##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



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



For Quarter Ended September 30, 2005



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



Commission File Number 000-24147



---



KILLBUCK BANCSHARES, INC.

(Exact name of registrant as specified in its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|OHIO                                                           |  | 34-1700284                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



165 N. Main Street,
Killbuck, OH 44637

(Address of principal executive offices and zip code)



(330) 276-2771

(Registrants telephone number, including area code)



---



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 whether the registrant is an accelerated filed (as defined in Exchange Act Rule 12b-2)Yes ̈No  x



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).Yes ̈No  x



State the number of shares
outstanding for each of the issuers classes of common equity as of the latest practicable date:



Class: Common Stock, no par value

Outstanding at November 5, 2005: 651,399



---



---

##### Table of Contents

KILLBUCK BANCSHARES, INC.

Index



|                              |  |                                                                                                        |  |      
|----------------------------- |  | ------------------------------------------------------------------------------------------------------ |  | -----
|                              |  | PageNumber                                                                                            
|PART I. FINANCIAL INFORMATION |  |                                                                                                       
|                              |  |                                                                                                       
|Item 1.                       |  | Financial Statements (Unaudited):                                                                      |  |      
|                              |  |                                                                                                       
|                              |  | Consolidated Balance Sheet as of September 30, 2005 and December 31, 2004                              |  | 3    
|                              |  |                                                                                                       
|                              |  | Consolidated Statement of Income for the nine months ended September 30, 2005 and 2004                 |  | 4    
|                              |  |                                                                                                       
|                              |  | Consolidated Statement of Income for the three months ended September 30, 2005 and 2004                |  | 5    
|                              |  |                                                                                                       
|                              |  | Consolidated Statement of Changes In Shareholders Equity for the nine months ended September 30, 2005 |  | 6    
|                              |  |                                                                                                       
|                              |  | Consolidated Statement of Cash Flows for the nine months ended September 30, 2005 and 2004             |  | 7    
|                              |  |                                                                                                       
|                              |  | Notes to Unaudited Consolidated Financial Statements                                                   |  | 8-9  
|                              |  |                                                                                                       
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                  |  | 10-19
|                              |  |                                                                                                       
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                             |  | 20-21
|                              |  |                                                                                                       
|Item 4.                       |  | Controls and Procedures                                                                                |  | 22   
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                       
|                              |  |                                                                                                       
|Item 1.                       |  | Legal Proceedings                                                                                      |  | 23   
|                              |  |                                                                                                       
|Item 2.                       |  | Unregistered Sales of Equity Securities and Proceeds                                                   |  | 23   
|                              |  |                                                                                                       
|Item 3.                       |  | Default Upon Senior Securities                                                                         |  | 24   
|                              |  |                                                                                                       
|Item 4.                       |  | Submissions of Matters to a Vote of Security Holders                                                   |  | 24   
|                              |  |                                                                                                       
|Item 5.                       |  | Other Information                                                                                      |  | 24   
|                              |  |                                                                                                       
|Item 6.                       |  | Exhibits                                                                                               |  | 24   
|                              | 
|SIGNATURES                    |  | 25                                                                                                    



-2-



---

##### Table of Contents

Killbuck Bancshares, Inc.

CONSOLIDATED BALANCE SHEET (UNAUDITED)



