      |   | 108     |      |  |   | 24      |  
|Sale (purchase) of treasury stock                                       |  |      | (1,138  | ) |      |   | 132     |      |  |   | (1,673  | )
|Dividends paid                                                          |  |      | (3,013  | ) |      |   | (2,848  | )    |  |   | (2,593  | )
|                                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) financing activities                     |  |      | (2,412  | ) |      |   | (14,965 | )    |  |   | 42,965  |  
|                                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Increase (Decrease) in Cash and Cash Equivalents                        |  |      | (3,599  | ) |      |   | (2,620  | )    |  |   | 9,042   |  
|Cash and Cash Equivalents, Beginning of Year                            |  |      | 25,817  |   |      |   | 28,437  |      |  |   | 19,395  |  
|                                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Cash and Cash Equivalents, End of Year                                  |  | $    | 22,218  |   |      | $ | 25,817  |      |  | $ | 28,437  |  
|                                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Supplemental Cash Flows Information                                     |  |      |         |   |      |   |         |      |  |   |         |  
|Interest paid                                                           |  | $    | 13,474  |   |      | $ | 17,705  |      |  | $ | 23,037  |  
|Income taxes paid (net of refunds)                                      |  |      | 1,043   |   |      |   | 1,977   |      |  |   | 1,060   |  



See Notes to Consolidated Financial
Statements



35



---

##### Table of Contents

NB&T Financial Group, Inc.

Notes to Consolidated Financial Statements

Years Ended December 31, 2003, 2002 and 2001



Note 1: Nature of Operations and Summary of Significant Accounting Policies



Nature of Operations



NB&T Financial Group, Inc. (Company) is a bank holding company whose principal activity is the ownership and management of its
wholly-owned subsidiaries, The National Bank and Trust Company (the Bank) and NB&T Statutory Trust I (Trust I). The Bank is primarily engaged in providing a full range of banking and financial services to individual and
corporate customers in Adams, Auglaize, Brown, Clermont, Clinton, Fayette, Hardin, Highland, and Warren counties in Ohio. The Bank offers insurance products including property, casualty and life through its wholly-owned subsidiary, NB&T
Insurance Agency, Inc. (Agency). The Bank is subject to competition from other financial institutions. The Bank is subject to the regulation of certain federal and state agencies and undergoes periodic examinations by those regulatory
authorities.



Principles of Consolidation



The consolidated financial statements include the
accounts of the Company, Trust I, Bank and the Agency. All significant intercompany accounts and transactions have been eliminated in consolidation.



Use of Estimates



The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to
make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.



Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses. In connection with the determination of the allowance for loan losses, management obtains independent
appraisals for significant properties.



Cash Equivalents



The Company considers all liquid investments with
original maturities of three months or less to be cash equivalents.



Securities



Available-for-sale
securities, which include any security for which the Company has no immediate plan to sell but which may be sold in the future, are carried at fair value. Unrealized gains and losses are recorded, net of related income tax effects, in other
comprehensive income.



Held-to-maturity securities, which
include any security for which the Company has the positive intent and ability to hold until maturity, are carried at historical cost adjusted for amortization of premiums and accretion of discounts.



Amortization of premiums and accretion of discounts are recorded as interest
income from securities. Realized gains and losses are recorded as net security gains (losses). Gains and losses on sales of securities are determined on the specific-identification method.



36



---

##### Table of Contents

Loans Held for Sale



Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or fair value in
the aggregate. Net unrealized losses, if any, are recognized through a valuation allowance by charges to income.



Loans



Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding
principal balances adjusted for any charge-offs, the allowance for loan losses, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is reported on the interest method and includes
amortization of net deferred loan fees and costs over the loan term. Generally, loans are placed on non-accrual status at ninety days past due and interest is considered a loss, unless the loan is well-secured and in the process of collection.



Allowance for Loan Losses



The allowance for loan losses is established as losses are estimated to have
occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.



The allowance for loan losses is evaluated on a regular basis
by management and is based upon managements periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrowers ability to
repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.



A loan is considered impaired when, based on current information and
events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include
payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management
determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the
borrowers prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial and construction loans by either the present value of expected future
cash flows discounted at the loans effective interest rate, the loans obtainable market price or the fair value of the collateral if the loan is collateral dependent.



Large groups of smaller balance homogenous loans are collectively evaluated for impairment. Accordingly, the Bank does not
separately identify individual consumer and residential loans for impairment measurements.



Premises and Equipment



Depreciable assets are stated at cost less accumulated depreciation. Depreciation is charged to expense using the straight-line method over the estimated useful lives of the assets.



37



---

##### Table of Contents

Federal Reserve and Federal Home Loan Bank Stock



Federal Reserve and Federal Home Loan Bank stock are required investments
for institutions that are members of the Federal Reserve and Federal Home Loan Bank systems. The required investment in the common stock is based on a predetermined formula.



Foreclosed Assets Held for Sale



Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value at the
date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses from
operations and changes in the valuation allowance are included in net income or expense from foreclosed assets.



Goodwill



Goodwill is annually tested for impairment. If the implied fair value of goodwill is lower than its carrying amount, a goodwill impairment is indicated
and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the financial statements.



Intangible Assets



Intangible assets are being amortized on an accelerated basis over periods ranging from seven to eleven years. Such assets are periodically evaluated as
to the recoverability of their carrying value.



Treasury
Stock



Treasury stock is stated at cost. Cost is
determined based on the average cost of all shares.



38



---

##### Table of Contents

Stock Options



At December 31, 2003, the Company has a stock-based employee compensation plan, which is described more fully in Note 16.
The Company accounts for this plan under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee compensation cost is reflected in net
income, as all options granted under those plans had an exercise price equal to the market value of the underlying common stock on the grant date. The following table illustrates the effect on net income and earnings per share if the company had
applied the fair value provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation (thousands, except per share amounts):



|                                                                                                                     |  |                        |       |   |      |   |       |      |  |   |       |  
|-------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                                                                                     |  | Year Ended December 31 |      
|                                                                                                                     |  | 2003                   |       |   | 2002 |   |       | 2001 | 
|Net income, as reported                                                                                              |  | $                      | 4,104 |   |      | $ | 6,531 |      |  | $ | 6,017 |  
|Less: Total stock-based employee compensation cost determined under the fair value based method, net of income taxes |  |                        | (75   | ) |      |   | (71   | )    |  |   | (82   | )
|                                                                                                                     |  |                        |       |   |      |   |       |      |  |   |       |  
|Pro forma net income                                                                                                 |  | $                      | 4,029 |   |      | $ | 6,460 |      |  | $ | 5,935 |  
|                                                                                                                     |  |                        |       |   |      |   |       |      |  |   |       |  
|Earnings per share:                                                                                                  |  |                        |       |   |      |   |       |      |  |   |       |  
|Basic  as reported                                                                                                  |  | $                      | 1.31  |   |      | $ | 2.11  |      |  | $ | 1.91  |  
|                                                                                                                     |  |                        |       |   |      |   |       |      |  |   |       |  
|Basic  pro forma                                                                                                    |  | $                      | 1.29  |   |      | $ | 2.09  |      |  | $ | 1.88  |  
|                                                                                                                     |  |                        |       |   |      |   |       |      |  |   |       |  
|Diluted  as reported                                                                                                |  | $                      | 1.30  |   |      | $ | 2.10  |      |  | $ | 1.90  |  
|                                                                                                                     |  |                        |       |   |      |   |       |      |  |   |       |  
|Diluted  pro forma                                                                                                  |  | $                      | 1.28  |   |      | $ | 2.07  |      |  | $ | 1.88  |  
|                                                                                                                     |  |                        |       |   |      |   |       |      |  |   |       |  



Income Taxes



Deferred tax assets and liabilities are recognized
for the tax effects of differences between the financial statement and tax bases of assets and liabilities. A valuation allowance is established to reduce deferred tax assets if it is more likely than not that a deferred tax asset will not be
realized. The Company files consolidated income tax returns with its subsidiaries.



Earnings Per Share



Earnings per share have been computed based upon the weighted-average common shares outstanding during each year. Unearned ESOP shares which have not vested have been excluded from the computation of average shares outstanding.



Reclassifications



Certain reclassifications have been made to the 2002 and 2001 financial
statements to conform to the 2003 financial statement presentation. These reclassifications had no effect on net income.



Note 2: Restriction on Cash and Due From Banks



The Bank is required to maintain reserve funds in cash and/or on deposit with the Federal Reserve Bank. The reserve required at December 31, 2003 was
$7,032,000.



39



---

##### Table of Contents

Note 3: Securities



The amortized cost and approximate fair values of securities are as follows (thousands):



|                                 |  |               |         |                      |   |                       |  |                       |     |  |   |        
|-------------------------------- |  | ------------- | ------- | -------------------- | - | --------------------- |  | --------------------- | --- |  | - | -------
|                                 |  | AmortizedCost |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | ApproximateFair Value
|Available-for-Sale Securities:   |  |               |         |                      |   |                       |  |                       |     |  |   |        
|December 31, 2003:               |  |               |         |                      |   |                       |  |                       |     |  |   |        
|U.S. government agencies         |  | $             | 60,502  |                      | $ | 239                   |  | $                     | 308 |  | $ | 60,433 
|Mortgage-backed securities       |  |               | 84,076  |                      |   | 1,022                 |  |                       | 537 |  |   | 84,561 
|State and political subdivision  |  |               | 7,810   |                      |   | 307                   |  |                       |    |  |   | 8,117  
|Other securities                 |  |               | 10      |                      |   |                      |  |                       |    |  |   | 10     
|                                 |  |               |         |                      |   |                       |  |                       |     |  |   |        
|                                 |  | $             | 152,398 |                      | $ | 1,568                 |  | $                     | 845 |  | $ | 153,121
|                                 |  |               |         |                      |   |                       |  |                       |     |  |   |        
|December 31, 2002:               |  |               |         |                      |   |                       |  |                       |     |  |   |        
|U.S. government agencies         |  | $             | 44,315  |                      | $ | 339                   |  | $                     |    |  | $ | 44,654 
|Mortgage-backed securities       |  |               | 104,572 |                      |   | 2,531                 |  |                       | 3   |  |   | 107,100
|State and political subdivision  |  |               | 8,576   |                      |   | 265                   |  |                       |    |  |   | 8,841  
|Other securities                 |  |               | 8,010   |                      |   | 8                     |  |                       | 13  |  |   | 8,005  
|                                 |  |               |         |                      |   |                       |  |                       |     |  |   |        
|                                 |  | $             | 165,473 |                      | $ | 3,143                 |  | $                     | 16  |  | $ | 168,600
|                                 |  |               |         |                      |   |                       |  |                       |     |  |   |        
|                                 |  |               |         |                     
|                                 |  | AmortizedCost |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | ApproximateFair Value
|Held-to-Maturity Securities:     |  |               |         |                      |   |                       |  |                       |     |  |   |        
|December 31, 2003:               |  |               |         |                      |   |                       |  |                       |     |  |   |        
|State and political subdivisions |  | $             | 38,681  |                      | $ | 1,398                 |  | $                     | 20  |  | $ | 40,059 
|                                 |  |               |         |                      |   |                       |  |                       |     |  |   |        
|December 31, 2002:               |  |               |         |                      |   |                       |  |                       |     |  |   |        
|State and political subdivisions |  | $             | 44,490  |                      | $ | 1,216                 |  | $                     | 76  |  | $ | 45,630 
|                                 |  |               |         |                      |   |                       |  |                       |     |  |   |        



40



---

##### Table of Contents

The amortized cost and fair value of securities available for sale and held to maturity at December 31,
2003, by contractual maturity, are shown below (thousands). Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.



|                              |  |                    |         |                  |   |               |  |           |        |  |   |       
|----------------------------- |  | ------------------ | ------- | ---------------- | - | ------------- |  | --------- | ------ |  | - | ------
|                              |  | Available for Sale |         | Held to Maturity
|                              |  | AmortizedCost      |         | Fair Value       |   | AmortizedCost |  | FairValue
|Within one year               |  | $                  | 38,981  |                  | $ | 38,852        |  | $         |       |  | $ |      
|One to five years             |  |                    | 22,521  |                  |   | 22,598        |  |           | 100    |  |   | 110   
|Five to ten years             |  |                    |        |                  |   |              |  |           |       |  |   |      
|After ten years               |  |                    | 6,810   |                  |   | 7,100         |  |           | 38,581 |  |   | 39,949
|                              |  |                    |         |                  |   |               |  |           |        |  |   |       
|                              |  |                    | 68,312  |                  |   | 68,550        |  |           | 38,681 |  |   | 40,059
|Mortgage-backed securities    |  |                    | 84,076  |                  |   | 84,561        |  |           |       |  |   |      
|Other asset-backed securities |  |                    | 10      |                  |   | 10            |  |           |       |  |   |      
|                              |  |                    |         |                  |   |               |  |           |        |  |   |       
|Totals                        |  | $                  | 152,398 |                  | $ | 153,121       |  | $         | 38,681 |  | $ | 40,059
|                              |  |                    |         |                  |   |               |  |           |        |  |   |       



The carrying value of
securities pledged as collateral, to secure public deposits and for other purposes, was $144,878,000 at December 31, 2003, and $132,495,000 at December 31, 2002.



The book value of securities sold under agreements to repurchase amounted to $26,865,000 and $19,360,000 at December 31,
2003 and 2002, respectively.



Gross gains of $915,000,
$420,000 and $260,000 and gross losses of $0, $0 and $0 resulting from sales of available-for-sale securities were realized for 2003, 2002 and 2001, respectively. The tax expense for net gains on securities transactions for 2003, 2002 and 2001 was
$311,000, $143,000 and $88,000 respectively.



The table below
indicates the gross unrealized losses and fair value, aggregated by investment category and length of time, that individual securities have been in a continuous unrealized loss position at December 31, 2003. Management believes the declines in fair
value of these securities are temporary.



|                                              |  |                     |        |                   |   |           |  |                |     |           |   |                |  |   |        |  |   |    
|--------------------------------------------- |  | ------------------- | ------ | ----------------- | - | --------- |  | -------------- | --- | --------- | - | -------------- |  | - | ------ |  | - | ---
|                                              |  | Less than 12 months |        | 12 months or more |   | Total    
|                                              |  | FairValue           |        | UnrealizedLoss    |   | FairValue |  | UnrealizedLoss |     | FairValue |   | UnrealizedLoss
|U.S. Treasuries & U.S. Agency Notes           |  | $                   | 27,769 |                   | $ | 309       |  | $              | 0   |           | $ | 0              |  | $ | 27,769 |  | $ | 309
|U.S. Agency mortgage-backed securities        |  |                     | 4,648  |                   |   | 50        |  |                | 0   |           |   | 0              |  |   | 4,648  |  |   | 50 
|Other mortgage-backed securities              |  |                     | 29,198 |                   |   | 486       |  |                | 0   |           |   | 0              |  |   | 29,198 |  |   | 486
|Municipals                                    |  |                     | 0      |                   |   | 0         |  |                | 0   |           |   | 0              |  |   | 0      |  |   | 0  
|Other securities                              |  |                     | 0      |                   |   | 0         |  |                | 0   |           |   | 0              |  |   | 0      |  |   | 0  
|                                              |  |                     |        |                   |   |           |  |                |     |           |   |                |  |   |        |  |   |    
|Total securities available for sale           |  |                     | 61,615 |                   |   | 845       |  |                | 0   |           |   | 0              |  |   | 61,615 |  |   | 845
|                                              |  |                     |        |                   |   |           |  |                |     |           |   |                |  |   |        |  |   |    
|Total securities held to maturity: Municipals |  |                     | 1,994  |                   |   | 14        |  |                | 337 |           |   | 6              |  |   | 2,331  |  |   | 20 
|                                              |  |                     |        |                   |   |           |  |                |     |           |   |                |  |   |        |  |   |    
|Total Securities                              |  | $                   | 63,609 |                   | $ | 859       |  | $              | 337 |           | $ | 6              |  | $ | 63,946 |  | $ | 865
|                                              |  |                     |        |                   |   |           |  |                |     |           |   |                |  |   |        |  |   |    



41



---

##### Table of Contents

Note 4: Loans and Allowance for Loan Losses



Categories of loans at December 31, include (thousands):



|                                               |  |      |         |   |      |   |         |  
|---------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                               |  | 2003 |         |   | 2002 |  
|Commercial and industrial                      |  | $    | 89,621  |   |      | $ | 108,513 |  
|Agricultural                                   |  |      | 22,841  |   |      |   | 20,857  |  
|Real estate construction                       |  |      | 11,296  |   |      |   | 7,282   |  
|Commercial real estate                         |  |      | 35,399  |   |      |   | 28,179  |  
|Residential real estate                        |  |      | 158,880 |   |      |   | 141,417 |  
|Consumer                                       |  |      | 88,009  |   |      |   | 74,533  |  
|Other                                          |  |      | 4,011   |   |      |   | 4,247   |  
|                                               |  |      |         |   |      |   |         |  
|Total loans                                    |  |      | 410,057 |   |      |   | 385,028 |  
|Less                                           |  |      |         |   |      |   |         |  
|Net deferred loan fees, premiums and discounts |  |      | (322    | ) |      |   | (357    | )
|Allowance for loan losses                      |  |      | (4,830  | ) |      |   | (4,010  | )
|                                               |  |      |         |   |      |   |         |  
|Net loans                                      |  | $    | 404,905 |   |      | $ | 380,661 |  
|                                               |  |      |         |   |      |   |         |  



Activity in the
allowance for loan losses was as follows (thousands):



|                                                                                                 |  |      |        |   |      |   |        |      |  |   |        |  
|------------------------------------------------------------------------------------------------ |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                                                 |  | 2003 |        |   | 2002 |   |        | 2001 | 
|Balance, beginning of year                                                                       |  | $    | 4,010  |   |      | $ | 3,810  |      |  | $ | 3,802  |  
|Provision charged to expense                                                                     |  |      | 3,919  |   |      |   | 2,100  |      |  |   | 1,500  |  
|Amounts assumed in acquisition                                                                   |  |      |       |   |      |   |       |      |  |   | 622    |  
|Losses charged off, net of recoveries of $523,000 in 2003, $285,000 in 2002 and $232,000 in 2001 |  |      | (3,099 | ) |      |   | (1,900 | )    |  |   | (2,114 | )
|                                                                                                 |  |      |        |   |      |   |        |      |  |   |        |  
|Balance, end of year                                                                             |  | $    | 4,830  |   |      | $ | 4,010  |      |  | $ | 3,810  |  
|                                                                                                 |  |      |        |   |      |   |        |      |  |   |        |  



Impaired loans
totaled $3,827,000 and $4,214,000 at December 31, 2003 and 2002, respectively. An allowance for loan losses of $1,537,000 and $1,542,000 relates to impaired loans of $3,182,000 and $4,196,000, at December 31, 2003 and 2002, respectively. At December
31, 2003 and 2002, impaired loans of $645,000 and $18,000 had no related allowance for loan losses.