|                                                                         |  |                   |             |   |                  |   |             |  
|------------------------------------------------------------------------ |  | ----------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                         |  | September 30,2005 |             |   | December 31,2004 |  
|ASSETS                                                                   |  |                   |             |   |                  |   |             |  
|Cash and cash equivalents:                                               |  |                   |             |   |                  |   |             |  
|Cash and amounts due from depository institutions                        |  | $                 | 8,207,268   |   |                  | $ | 12,163,199  |  
|Federal funds sold                                                       |  |                   | 16,600,000  |   |                  |   | 9,500,000   |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Total cash and cash equivalents                                          |  |                   | 24,807,268  |   |                  |   | 21,663,199  |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Investment securities:                                                   |  |                   |             |   |                  |   |             |  
|Securities available for sale                                            |  |                   | 8,577,945   |   |                  |   | 9,754,110   |  
|Securities held to maturity (fair value of $36,105,766 and $37,947,368)  |  |                   | 34,852,355  |   |                  |   | 36,015,317  |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Total investment securities                                              |  |                   | 43,430,300  |   |                  |   | 45,769,427  |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Loans (net of allowance for loan losses of $2,332,156 and $2,645,981)    |  |                   | 210,694,730 |   |                  |   | 214,161,315 |  
|                                                                         |  |                  
|Loans held for sale                                                      |  |                   | 583,000     |   |                  |   | 167,500     |  
|Premises and equipment, net                                              |  |                   | 5,171,819   |   |                  |   | 4,949,795   |  
|Other Real Estate Owned                                                  |  |                   | 700,000     |   |                  |   |            |  
|Accrued interest receivable                                              |  |                   | 1,457,623   |   |                  |   | 927,860     |  
|Goodwill, net                                                            |  |                   | 1,329,249   |   |                  |   | 1,329,249   |  
|Other assets                                                             |  |                   | 5,047,490   |   |                  |   | 4,898,694   |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Total assets                                                             |  | $                 | 293,221,479 |   |                  | $ | 293,867,039 |  
|                                                                         |  |                   |             |   |                  |   |             |  
|LIABILITIES                                                              |  |                   |             |   |                  |   |             |  
|Deposits:                                                                |  |                   |             |   |                  |   |             |  
|Noninterest bearing demand                                               |  | $                 | 46,063,262  |   |                  | $ | 47,185,066  |  
|Interest bearing demand                                                  |  |                   | 30,556,661  |   |                  |   | 34,569,644  |  
|Money market                                                             |  |                   | 16,458,175  |   |                  |   | 17,504,480  |  
|Savings                                                                  |  |                   | 41,573,493  |   |                  |   | 43,282,000  |  
|Time                                                                     |  |                   | 110,076,568 |   |                  |   | 104,807,571 |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Total deposits                                                           |  |                   | 244,728,159 |   |                  |   | 247,348,761 |  
|Federal Home Loan Bank advances                                          |  |                   | 6,168,110   |   |                  |   | 6,845,342   |  
|Short-term borrowings                                                    |  |                   | 4,305,000   |   |                  |   | 3,730,000   |  
|Accrued interest and other liabilities                                   |  |                   | 949,776     |   |                  |   | 584,002     |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Total liabilities                                                        |  |                   | 256,151,045 |   |                  |   | 258,508,105 |  
|                                                                         |  |                   |             |   |                  |   |             |  
|SHAREHOLDERS EQUITY                                                     |  |                   |             |   |                  |   |             |  
|                                                                         |  |                  
|Common stock  No par value: 1,000,000 shares authorized, 718,431 issued |  |                   | 8,846,670   |   |                  |   | 8,846,670   |  
|Retained earnings                                                        |  |                   | 33,953,760  |   |                  |   | 31,558,974  |  
|Accumulated other comprehensive (loss) income                            |  |                   | (38,585     | ) |                  |   | 35,201      |  
|Treasury stock, at cost (67,032 and 60,945 shares)                       |  |                   | (5,691,411  | ) |                  |   | (5,081,911  | )
|                                                                         |  |                   |             |   |                  |   |             |  
|Total shareholders equity                                               |  |                   | 37,070,434  |   |                  |   | 35,358,934  |  
|                                                                         |  |                   |             |   |                  |   |             |  
|Total liabilities and shareholders equity                               |  | $                 | 293,221,479 |   |                  | $ | 293,867,039 |  
|                                                                         |  |                   |             |   |                  |   |             |  



See
accompanying notes to the unaudited consolidated financial statements.



-3-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)