Interest of $5,000 and $104,000 was recognized on average impaired loans of $4,250,000 and $4,406,000 for 2003 and 2002. Interest of $98,000 and $133,000
was recognized on impaired loans on a cash basis during 2003 and 2002.



At December 31, 2003 and 2002, accruing loans delinquent 90 days or more totaled $248,000 and $1,391,000, respectively. Non-accruing loans at December 31, 2003 and 2002 were $5,599,000 and $4,734,000, respectively.



42



---

##### Table of Contents

Note 5: Premises and Equipment



Major classifications of premises and equipment, stated at cost, are as follows (thousands):



|                                               |  |      |         |   |      |   |        |  
|---------------------------------------------- |  | ---- | ------- | - | ---- | - | ------ | -
|                                               |  | 2003 |         |   | 2002 |  
|Land                                           |  | $    | 1,880   |   |      | $ | 1,880  |  
|Buildings and improvements                     |  |      | 12,851  |   |      |   | 11,571 |  
|Leasehold improvements                         |  |      | 476     |   |      |   | 482    |  
|Construction in progress                       |  |      |        |   |      |   | 1,303  |  
|Equipment                                      |  |      | 9,952   |   |      |   | 9,236  |  
|                                               |  |      |         |   |      |   |        |  
|                                               |  | $    | 25,159  |   |      |   | 24,472 |  
|Less accumulated depreciation and amortization |  |      | (11,102 | ) |      |   | (9,640 | )
|                                               |  |      |         |   |      |   |        |  
|Net premises and equipment                     |  | $    | 14,057  |   |      | $ | 14,832 |  
|                                               |  |      |         |   |      |   |        |  



Note 6: Goodwill



During 2002, the Company changed its method of accounting and financial
reporting for goodwill and other intangible assets by adopting the provisions of Statement of Financial Accounting Standards No. 142. There was no material impact of the adoption on the financial statements.



Note 7: Other Intangible Assets



The carrying basis and accumulated amortization of recognized intangible
assets at December 31, 2002 and 2001, were (thousands):



|              |  |                     |       |                         |      |        |                     |  |                         |       |  |   |      |  
|------------- |  | ------------------- | ----- | ----------------------- | ---- | ------ | ------------------- |  | ----------------------- | ----- |  | - | ---- | -
|              |  | 2003                |       |                         | 2002 |       
|              |  | GrossCarryingAmount |       | AccumulatedAmortization |      |        | GrossCarryingAmount |  | AccumulatedAmortization |      
|Core deposits |  | $                   | 3,051 |                         | $    | (1,098 | )                   |  | $                       | 3,051 |  | $ | (514 | )
|Other         |  |                     | 1,690 |                         |      | (229   | )                   |  |                         | 1,524 |  |   | (102 | )
|              |  |                     |       |                         |      |        |                     |  |                         |       |  |   |      |  
|              |  | $                   | 4,741 |                         | $    | (1,327 | )                   |  | $                       | 4,575 |  | $ | (616 | )
|              |  |                     |       |                         |      |        |                     |  |                         |       |  |   |      |  



Amortization expense
for the years ended December 31, 2003 and 2002, was $712,000 and $616,000, respectively. Estimated amortization expense for each of the following five years is (thousands):



|     |  |   |    
|---- |  | - | ---
|2004 |  | $ | 667
|2005 |  |   | 590
|2006 |  |   | 509
|2007 |  |   | 426
|2008 |  |   | 283



43



---

##### Table of Contents

Note 8: Interest-Bearing Deposits



Interest-bearing deposits in denominations of $100,000 or more were $35,332,000 on December 31, 2003, and $42,633,000 on
December 31, 2002.



At December 31, 2003, the scheduled
maturities of time deposits are as follows (thousands):



|           |  |   |        
|---------- |  | - | -------
|2004       |  | $ | 118,592
|2005       |  |   | 36,376 
|2006       |  |   | 9,314  
|2007       |  |   | 4,702  
|2008       |  |   | 2,096  
|Thereafter |  |   | 5,342  
|           |  |   |        
|           |  | $ | 176,422
|           |  |   |        



Note 9: Short-Term Borrowings



Short-term borrowings included the following (thousands):



|                                            |  |      |        |      |   |       
|------------------------------------------- |  | ---- | ------ | ---- | - | ------
|                                            |  | 2003 |        | 2002
|Securities sold under repurchase agreements |  | $    | 21,108 |      | $ | 17,188
|U. S. Treasury demand notes                 |  |      | 801    |      |   | 2,052 
|                                            |  |      |        |      |   |       
|Total short-term borrowings                 |  | $    | 21,909 |      | $ | 19,240
|                                            |  |      |        |      |   |       



Securities sold under
agreements to repurchase consist of obligations of the Company to other parties. The obligations are secured by U.S. agency notes and such collateral is held by the Federal Reserve Bank. The maximum amount of outstanding agreements at any month end
during 2003 and 2002 totaled $32,416,000 and $30,145,000 and the daily average of such agreements totaled $23,886,000 and $23,445,000. The agreements at December 31, 2003, mature daily.



The Bank has an unused letter of credit with the Federal Home Loan Bank in the amount of $15,000,000 expiring March 31,
2004.



44



---

##### Table of Contents

Note 10: Long-Term Debt



Long-term debt consisted of the following components (thousands):



|                                |  |      |         |      |   |        
|------------------------------- |  | ---- | ------- | ---- | - | -------
|                                |  | 2003 |         | 2002
|Federal Home Loan Bank Advances |  | $    | 124,519 |      | $ | 108,338
|Capital securities              |  |      | 8,000   |      |   | 8,000  
|ESOP Trust debt guarantee       |  |      |        |      |   | 108    
|                                |  |      |         |      |   |        
|Total                           |  | $    | 132,519 |      | $ | 116,446
|                                |  |      |         |      |   |        



The Federal Home Loan
Bank advances are secured by mortgage loans and investment securities totaling $189,246,000 at December 31, 2003. Advances, at interest rates from 4.67 to 6.26 percent, are subject to restrictions or penalties in the event of prepayment.



On June 26, 2002, NB&T Statutory Trust I (Trust I), a
wholly owned subsidiary of the Corporation, closed a pooled private offering of 8,000 Capital Securities with a liquidation amount of $1,000 per security. The proceeds of the offering were loaned to the Corporation in exchange for junior
subordinated debentures with terms similar to the Capital Securities. The sole assets of Trust I are the junior subordinated debentures of the Corporation and payments thereunder. The junior subordinated debentures and the back-up obligations, in
the aggregate, constitute a full and unconditional guarantee by the Corporation of the obligations of Trust I under the Capital Securities. Distributions on the Capital Securities are payable quarterly at the annual rate of 3.45% over the 3 month
LIBOR and are included in interest expense in the consolidated financial statements. These securities are considered Tier 1 capital (with certain limitations applicable) under current regulatory guidelines.



The junior subordinated debentures are subject to mandatory redemption, in
whole or in part, upon repayment of the Capital Securities at maturity or their earlier redemption at the liquidation amount. Subject to the Corporation having received prior approval of the Federal Reserve, if then required, the Capital Securities
are redeemable prior to the maturity date of June 26, 2032, at the option of the Corporation; on or after June 26, 2007 at par. Upon occurrence of specific events defined within the trust indenture, the Capital Securities may also be redeemed prior
to June 26, 2007 at a premium. The Corporation has the option to defer distributions on the Capital Securities from time to time for a period not to exceed 20 consecutive semi-annual periods.



Aggregate annual maturities of Federal Home Loan Bank Advances at December
31, 2003, are (thousands):



|           |  |      |        
|---------- |  | ---- | -------
|           |  | Debt
|2004       |  | $    | 4,450  
|2005       |  |      | 14,620 
|2006       |  |      | 4,328  
|2007       |  |      | 2,091  
|2008       |  |      | 45,530 
|Thereafter |  |      | 53,500 
|           |  |      |        
|           |  | $    | 124,519
|           |  |      |        



45



---

##### Table of Contents

Note 11: Income Taxes



The provision for income taxes includes these components (thousands):



|                        |  |      |       |   |      |   |       |      |  |   |      
|----------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | -----
|                        |  | 2003 |       |   | 2002 |   |       | 2001
|Taxes currently payable |  | $    | 1,074 |   |      | $ | 1,831 |      |  | $ | 1,105
|Deferred income taxes   |  |      | (620  | ) |      |   | (440  | )    |  |   | 371  
|                        |  |      |       |   |      |   |       |      |  |   |      
|Income tax expense      |  | $    | 454   |   |      | $ | 1,391 |      |  | $ | 1,476
|                        |  |      |       |   |      |   |       |      |  |   |      



A reconciliation of
income tax expense at the statutory rate to the Companys actual income tax expense is shown below (thousands):



|                                     |  |      |       |   |      |   |       |      |  |   |       |  
|------------------------------------ |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                     |  | 2003 |       |   | 2002 |   |       | 2001 | 
|Computed at the statutory rate (34%) |  | $    | 1,550 |   |      | $ | 2,693 |      |  | $ | 2,547 |  
|Increase (decrease) resulting from   |  |      |       |   |      |   |       |      |  |   |       |  
|Tax exempt interest                  |  |      | (788  | ) |      |   | (847  | )    |  |   | (809  | )
|ESOP dividend                        |  |      | (141  | ) |      |   | (142  | )    |  |   |      |  
|Bank owned life insurance            |  |      | (180  | ) |      |   | (267  | )    |  |   | (217  | )
|Other                                |  |      | 13    |   |      |   | (46   | )    |  |   | (45   | )
|                                     |  |      |       |   |      |   |       |      |  |   |       |  
|Actual tax expense                   |  | $    | 454   |   |      | $ | 1,391 |      |  | $ | 1,476 |  
|                                     |  |      |       |   |      |   |       |      |  |   |       |  



The tax effects of
temporary differences related to deferred taxes shown on the balance sheets were (thousands):



|                                                  |  |      |        |   |      |   |        |  
|------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                                  |  | 2003 |        |   | 2002 |  
|Deferred tax assets                               |  |      |        |   |      |   |        |  
|Intangible asset amortization                     |  | $    | 20     |   |      | $ |       |  
|Allowance for loan losses                         |  |      | 1,463  |   |      |   | 1,171  |  
|Accruals not currently deductible                 |  |      | 401    |   |      |   | 64     |  
|AMT credit carry forward                          |  |      | 225    |   |      |   |       |  
|                                                  |  |      |        |   |      |   |        |  
|                                                  |  | $    | 2,109  |   |      | $ | 1,235  |  
|                                                  |  |      |        |   |      |   |        |  
|Deferred tax liabilities                          |  |      |        |   |      |   |        |  
|Depreciation                                      |  |      | (360   | ) |      |   | (192   | )
|FHLB stock dividends                              |  |      | (919   | ) |      |   | (824   | )
|Intangible asset amortization                     |  |      |       |   |      |   | (9     | )
|Unrealized gains on available-for-sale securities |  |      | (246   | ) |      |   | (1,063 | )
|                                                  |  |      |        |   |      |   |        |  
|                                                  |  |      | (1,525 | ) |      |   | (2,088 | )
|                                                  |  |      |        |   |      |   |        |  
|Net deferred tax asset (liability)                |  | $    | 584    |   |      | $ | (853   | )
|                                                  |  |      |        |   |      |   |        |  



46



---

##### Table of Contents

Note 12: Other Comprehensive Income (Loss)



Other comprehensive income (loss) components and related taxes were as follows (thousands):



|                                                           |  |      |        |   |      |   |       |  |   |      |  
|---------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ----- |  | - | ---- | -
|                                                           |  | 2003 |        |   | 2002 |   | 2001  | 
|Unrealized gains (losses) on securities available for sale |  | $    | (1,490 | ) |      | $ | 3,767 |  | $ | (298 | )
|Reclassification for realized amount included in income    |  |      | 915    |   |      |   | 420   |  |   | 260  |  
|                                                           |  |      |        |   |      |   |       |  |   |      |  
|Other comprehensive income (loss), before tax effect       |  |      | (2,405 | ) |      |   | 3,347 |  |   | (558 | )
|Tax expense (benefit)                                      |  |      | (818   | ) |      |   | 1,138 |  |   | (190 | )
|                                                           |  |      |        |   |      |   |       |  |   |      |  
|Other comprehensive income (loss)                          |  | $    | (1,587 | ) |      | $ | 2,209 |  | $ | (368 | )
|                                                           |  |      |        |   |      |   |       |  |   |      |  



Note 13: Regulatory Matters



The Company and the subsidiary bank are subject to
various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could
have a direct material effect on the Companys financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the subsidiary bank must meet specific capital guidelines that
involve quantitative measures of assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about
components, risk weightings and other factors.



Quantitative
measures established by regulation to ensure capital adequacy require the Company and the subsidiary bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined in the regulations) to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined). Management believes, as of December 31, 2003, that the Company and the subsidiary bank meet all capital adequacy requirements to which they are
subject.



As of December 31, 2003, the most recent
notification from the regulators categorized the Company as well capitalized under the regulatory framework for prompt corrective action. To be categorized, the Company must maintain capital ratios as set forth in the table. There are no conditions
or events since that notification that management believes have changed the Companys category.



47



---

##### Table of Contents

The Company and subsidiary banks actual capital amounts and ratios are also presented in the
following table (thousands):



|                                                   |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|-------------------------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | ------------------------------------------------------------ | ------ |  | --- | ------ |  | ----- | ------ |  | ----
|                                                   |  | Actual |        |       | For CapitalAdequacyPurposes |   |        | To Be WellCapitalizedUnder PromptCorrective ActionProvisions
|                                                   |  | Amount |        | Ratio |                             |   | Amount |                                                              | Ratio  |  |     | Amount |  | Ratio
|As of December 31, 2003                            |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Total Risk-Based Capital (to Risk-Weighted Assets) |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Consolidated                                       |  | $      | 62,010 |       | 14.57                       | % |        | $                                                            | 34,050 |  | 8.0 | %      |  | $     |        |  | NA  
|Bank                                               |  |        | 55,692 |       | 13.10                       |   |        |                                                              | 34,010 |  | 8.0 |        |  |       | 42,513 |  | 10.0
|                                                   |  |        |        |       |                             |  
|Tier I Capital (to Risk-Weighted Assets)           |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Consolidated                                       |  |        | 57,180 |       | 13.44                       |   |        |                                                              | 17,018 |  | 4.0 |        |  |       |        |  | NA  
|Bank                                               |  |        | 50,862 |       | 11.97                       |   |        |                                                              | 17,005 |  | 4.0 |        |  |       | 25,508 |  | 6.0 
|                                                   |  |        |        |       |                             |  
|Tier I Capital (to Average Assets)                 |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Consolidated                                       |  |        | 57,180 |       | 8.61                        |   |        |                                                              | 26,562 |  | 4.0 |        |  |       |        |  | NA  
|Bank                                               |  |        | 50,862 |       | 7.66                        |   |        |                                                              | 26,562 |  | 4.0 |        |  |       | 33,971 |  | 5.0 
|                                                   |  |        |        |       |                             |  
|As of December 31, 2002                            |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Total Risk-Based Capital (to Risk-Weighted Assets) |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Consolidated                                       |  | $      | 59,915 |       | 14.66                       | % |        | $                                                            | 32,700 |  | 8.0 | %      |  | $     |        |  | N/A 
|Bank                                               |  |        | 52,617 |       | 12.87                       |   |        |                                                              | 32,700 |  | 8.0 |        |  |       | 40,875 |  | 10.0
|                                                   |  |        |        |       |                             |  
|Tier I Capital (to Risk-Weighted Assets)           |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Consolidated                                       |  |        | 55,905 |       | 13.68                       |   |        |                                                              | 16,350 |  | 4.0 |        |  |       |        |  | N/A 
|Bank                                               |  |        | 48,607 |       | 11.89                       |   |        |                                                              | 16,350 |  | 4.0 |        |  |       | 24,525 |  | 6.0 
|                                                   |  |        |        |       |                             |  
|Tier I Capital (to Average Assets)                 |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |     
|Consolidated                                       |  |        | 55,905 |       | 8.48                        |   |        |                                                              | 26,373 |  | 4.0 |        |  |       |        |  | N/A 
|Bank                                               |  |        | 48,607 |       | 7.37                        |   |        |                                                              | 26,373 |  | 4.0 |        |  |       | 32,967 |  | 5.0 



The Bank is subject
to certain restrictions on the amount of dividends that it may declare without prior regulatory approval. At December 31, 2003, approximately $213,000 of retained earnings were available for dividend declaration without prior regulatory approval.



48



---

##### Table of Contents

Note 14: Related Party Transactions



The Bank had loans outstanding to executive officers, directors, significant shareholders and their affiliates (related
parties). A summary of the related party loan activity follows (thousands):



|                     |  |      |        |   |      |   |       |  
|-------------------- |  | ---- | ------ | - | ---- | - | ----- | -
|                     |  | 2003 |        |   | 2002 |  
|Balance, January 1   |  | $    | 4,093  |   |      | $ | 2,988 |  
|New loans            |  |      | 2,492  |   |      |   | 2,391 |  
|Payments             |  |      | (3,095 | ) |      |   | (708  | )
|Other changes        |  |      |       |   |      |   | (578  | )
|                     |  |      |        |   |      |   |       |  
|Balance, December 31 |  | $    | 3,490  |   |      | $ | 4,093 |  
|                     |  |      |        |   |      |   |       |  



In managements
opinion, such loans and other extensions of credit and deposits were made in the ordinary course of business and were made on substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable
transactions with other persons. Further, in managements opinion, these loans did not involve more than normal risk of collectibility or present other unfavorable features.



Deposits from related parties held by the Bank at December 31, 2003 and 2002 totaled $656,000 and $899,000 respectively.



Note 15: Employee Benefits



The Company has a retirement savings 401(k) plan covering substantially all
employees. Employees may contribute up to 50% of their compensation. The Bank will match up to 3% of an employees compensation for the first 8% of their compensation contributed to the plan. Employer contributions charged to expense for 2003,
2002 and 2001 were $139,000, $148,000 and $108,000, respectively.



Also, the Bank has a deferred compensation agreement with certain active and retired officers. The agreement provides level monthly or annual payments ranging from four to twenty years after retirement. The charge to expense for the
agreement was $283,000 for 2003 and $167,000 for 2002. Such charges reflect the straight-line accrual over the period until full eligibility of the present value of benefits due each participant on the full eligibility date, using a 6.1% discount
factor.