|                                                    |  |                                 |            |      |   |           
|--------------------------------------------------- |  | ------------------------------- | ---------- | ---- | - | ----------
|                                                    |  | Nine Months Ended September 30,
|                                                    |  | 2005                            |            | 2004
|INTEREST INCOME                                     |  |                                 |            |      |   |           
|Interest and fees on loans                          |  | $                               | 10,370,626 |      | $ | 8,566,883 
|Federal funds sold                                  |  |                                 | 201,387    |      |   | 37,105    
|Investment securities:                              |  |                                 |            |      |   |           
|Taxable                                             |  |                                 | 328,675    |      |   | 455,827   
|Exempt from federal income tax                      |  |                                 | 1,159,995  |      |   | 1,283,086 
|                                                    |  |                                 |            |      |   |           
|Total interest income                               |  |                                 | 12,060,683 |      |   | 10,342,901
|                                                    |  |                                 |            |      |   |           
|INTEREST EXPENSE                                    |  |                                 |            |      |   |           
|Deposits                                            |  |                                 | 2,729,151  |      |   | 2,220,557 
|Federal Home Loan Bank advances                     |  |                                 | 208,450    |      |   | 181,459   
|Short term borrowings                               |  |                                 | 27,036     |      |   | 6,588     
|                                                    |  |                                 |            |      |   |           
|Total interest expense                              |  |                                 | 2,964,637  |      |   | 2,408,604 
|                                                    |  |                                 |            |      |   |           
|NET INTEREST INCOME                                 |  |                                 | 9,096,046  |      |   | 7,934,297 
|                                                    |  |                                
|Provision for loan losses                           |  |                                 | 180,000    |      |   | 150,000   
|                                                    |  |                                 |            |      |   |           
|NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |  |                                 | 8,916,046  |      |   | 7,784,297 
|                                                    |  |                                 |            |      |   |           
|                                                    |  |                                
|NON INTEREST INCOME                                 |  |                                 |            |      |   |           
|Service charges on deposit accounts                 |  |                                 | 621,167    |      |   | 598,711   
|Gain on sale of loans, net                          |  |                                 | 52,795     |      |   | 49,321    
|Other income                                        |  |                                 | 297,845    |      |   | 109,538   
|                                                    |  |                                 |            |      |   |           
|Total non interest income                           |  |                                 | 971,807    |      |   | 757,570   
|                                                    |  |                                 |            |      |   |           
|NON INTEREST EXPENSE                                |  |                                 |            |      |   |           
|Salaries and employee benefits                      |  |                                 | 3,247,454  |      |   | 2,916,543 
|Occupancy expense                                   |  |                                 | 223,322    |      |   | 208,808   
|Equipment expense                                   |  |                                 | 494,416    |      |   | 531,162   
|Professional fees                                   |  |                                 | 271,572    |      |   | 155,148   
|Franchise tax                                       |  |                                 | 329,613    |      |   | 325,169   
|Other expenses                                      |  |                                 | 1,161,179  |      |   | 1,200,299 
|                                                    |  |                                 |            |      |   |           
|Total non interest expense                          |  |                                 | 5,727,556  |      |   | 5,337,129 
|                                                    |  |                                 |            |      |   |           
|INCOME BEFORE INCOME TAXES                          |  |                                 | 4,160,297  |      |   | 3,204,738 
|Income taxes                                        |  |                                 | 1,076,261  |      |   | 702,019   
|                                                    |  |                                 |            |      |   |           
|NET INCOME                                          |  | $                               | 3,084,036  |      | $ | 2,502,719 
|                                                    |  |                                 |            |      |   |           
|Earnings per common share                           |  | $                               | 4.70       |      | $ | 3.77      
|                                                    |  |                                 |            |      |   |           
|Weighted average shares outstanding                 |  |                                 | 655,544    |      |   | 662,977   
|                                                    |  |                                 |            |      |   |           
|Dividends Declared Per Share                        |  | $                               | 1.05       |      | $ | .95       
|                                                    |  |                                 |            |      |   |           



See accompanying notes to the
unaudited consolidated financial statements.



-4-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)