The Company sponsors a leveraged employee stock
ownership plan (ESOP) that covers substantially all employees who meet minimum age and length of service requirements. Shares of the Companys common stock held by the ESOP were purchased with the proceeds of external borrowings and borrowings
from the Company. The Company makes annual contributions to the ESOP equal to the ESOPs debt service less dividends on unallocated shares received by the ESOP. All dividends on unallocated shares received by the ESOP are used to pay debt
service. The ESOP shares initially were pledged as collateral for its debt. As the debt is repaid, shares are released from collateral and allocated to plan participants, based on the proportion of debt service paid in the year to total expected
debt service. The Bank accounts for its ESOP in accordance with Statement of Position 93-6, with the exception of shares acquired in 1986. Accordingly, the external debt of the ESOP is recorded as debt of the Company and the shares pledged as
collateral are reported as unearned ESOP shares in the balance sheet. As shares are released from collateral, the Company reports compensation expense equal to the current fair value of the shares. Dividends on allocated ESOP shares are recorded as
a reduction of retained earnings; dividends on unallocated ESOP shares are recorded as a reduction of debt and accrued interest.



Compensation expense for ESOP shares acquired in 1986 is equal to the principal repaid on the related borrowing plus any additional cash contributions.



49



---

##### Table of Contents

ESOP compensation expense was $261,000, $201,000 and $129,000 for years 2003, 2002 and 2001,
respectively. The ESOP shares as of December 31 were as follows:



|                                             |  |                 |           |             |         |                 |   |             |  |        
|-------------------------------------------- |  | --------------- | --------- | ----------- | ------- | --------------- | - | ----------- |  | -------
|                                             |  | 2003            |           | 2002       
|                                             |  | SOP 93-6 Shares |           | 1986 Shares |         | SOP 93-6 Shares |   | 1986 Shares
|Allocated shares                             |  |                 | 28,546    |             | 510,201 |                 |   | 22,717      |  | 510,542
|Shares released for allocation               |  |                 | 6,947     |             | 15,668  |                 |   | 6,657       |  | 16,448 
|Unearned shares                              |  |                 | 76,355    |             | -0-     |                 |   | 83,302      |  | 15,668 
|                                             |  |                 |           |             |         |                 |   |             |  |        
|Total ESOP shares                            |  |                 | 111,848   |             | 525,869 |                 |   | 112,676     |  | 542,658
|                                             |  |                 |           |             |         |                 |   |             |  |        
|Fair value of unearned shares at December 31 |  | $               | 2,405,000 |             |         |                 | $ | 1,895,000   |  |        
|                                             |  |                 |           |             |         |                 |   |             |  |        



During 2003, the
Companys stock began trading on the Nasdaq SmallCap Market. This eliminated the obligation of the Company at the beneficiarys option to repurchase shares of the ESOP upon the beneficiarys termination or retirement. This obligation
previously reported as Equity from ESOP shares has been reclassified as Retained Earnings as of January 1, 2001.



Note 16: Stock Option Plan



The Company has a fixed option plan under which the Company may grant options that vest over five years to selected employees for up to 267,326 shares of
common stock. The exercise price of each option is intended to equal the fair value of the Companys stock on the date of grant. An options maximum term is ten years.



A summary of the status of the plan at December 31, 2003, 2002 and 2001, and changes during the years then ended is
presented below:



|                                 |  |         |   |      |                               |       |        |         |   |                               |   |        |  |         |                               |  |   |      
|-------------------------------- |  | ------- | - | ---- | ----------------------------- | ----- | ------ | ------- | - | ----------------------------- | - | ------ |  | ------- | ----------------------------- |  | - | -----
|                                 |  | 2003    |   | 2002 |                               | 2001 
|                                 |  | Shares  |   |      | Weighted-AverageExercisePrice |       | Shares |         |   | Weighted-AverageExercisePrice |   | Shares |  |         | Weighted-AverageExercisePrice
|Outstanding, beginning of year   |  | 168,976 |   |      | $                             | 18.95 |        | 141,476 |   |                               | $ | 18.06  |  | 115,766 |                               |  | $ | 18.20
|Granted                          |  | 20,500  |   |      |                               | 24.50 |        | 36,500  |   |                               |   | 20.71  |  | 30,000  |                               |  |   | 17.25
|Exercised                        |  | (44,996 | ) |      |                               | 13.18 |        | (9,000  | ) |                               |   | 12.00  |  | (2,520  | )                             |  |   | 9.69 
|Expired                          |  | (32,400 | ) |      |                               | 21.69 |        |        |   |                               |   |        |  | (1,770  | )                             |  |   | 25.81
|                                 |  |         |   |      |                               |       |        |         |   |                               |   |        |  |         |                               |  |   |      
|Outstanding, end of year         |  | 112,080 |   |      | $                             | 21.52 |        | 168,976 |   |                               | $ | 18.95  |  | 141,476 |                               |  | $ | 18.06
|                                 |  |         |   |      |                               |       |        |         |   |                               |   |        |  |         |                               |  |   |      
|Options exercisable, end of year |  | 56,400  |   |      | $                             | 21.15 |        | 82,956  |   |                               | $ | 16.96  |  | 70,126  |                               |  | $ | 15.37
|                                 |  |         |   |      |                               |       |        |         |   |                               |   |        |  |         |                               |  |   |      



50



---

##### Table of Contents

The fair value of options granted is estimated on the date of the grant using an option-pricing model
with the following weighted-average assumptions:



|                                                               |  |      |         |   |      |   |         |      |  |   |         |  
|-------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                               |  | 2003 |         |   | 2002 |   |         | 2001 | 
|Dividend yields                                                |  |      | 3.97    | % |      |   | 4.4     | %    |  |   | 3.0     | %
|Volatility factors of expected market price of common stock    |  |      | 16.7    | % |      |   | 17.0    | %    |  |   | 19.0    | %
|Risk-free interest rates                                       |  |      | 2.0     | % |      |   | 2.0     | %    |  |   | 6.5     | %
|Expected life of options                                       |  |      | 9 years |   |      |   | 9 years |      |  |   | 9 years |  
|                                                               |  |      |        
|Weighted-average fair value of options granted during the year |  | $    | 2.27    |   |      | $ | 1.62    |      |  | $ | 4.45    |  



The following table
summarizes information about stock options under the plan outstanding at December 31, 2003:



|                         |  |                     |  |                                          |  |                               |       |        |        |                               |   |      
|------------------------ |  | ------------------- |  | ---------------------------------------- |  | ----------------------------- | ----- | ------ | ------ | ----------------------------- | - | -----
|                         |  | Options Outstanding |  | Options Exercisable                     
|Range of Exercise Prices |  | NumberOutstanding   |  | Weighted-AverageRemainingContractualLife |  | Weighted-AverageExercisePrice |       | Shares |        | Weighted-AverageExercisePrice
|$12.00 to $17.25         |  | 29,180              |  | 5.63 years                               |  | $                             | 15.94 |        | 18,380 |                               | $ | 15.18
|                         |  |                     |  |                                          | 
|$20.50 to $23.25         |  | 40,500              |  | 7.25 years                               |  |                               | 21.51 |        | 20,100 |                               |   | 22.08
|                         |  |                     |  |                                          | 
|$24.50 to $28.00         |  | 42,400              |  | 7.10 years                               |  |                               | 25.38 |        | 17,920 |                               |   | 26.22



Note 17: Earnings Per Share



Earnings per share (EPS) were computed as follows
(thousands, except per share amounts):



|                                                    |  |      |           |      |   |           |  |   |          
|--------------------------------------------------- |  | ---- | --------- | ---- | - | --------- |  | - | ---------
|                                                    |  | 2003 |           | 2002 |   | 2001     
|Basic earnings per share:                           |  |      |           |      |   |           |  |   |          
|Net income                                          |  | $    | 4,104     |      | $ | 6,531     |  | $ | 6,017    
|                                                    |  |      |           |      |   |           |  |   |          
|Weighted average common shares outstanding          |  |      | 3,132,791 |      |   | 3,088,976 |  |   | 3,149,587
|Basic earnings per share                            |  | $    | 1.31      |      | $ | 2.11      |  | $ | 1.91     
|                                                    |  |      |           |      |   |           |  |   |          
|Diluted earnings per share:                         |  |      |           |      |   |           |  |   |          
|Net income                                          |  | $    | 4,104     |      | $ | 6,531     |  | $ | 6,017    
|                                                    |  |      |           |      |   |           |  |   |          
|Weighted average common shares outstanding          |  |      | 3,132,791 |      |   | 3,088,976 |  |   | 3,149,587
|Effect of dilutive securities  stock options       |  |      | 18,977    |      |   | 27,926    |  |   | 15,280   
|                                                    |  |      |           |      |   |           |  |   |          
|Average shares and dilutive potential common shares |  |      | 3,151,768 |      |   | 3,116,902 |  |   | 3,164,867
|                                                    |  |      |           |      |   |           |  |   |          
|Diluted earnings per share                          |  | $    | 1.30      |      | $ | 2.10      |  | $ | 1.90     
|                                                    |  |      |           |      |   |           |  |   |          



51



---

##### Table of Contents

Options to purchase 7,100 shares of common stock at $28.00 per share were outstanding at December 31,
2003, but were not included in the computation of diluted EPS because the options exercise price was greater than the average market price of the common shares.



Options to purchase 51,700 shares of common stock at $21.375 to $28.00 per share were outstanding at December 31, 2002, but
were not included in the computation of diluted EPS because the options exercise price was greater than the average market price of the common shares.



Options to purchase 54,700 shares of common stock at $24.77 per share were outstanding at December 31, 2001, but were not included in the computation of
diluted EPS because the options exercise price was greater than the average market price of the common shares.



52



---

##### Table of Contents

Note 18: Business Acquisitions



On December 10, 2001, the Company acquired substantially all of the assets and all of the deposits of Sabina Bank. The
results of Sabina Banks operations have been included in the consolidated financial statements since that date. Sabina Bank, located in Sabina, Ohio, was a subsidiary of Premier Financial Bancorp, Inc.



The aggregate cash purchase price was $12.9 million.



The following table summarizes the estimated fair values of the assets
acquired and liabilities assumed at the date of acquisition (thousands):



|                           |  |   |       
|-------------------------- |  | - | ------
|Cash and cash equivalents  |  | $ | 15,511
|Loans                      |  |   | 30,639
|Premises and equipment     |  |   | 1,618 
|Core deposits              |  |   | 3,051 
|Goodwill                   |  |   | 3,625 
|Other assets               |  |   | 324   
|                           |  |   |       
|Total assets acquired      |  |   | 54,768
|                           |  |   |       
|Deposits                   |  |   | 41,773
|Long-term debt             |  |   |      
|Other liabilities          |  |   | 52    
|                           |  |   |       
|Total liabilities acquired |  |   | 41,825
|                           |  |   |       
|Net assets acquired        |  | $ | 12,943
|                           |  |   |       



The only significant
intangible asset acquired, other than goodwill, was the core deposit base, which has a useful life of approximately eight years and is being amortized using an accelerated method. The $3,625,000 of goodwill was assigned entirely to the banking
segment of the business and is deductible over 15 years for tax purposes.



The following pro forma disclosures, including the effect of the purchase accounting adjustments, depict the results of operations as though the merger had taken place at the beginning of 2001.



|                      |  |                             |       
|--------------------- |  | --------------------------- | ------
|                      |  | Year Ended December 31 2001
|Net interest income   |  | $                           | 21,191
|Net income            |  |                             | 6,105 
|Per share - combined: |  |                             |       
|Basic net income      |  |                             | 1.94  
|Diluted net income    |  |                             | 1.93  



53



---

##### Table of Contents

Note 19: Disclosures about Fair Value of Financial Instruments



The following table presents estimated fair values of the Companys
financial instruments. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Fair value is the estimated amount at which financial
assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments and because management does not intend to sell
these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate. (thousands):



|                                         |  |                   |         |                   |   |                |  |            |         |  |   |        
|---------------------------------------- |  | ----------------- | ------- | ----------------- | - | -------------- |  | ---------- | ------- |  | - | -------
|                                         |  | December 31, 2003 |         | December 31, 2002
|                                         |  | CarryingAmount    |         | Fair Value        |   | CarryingAmount |  | Fair Value
|Financial assets                         |  |                   |         |                   |   |                |  |            |         |  |   |        
|Cash and cash equivalents                |  | $                 | 22,218  |                   | $ | 22,218         |  | $          | 25,817  |  | $ | 25,817 
|Available-for-sale securities            |  |                   | 153,121 |                   |   | 153,121        |  |            | 168,600 |  |   | 168,600
|Held-to-maturity securities              |  |                   | 38,681  |                   |   | 40,059         |  |            | 44,490  |  |   | 45,630 
|Loans including loans held for sale, net |  |                   | 404,991 |                   |   | 405,457        |  |            | 380,661 |  |   | 386,686
|Stock in FRB and FHLB                    |  |                   | 7,877   |                   |   | 7,877          |  |            | 7,598   |  |   | 7,598  
|Cash surrender value of life insurance   |  |                   | 11,631  |                   |   | 11,631         |  |            | 11,100  |  |   | 11,100 
|Interest receivable                      |  |                   | 3,492   |                   |   | 3,492          |  |            | 4,113   |  |   | 4,113  
|Financial liabilities                    |  |                   |         |                   |   |                |  |            |         |  |   |        
|Deposits                                 |  |                   | 450,500 |                   |   | 413,237        |  |            | 468,096 |  |   | 471,113
|Short-term borrowings                    |  |                   | 21,909  |                   |   | 21,909         |  |            | 19,240  |  |   | 19,240 
|Long-term debt                           |  |                   | 132,519 |                   |   | 142,481        |  |            | 116,446 |  |   | 124,288
|Interest payable                         |  |                   | 802     |                   |   | 802            |  |            | 912     |  |   | 912    



For purposes of the
above disclosures of estimated fair value, the following assumptions were used as of December 31, 2003 and 2002. The estimated fair value for cash and cash equivalents, interest-bearing deposits, FRB and FHLB stock, cash surrender value of life
insurance, accrued interest receivable, demand deposits, savings accounts, NOW accounts, certain money market deposits, short-term borrowings, and interest payable is considered to approximate cost. The estimated fair value for securities is based
on quoted market values for the individual securities or for equivalent securities. The estimated fair value for loans receivable, including loans held for sale, net, is based on estimates of the rate the Bank would charge for similar loans at
December 31, 2003 and 2002 applied for the time period until the loans are assumed to reprice or be paid. The estimated fair value for fixed-maturity time deposits as well as borrowings is based on estimates of the rate the Bank would pay on such
liabilities at December 31, 2003 and 2002, applied for the time period until maturity. The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the
agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit and
lines of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date.



54



---

##### Table of Contents

Note 20: Commitments and Credit Risk



Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition
established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments may expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements. Each customers creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on managements credit evaluation of the counterparty.
Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate.



At December 31, 2003 and 2002, the Bank had outstanding commitments to originate business loans aggregating approximately $4,771,000 and $2,170,000,
respectively. The commitments extended over varying periods of time with the majority being disbursed within a one-year period. Loan commitments at fixed rates of interest amounted to $793,000 and $164,000 at December 31, 2003 and 2002,
respectively, with the remainder at floating market rates.



Letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial
paper, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.



The Bank had total outstanding letters of credit amounting to $949,000 and $1,347,000, at December 31, 2003 and 2002,
respectively, with terms ranging from 30 days to 4 years.



Mortgage loans in the process of origination represent amounts that the Bank plans to fund within a normal period of 60 to 90 days, some of which are intended for sale to investors in the secondary market. Forward commitments to sell
mortgage loans are obligations to deliver loans at a specified price on or before a specified future date. The Bank acquires such commitments to reduce market risk on mortgage loans in the process of origination and mortgage loans held for sale.



Total mortgage loans in the process of origination amounted
to $1,328,000 and $398,000 and mortgage loans held for sale amounted to $86,000 and $0, at December 31, 2003 and 2002, respectively. Included in mortgage loans in the process of origination were commitments to originate loans at fixed rates of
interest of $0 and $0 at December 31, 2003 and 2002, respectively.



Lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Lines of credit generally have fixed expiration dates. Since a portion of the line may expire without being
drawn upon, the total unused lines do not necessarily represent future cash requirements. Each customers creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on
managements credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate. Management uses the same credit
policies in granting lines of credit as it does for on-balance-sheet instruments.



At December 31, 2003, the Bank had granted unused lines of credit to borrowers aggregating approximately $37,206,000 and $20,258,000 for commercial lines and open-end consumers lines, respectively. At December 31,
2003, unused lines of credit to borrowers aggregated approximately $18,037,000 for commercial lines and $19,169,000 for open-end consumer lines.



At December 31, 2003, the Bank had approximately $344,000 on deposit with US Bank. In addition, the Bank had $2,000,000 in Federal Funds sold invested at
Citibank at December 31, 2003.



55



---

##### Table of Contents

Note 21: Condensed Financial Information (Parent Company Only)



Presented below is condensed financial information as to financial position,
results of operations and cash flows of the Company (thousands):



Condensed Balance Sheets



|                                                 |  |      |        |      |   |       
|------------------------------------------------ |  | ---- | ------ | ---- | - | ------
|                                                 |  | 2003 |        | 2002
|Assets                                           |  |      |        |      |   |       
|Cash and due from banks                          |  | $    | 6,317  |      | $ | 7,513 
|Investment in common stock of banking subsidiary |  |      | 58,126 |      |   | 57,995
|Investment in nonbanking subsidiary              |  |      | 256    |      |   | 248   
|Other assets                                     |  |      | 260    |      |   | 370   
|                                                 |  |      |        |      |   |       
|Total assets                                     |  | $    | 64,959 |      | $ | 66,126
|                                                 |  |      |        |      |   |       
|Liabilities                                      |  |      |        |      |   |       
|Long-term debt                                   |  | $    | 8,248  |      | $ | 8,356 
|Other liabilities                                |  |      | 15     |      |   | 466   
|                                                 |  |      |        |      |   |       
|Total liabilities                                |  |      | 8,263  |      |   | 8,822 
|Stockholders Equity                             |  |      | 56,696 |      |   | 57,304
|                                                 |  |      |        |      |   |       
|Total liabilities and stockholders equity       |  | $    | 64,959 |      | $ | 66,126
|                                                 |  |      |        |      |   |       