|                                                    |  |                                 |           |      |   |          
|--------------------------------------------------- |  | ------------------------------- | --------- | ---- | - | ---------
|                                                    |  | Three Months EndedSeptember 30,
|                                                    |  | 2005                            |           | 2004
|INTEREST INCOME                                     |  |                                 |           |      |   |          
|Interest and fees on loans                          |  | $                               | 3,683,503 |      | $ | 2,950,235
|Federal funds sold                                  |  |                                 | 112,227   |      |   | 17,108   
|Investment securities:                              |  |                                 |           |      |   |          
|Taxable                                             |  |                                 | 97,314    |      |   | 132,619  
|Exempt from federal income tax                      |  |                                 | 381,248   |      |   | 422,192  
|                                                    |  |                                 |           |      |   |          
|Total interest income                               |  |                                 | 4,274,292 |      |   | 3,522,154
|                                                    |  |                                 |           |      |   |          
|INTEREST EXPENSE                                    |  |                                 |           |      |   |          
|Deposits                                            |  |                                 | 1,031,079 |      |   | 741,536  
|Federal Home Loan Bank advances                     |  |                                 | 56,433    |      |   | 73,209   
|Short term borrowings                               |  |                                 | 13,882    |      |   | 2,607    
|                                                    |  |                                 |           |      |   |          
|Total interest expense                              |  |                                 | 1,101,394 |      |   | 817,352  
|                                                    |  |                                 |           |      |   |          
|NET INTEREST INCOME                                 |  |                                 | 3,172,898 |      |   | 2,704,802
|                                                    |  |                                
|Provision for loan losses                           |  |                                 | 30,000    |      |   | 30,000   
|                                                    |  |                                 |           |      |   |          
|NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |  |                                 | 3,142,898 |      |   | 2,674,802
|                                                    |  |                                 |           |      |   |          
|NON INTEREST INCOME                                 |  |                                 |           |      |   |          
|Service charges on deposit accounts                 |  |                                 | 209,967   |      |   | 212,064  
|Gain on sale of loans, net                          |  |                                 | 15,078    |      |   | 14,807   
|Other income                                        |  |                                 | 75,183    |      |   | 35,712   
|                                                    |  |                                 |           |      |   |          
|Total non interest income                           |  |                                 | 300,228   |      |   | 262,583  
|                                                    |  |                                 |           |      |   |          
|NON INTEREST EXPENSE                                |  |                                 |           |      |   |          
|Salaries and employee benefits                      |  |                                 | 1,135,545 |      |   | 931,182  
|Occupancy expense                                   |  |                                 | 72,531    |      |   | 70,528   
|Equipment expense                                   |  |                                 | 160,093   |      |   | 182,908  
|Professional fees                                   |  |                                 | 78,844    |      |   | 35,975   
|Franchise tax                                       |  |                                 | 108,968   |      |   | 108,701  
|Telephone expense                                   |  |                                 | 47,475    |      |   | 37,063   
|Other expenses                                      |  |                                 | 335,939   |      |   | 342,019  
|                                                    |  |                                 |           |      |   |          
|Total non interest expense                          |  |                                 | 1,939,395 |      |   | 1,708,376
|                                                    |  |                                 |           |      |   |          
|INCOME BEFORE INCOME TAXES                          |  |                                 | 1,503,731 |      |   | 1,229,009
|Income taxes                                        |  |                                 | 402,856   |      |   | 281,586  
|                                                    |  |                                 |           |      |   |          
|NET INCOME                                          |  | $                               | 1,100,875 |      | $ | 947,423  
|                                                    |  |                                 |           |      |   |          
|Earnings per common share                           |  | $                               | 1.69      |      | $ | 1.43     
|                                                    |  |                                 |           |      |   |          
|Weighted average shares outstanding                 |  |                                 | 653,225   |      |   | 661,644  
|                                                    |  |                                 |           |      |   |          
|Dividends Declared Per Share                        |  | $                               | .00       |      | $ | .00      
|                                                    |  |                                 |           |      |   |          



See
accompanying notes to the unaudited consolidated financial statements.



-5-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
(UNAUDITED)

NINE MONTHS ENDED SEPTEMBER 30, 2005



|                                                   |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          |            |   |                     |   |            |   |  |   |           |  
|-------------------------------------------------- |  | ----------- | --------- | ---------------- | - | ---------- | ----------------------------------- |  | - | ------------- | - |  | ------------------------ | ---------- | - | ------------------- | - | ---------- | - |  | - | --------- | -
|                                                   |  | CommonStock |           | RetainedEarnings |   |            | AccumulatedOtherComprehensiveIncome |  |   | TreasuryStock |   |  | TotalShareholdersEquity |            |   | ComprehensiveIncome |  
|Balance, December 31, 2004                         |  | $           | 8,846,670 |                  | $ | 31,558,974 |                                     |  | $ | 35,201        |   |  | $                        | (5,081,911 | ) |                     | $ | 35,358,934 |   |  |   |           |  
|                                                   |  |             |           |                  |   |           
|Net income                                         |  |             |           |                  |   | 3,084,036  |                                     |  |   |               |   |  |                          |            |   |                     |   | 3,084,036  |   |  | $ | 3,084,036 |  
|Purchase of Treasury stock, at cost (6,087 shares) |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          | (609,500   | ) |                     |   | (609,500   | ) |  |   |           |  
|Other comprehensive income (loss):                 |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          |            |   |                     |   |            |   |  |   |           |  
|Net unrealized loss on securities, net of tax      |  |             |           |                  |   |            |                                     |  |   | (73,786       | ) |  |                          |            |   |                     |   | (73,786    | ) |  |   | (73,786   | )
|                                                   |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          |            |   |                     |   |            |   |  |   |           |  
|Comprehensive income                               |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          |            |   |                     |   |            |   |  | $ | 3,010,250 |  
|                                                   |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          |            |   |                     |   |            |   |  |   |           |  
|Cash dividends paid ($1.05 per share)              |  |             |           |                  |   | (689,250   | )                                   |  |   |               |   |  |                          |            |   |                     |   | (689,250   | ) |  |   |           |  
|                                                   |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          |            |   |                     |   |            |   |  |   |           |  
|Balance, September 30, 2005                        |  | $           | 8,846,670 |                  | $ | 33,953,760 |                                     |  | $ | (38,585       | ) |  | $                        | (5,691,411 | ) |                     | $ | 37,070,434 |   |  |   |           |  
|                                                   |  |             |           |                  |   |            |                                     |  |   |               |   |  |                          |            |   |                     |   |            |   |  |   |           |  



See
accompanying notes to the unaudited consolidated financial statements.