56



---

##### Table of Contents

Condensed Statements of Income



|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  
|--------------------------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                                                                  |  | 2003 |       |   | 2002 |   |        | 2001 | 
|Income                                                                            |  |      |       |   |      |   |        |      |  |   |       |  
|Dividends from banking subsidiary                                                 |  | $    | 2,500 |   |      | $ | 8,000  |      |  | $ | 4,000 |  
|Other income                                                                      |  |      |      |   |      |   | 8      |      |  |   | 30    |  
|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  
|Total income                                                                      |  |      | 2,500 |   |      |   | 8,008  |      |  |   | 4,030 |  
|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  
|Expenses                                                                          |  |      |       |   |      |   |        |      |  |   |       |  
|Interest expense                                                                  |  |      | 390   |   |      |   | 215    |      |  |   | 23    |  
|Amortization of loan costs                                                        |  |      | 9     |   |      |   | 4      |      |  |   |      |  
|Other expenses                                                                    |  |      | 35    |   |      |   | 4      |      |  |   | 39    |  
|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  
|Total expenses                                                                    |  |      | 434   |   |      |   | 223    |      |  |   | 62    |  
|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  
|Income Before Income Tax and Equity in Undistributed Income of Banking Subsidiary |  |      | 2,066 |   |      |   | 7,785  |      |  |   | 3,968 |  
|Income Tax Expense (Benefit)                                                      |  |      | (312  | ) |      |   | (251   | )    |  |   | (15   | )
|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  
|Income Before Equity in Undistributed Income of Banking Subsidiary                |  |      | 2,378 |   |      |   | 8,036  |      |  |   | 3,983 |  
|Equity in Undistributed Income of Banking Subsidiary                              |  |      | 1,718 |   |      |   | (1,505 | )    |  |   | 2,034 |  
|Equity in Undistributed Income of Nonbanking Subsidiary                           |  |      | 8     |   |      |   |       |      |  |   |      |  
|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  
|Net Income                                                                        |  | $    | 4,104 |   |      | $ | 6,531  |      |  | $ | 6,017 |  
|                                                                                  |  |      |       |   |      |   |        |      |  |   |       |  



57



---

##### Table of Contents

Condensed Statements of Cash Flows



|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|------------------------------------------------------ |  | ---- | ------ | - | ---- | - | ------- | ---- |  | - | ------ | -
|                                                       |  | 2003 |        |   | 2002 |   |         | 2001 | 
|Operating Activities                                   |  |      |        |   |      |   |         |      |  |   |        |  
|Net income                                             |  | $    | 4,104  |   |      | $ | 6,531   |      |  | $ | 6,017  |  
|Items not requiring (providing) cash                   |  |      | (1,634 | ) |      |   | 1,150   |      |  |   | (1,985 | )
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|Net cash provided by (used in) by operating activities |  |      | 2,470  |   |      |   | 7,681   |      |  |   | 4,032  |  
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|Investing Activities                                   |  |      |        |   |      |   |         |      |  |   |        |  
|Investment in banking subsidiary                       |  |      |       |   |      |   | (12,500 | )    |  |   |       |  
|Investment in nonbanking subsidiary                    |  |      |       |   |      |   | (248    | )    |  |   |       |  
|Purchases of securities available for sale             |  |      |       |   |      |   |        |      |  |   | (5,992 | )
|Proceeds from sale of securities available for sale    |  |      |       |   |      |   | 5,992   |      |  |   | 6,169  |  
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|Net cash provided by (used in) investing activities    |  |      |       |   |      |   | (6,756  | )    |  |   | 177    |  
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|Financing Activities                                   |  |      |        |   |      |   |         |      |  |   |        |  
|Cash dividends paid                                    |  |      | (3,013 | ) |      |   | (2,848  | )    |  |   | (2,594 | )
|Proceeds from the issuance of subordinated debt        |  |      |       |   |      |   | 8,248   |      |  |   |       |  
|Repayment of long-term debt                            |  |      | (108   | ) |      |   | (108    | )    |  |   |       |  
|Proceeds from stock options exercised                  |  |      | 593    |   |      |   | 108     |      |  |   | 24     |  
|Sale/(Purchase) of treasury stock                      |  |      | (1,138 | ) |      |   | 132     |      |  |   | (1,673 | )
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|Net cash provided by (used in) financing activities    |  |      | (3,666 | ) |      |   | 5,532   |      |  |   | (4,243 | )
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|Net Change in Cash and Cash Equivalents                |  |      | (1,196 | ) |      |   | 6,457   |      |  |   | (34    | )
|Cash and Cash Equivalents at Beginning of Year         |  |      | 7,513  |   |      |   | 1,056   |      |  |   | 1,090  |  
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  
|Cash and Cash Equivalents at End of Year               |  | $    | 6,317  |   |      | $ | 7,513   |      |  | $ | 1,056  |  
|                                                       |  |      |        |   |      |   |         |      |  |   |        |  



58



---

##### Table of Contents

Note 22: Selected Quarterly Data (Unaudited)



The following tables summarize selected quarterly results of operations for 2003 and 2002 (thousands, except per share
amounts):



|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|--------------------------------------------------- |  | ----- | ------ | ---- | - | --------- |  | -------- | ------ |  | - | ----- | -
|December 31, 2003                                   |  | March |        | June |   | September |  | December |       
|Interest and dividend income                        |  | $     | 9,264  |      | $ | 8,938     |  | $        | 8,295  |  | $ | 8,344 |  
|Interest expense                                    |  |       | 3,647  |      |   | 3,532     |  |          | 3,173  |  |   | 3,011 |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Net interest income                                 |  |       | 5,617  |      |   | 5,406     |  |          | 5,122  |  |   | 5,333 |  
|Provision for loan losses                           |  |       | 540    |      |   | 487       |  |          | 1,289  |  |   | 1,603 |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Net interest income after provision for loan losses |  |       | 5,077  |      |   | 4,919     |  |          | 3,833  |  |   | 3,730 |  
|Noninterest income                                  |  |       | 2,595  |      |   | 2,648     |  |          | 2,111  |  |   | 2,044 |  
|Noninterest expense                                 |  |       | 5,686  |      |   | 5,515     |  |          | 5,132  |  |   | 6,066 |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Income before income tax                            |  |       | 1,986  |      |   | 2,052     |  |          | 812    |  |   | (292  | )
|Income tax expense                                  |  |       | 349    |      |   | 461       |  |          | 2      |  |   | (358  | )
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Net income                                          |  | $     | 1,637  |      | $ | 1,591     |  | $        | 810    |  | $ | 66    |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Earnings per share                                  |  |       |        |      |   |           |  |          |        |  |   |       |  
|Basic                                               |  | $     | 0.52   |      | $ | 0.51      |  | $        | 0.26   |  | $ | 0.02  |  
|Diluted                                             |  |       | 0.52   |      |   | 0.50      |  |          | 0.26   |  |   | 0.02  |  
|Dividends per share                                 |  |       | 0.24   |      |   | 0.24      |  |          | 0.24   |  |   | 0.24  |  
|                                                    |  |       |        |     
|December 31, 2002                                   |  | March |        | June |   | September |  | December |       
|Interest and dividend income                        |  | $     | 10,422 |      | $ | 10,387    |  | $        | 10,242 |  | $ | 9,348 |  
|Interest expense                                    |  |       | 4,785  |      |   | 4,343     |  |          | 4,267  |  |   | 3,908 |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Net interest income                                 |  |       | 5,637  |      |   | 6,044     |  |          | 5,975  |  |   | 5,440 |  
|Provision for loan losses                           |  |       | 375    |      |   | 475       |  |          | 550    |  |   | 700   |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Net interest income after provision for loan losses |  |       | 5,262  |      |   | 5,569     |  |          | 5,425  |  |   | 4,740 |  
|Noninterest income                                  |  |       | 1,945  |      |   | 2,292     |  |          | 2,142  |  |   | 2,566 |  
|Noninterest expense                                 |  |       | 5,250  |      |   | 5,523     |  |          | 5,356  |  |   | 5,890 |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Income before income tax                            |  |       | 1,957  |      |   | 2,338     |  |          | 2,211  |  |   | 1,416 |  
|Income tax expense                                  |  |       | 418    |      |   | 439       |  |          | 484    |  |   | 50    |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Net income                                          |  | $     | 1,539  |      | $ | 1,899     |  | $        | 1,727  |  | $ | 1,366 |  
|                                                    |  |       |        |      |   |           |  |          |        |  |   |       |  
|Earnings per share                                  |  |       |        |      |   |           |  |          |        |  |   |       |  
|Basic                                               |  | $     | 0.50   |      | $ | 0.62      |  | $        | 0.56   |  | $ | 0.44  |  
|Diluted                                             |  |       | 0.49   |      |   | 0.61      |  |          | 0.55   |  |   | 0.44  |  
|Dividends per share                                 |  |       | 0.23   |      |   | 0.23      |  |          | 0.23   |  |   | 0.23  |  



During the fourth quarter of 2003, the
Company increased its provision for loan losses to $1.6 million based on charge-offs during the quarter and managements evaluation of the allowance for loan losses. Non-interest expense also included $704,000 of reorganization costs associated
with the closing of three branch facilities announced October 2003 and closed January 31, 2004.



59



---

##### Table of Contents

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



None.



|Item 9A. | Controls and Procedures
|-------- | -----------------------



(a) The Companys principal executive officer and principal financial officer have concluded, based upon their evaluation of the Companys disclosure controls
and procedures as of a date within 90 days of the filing of this report, that the Companys disclosure controls and procedures are effective.



(b) There have been no significant changes in the Companys internal controls or in other factors that could significantly affect these controls subsequent to the
date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.



PART III



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



The information contained in the Proxy Statement under the captions BOARD OF DIRECTORS, EXECUTIVE OFFICERS and SECTION (16)a BENEFICIAL
OWNERSHIP REPORTING COMPLIANCE is incorporated herein by reference.



The
Board of Directors has determined that it does not have an audit committee financial expert, as defined in 17 C.F.R. Section 229.401(h). Although the Board is actively searching for such an individual to serve on its Board of Directors,
it has not yet secured such a person.



The NB&T Financial Group, Inc. Code
of Ethics is attached to this Form 10-K as Exhibit 14. Amendments to the Code of Ethics and waivers of the provisions of the Code of Ethics will be posted on the registrants web site at www.nbtdirect.com.



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



The information contained in the Proxy Statement under the caption COMPENSATION OF EXECUTIVE OFFICERS AND DIRECTORS is incorporated herein by reference.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholders Matters.
|-------- | ------------------------------------------------------------------------------------------------



The information contained in the Proxy Statement under the caption VOTING SECURITIES AND OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT is incorporated herein by reference.



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



The information contained in the Proxy Statement under the caption CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS is incorporated herein by reference.



60



---

##### Table of Contents

|Item 14. | Principal Accountant Fees and Services
|-------- | --------------------------------------



Audit Fees



BKD billed NBTF $81,940 and $70,000 for professional services in connection with the audit of NBTFs annual financial statements and the review of financial statements included in NBTFs Forms 10-Q during
2003 and 2002.



Audit Related Fees



During 2003 and 2002, BKD billed NBTF $19,565 and $25,905 for assurance and related services
reasonably related to the performance of the audit or review of NBTFs financial statements and not included under Audit Fees.



Tax Fees



During 2003 and 2002, BKD billed NBTF $11,960 and $2,925 for tax compliance, tax planning and tax advice services, including preparation of tax returns.



All Other Fees



During 2003 and 2002, BKD performed no services for NBTF and the Bank other than the services discussed in Audit Fees or Audit Related Fees or
Tax Fees.



The Audit Committee of NB&T Financial Group, Inc.,
pre-approves all services performed for it by its independent auditor, and in 2003, all audit and non-audit services provided by NB&T Financial Group, Inc.s independent auditor were pre-approved by the Audit Committee.



61



---

##### Table of Contents

PART IV



|Item 15. | Exhibits, Financial Statement Schedules, and Reports on Form 8-K
|-------- | ----------------------------------------------------------------



(a) (1) Financial Statements - See Index to Consolidated Financial Statements on page 27 of this Form 10-K.



(2) Financial Statement Schedules - None



(3) Exhibits - See Exhibit Index at page 63 of this Form 10-K.



(b) On October 2, 2003, the Company filed a Form 8-K with the Securities and Exchange Commission regarding a press release announcing cost reduction initiatives including
the closing of three facilities.



On October 23, 2003, the Company filed a Form
8-K with the Securities and Exchange Commission regarding a third quarter earnings press release issued on or about that date.



On December 16, 2003, the Company filed a Form 8-K with the Securities and Exchange Commission regarding a press release for a declared dividend of $0.24 per share
payable January 23, 2004.



On January 22, 2004, the Company filed a Form 8-K
with the Securities and Exchange Commission regarding a fourth quarter earnings press release issued on or about that date.



INDEX TO EXHIBITS



|              |  |                                                                                                                                                                                                                                 
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|EXHIBITNUMBER |  | DESCRIPTION                                                                                                                                                                                                                     
|              | 
|3.1           |  | Third Amended and Restated Articles of Incorporation of NB&T Financial Group, Inc. Incorporated by reference to Definitive Proxy Statement filed on March 31, 2003, Exhibit
A.                                                  
|              | 
|3.2           |  | Amended and Restated Code of Regulations of NB&T Financial Group, Inc. Incorporated by reference to Definitive Proxy Statement filed on March 31, 2003, Exhibit B.                                                              
|              | 
|10.1          |  | InterCounty Bancshares, Inc. 1993 Stock Option Plan: Incorporated by reference to the Registration Statement on Form S-8 filed with the Securities and Exchange Commission on March 23, 1995,
Exhibit 4(c).                     
|              | 
|10.2          |  | InterCounty Bancshares, Inc. Non-qualified Stock Option Plan: Incorporated by reference to the S-1, Exhibit 10.1.                                                                                                               
|              | 
|10.3          |  | NB&T Financial Group, Inc. Supplemental Executive Retirement Plan: Incorporated by reference to Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2002, Exhibit
10.1.                                           
|              | 
|10.4          |  | NB&T Financial Group, Inc. Supplemental Executive Retirement Plan Participation Agreement  Timothy L. Smith: Incorporated by reference to Quarterly Report on Form 10-Q for the
Quarter Ended September 30, 2002, Exhibit 10.2.
|              | 
|10.5          |  | NB&T Financial Group, Inc. Supplemental Executive Retirement Plan Participation Agreement  Charles L. Dehner: Incorporated by reference to Annual Report on Form 10-K for the Year
Ended December 31, 2002, Exhibit 10.5.      
|              | 
|14            |  | NB&T Financial Group, Inc. Amended Code of Ethics                                                                                                                                                                               
|              | 
|21            |  | Subsidiaries of NB&T Financial Group, Inc.                                                                                                                                                                                      
|              | 
|23.1          |  | Consent of Independent Accountants  BKD, LLP                                                                                                                                                                                   
|              | 
|23.2          |  | Consent of Independent Accountants  JD Cloud & Co., LLP                                                                                                                                                                        
|              | 
|31.1          |  | Rule 13a-14(a)/Section 302 Certification of Chief Executive Officer                                                                                                                                                             
|              | 
|31.2          |  | Rule 13a-14(b)/Section 302 Certification of Chief Financial Officer                                                                                                                                                             
|              | 
|32.1          |  | Rule 13a-14(b)/Section 906 Certification of Chief Executive Officer                                                                                                                                                             
|              | 
|32.2          |  | Rule 13a-14(b)/Section 906 Certification of Chief Financial Officer                                                                                                                                                             
|              | 
|99.1          |  | Safe Harbor Under the Private Securities Litigation Reform Act of 1995                                                                                                                                                          
|              | 
|99.2          |  | Proxy Statement for 2004 annual meeting of shareholders; incorporated by reference to definitive proxy statement to be filed on or before March 26, 2004.                                                                       



62



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of
Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|               |  |  |  |                            |  |                                                                                      |  |                     
|-------------- |  |  |  | -------------------------- |  | ------------------------------------------------------------------------------------ |  | --------------------
|               |  |  |  | NB&T Financial Group, Inc.
|               |  |  |  |                           
|               |  |  |  |                            |  | By                                                                                   |  | /s/ Timothy L. Smith
|               |  |  |  |                            |  |                                                                                      |  |                     
|March 16, 2004 |  |  |  |                            |  | Timothy L. Smith President and Chief Executive Officer (Principal Executive Officer)



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



|                    |  |                                                                                                  |  |                     |  |    |  |                                                                   
|------------------- |  | ------------------------------------------------------------------------------------------------ |  | ------------------- |  | -- |  | ------------------------------------------------------------------
|                    |  |                                                                                                  |  |                    
|By                  |  | /s/ Craig F. Fortin                                                                              |  |                     |  | By |  | /s/ Timothy L. Smith                                              
|                    |  |                                                                                                  |  |                     |  |    |  |                                                                   
|                    |  | Craig F. Fortin Senior Vice President and Chief Financial Officer (Principal Accounting Officer) |  |                     |  |    |  | Timothy L. Smith President, Chief Executive Officer and a Director
|                    |  |                                                                                                 
|Date March 16, 2004 |  |                                                                                                  |  | Date March 16, 2004



|                    |  |                             |  |                     |  |    |  |                         
|------------------- |  | --------------------------- |  | ------------------- |  | -- |  | ------------------------
|                    |  |                             |  |                    
|By                  |  | /s/ Daniel A. DiBiasio      |  |                     |  | By |  | /s/ G. David Hawley     
|                    |  |                             |  |                     |  |    |  |                         
|                    |  | Daniel A. DiBiasio Director |  |                     |  |    |  | G. David Hawley Director
|                    |  |                            
|Date March 16, 2004 |  |                             |  | Date March 16, 2004



|                    |  |                        |  |                     |  |    |  |                           
|------------------- |  | ---------------------- |  | ------------------- |  | -- |  | --------------------------
|                    |  |                        |  |                    
|By                  |  | /s/ S. Craig Beam      |  |                     |  | By |  | /s/ Janet M. Williams     
|                    |  |                        |  |                     |  |    |  |                           
|                    |  | S. Craig Beam Director |  |                     |  |    |  | Janet M. Williams Director
|                    |  |                       
|Date March 16, 2004 |  |                        |  | Date March 16, 2004



|                    |  |                          |  |  |  |    |  |                           
|------------------- |  | ------------------------ |  |  |  | -- |  | --------------------------
|                    |  |                          |  | 
|By                  |  | /s/ Robert A. Raizk      |  |  |  | By |  | /s/ Charles L. Dehner     
|                    |  |                          |  |  |  |    |  |                           
|                    |  | Robert A. Raizk Director |  |  |  |    |  | Charles L. Dehner Director
|                    |  |                          | 
|Date March 16, 2004 |  |                          |  |  |  |   



|                    |  |                           |  |  |  |  |  | 
|------------------- |  | ------------------------- |  |  |  |  |  | 
|                    |  |                           |  | 
|By                  |  | /s/ Darleen M. Myers      |  |  |  |  |  | 
|                    |  |                           |  |  |  |  |  | 
|                    |  | Darleen M. Myers Director |  |  |  |  |  | 
|                    |  |                           | 
|Date March 16, 2004 |  |                           |  |  |  | 



63