-6-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)



|                                                                                  |  |                                 |            |   |      |   |             |  
|--------------------------------------------------------------------------------- |  | ------------------------------- | ---------- | - | ---- | - | ----------- | -
|                                                                                  |  | Nine Months Ended September 30, |           
|                                                                                  |  | 2005                            |            |   | 2004 |  
|Operating Activities                                                              |  |                                 |            |   |      |   |             |  
|Net income                                                                        |  | $                               | 3,084,036  |   |      | $ | 2,502,719   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                 |            |   |      |   |             |  
|Provision for loan losses                                                         |  |                                 | 180,000    |   |      |   | 150,000     |  
|Gain on sale of loans                                                             |  |                                 | (52,795    | ) |      |   | (49,321     | )
|Provision for depreciation and amortization                                       |  |                                 | (93,822    | ) |      |   | 360,636     |  
|Origination of loans held for sale                                                |  |                                 | (9,946,779 | ) |      |   | (8,617,960  | )
|Proceeds from the sale of loans                                                   |  |                                 | 9,584,074  |   |      |   | 9,188,731   |  
|Federal Home Loan Bank stock dividend                                             |  |                                 | (40,300    | ) |      |   | (34,100     | )
|Net change in:                                                                    |  |                                 |            |   |      |   |             |  
|Accrued interest and other assets                                                 |  |                                 | (600,248   | ) |      |   | (515,284    | )
|Accrued expenses and other liabilities                                            |  |                                 | 365,774    |   |      |   | (46,749     | )
|                                                                                  |  |                                 |            |   |      |   |             |  
|Net cash provided by operating activities                                         |  |                                 | 2,479,940  |   |      |   | 2,938,672   |  
|                                                                                  |  |                                 |            |   |      |   |             |  
|INVESTING ACTIVITIES                                                              |  |                                 |            |   |      |   |             |  
|Investment securities available for sale:                                         |  |                                 |            |   |      |   |             |  
|Proceeds from maturities and repayments                                           |  |                                 | 4,057,059  |   |      |   | 6,937,182   |  
|Purchases                                                                         |  |                                 | (2,995,999 | ) |      |   | (562,156    | )
|Investment securities held to maturity:                                           |  |                                 |            |   |      |   |             |  
|Proceeds from maturities and repayments                                           |  |                                 | 1,353,284  |   |      |   | 1,577,095   |  
|Purchases                                                                         |  |                                 | (200,872   | ) |      |   |            |  
|Net decrease (increase) in loans                                                  |  |                                 | 3,286,585  |   |      |   | (17,365,975 | )
|Purchase of premises and equipment                                                |  |                                 | (114,344   | ) |      |   | (332,962    | )
|Increase in Other Real Estate Owned                                               |  |                                 | (700,000   | ) |      |   |            |  
|                                                                                  |  |                                 |            |   |      |   |             |  
|Net cash provided by (used in) investing activities                               |  |                                 | 4,685,713  |   |      |   | (9,746,816  | )
|                                                                                  |  |                                 |            |   |      |   |             |  
|FINANCING ACTIVITIES                                                              |  |                                 |            |   |      |   |             |  
|Net (decrease) increase in demand, money market and savings deposits              |  |                                 | (7,889,599 | ) |      |   | 2,795,706   |  
|Net increase (decrease) in time deposits                                          |  |                                 | 5,268,997  |   |      |   | (960,100    | )
|Proceeds from Federal Home Loan Bank advances                                     |  |                                 | 1,700,000  |   |      |   | 6,035,000   |  
|Repayment of Federal Home Loan Bank advances                                      |  |                                 | (2,377,232 | ) |      |   | (476,655    | )
|Net increase (decrease) in short term borrowings                                  |  |                                 | 575,000    |   |      |   | (1,105,000  | )
|Purchase of Treasury stock                                                        |  |                                 | (609,500   | ) |      |   | (298,680    | )
|Dividends paid                                                                    |  |                                 | (689,250   | ) |      |   | (629,891    | )
|                                                                                  |  |                                 |            |   |      |   |             |  
|Net cash (used in) provided by financing activities                               |  |                                 | (4,021,584 | ) |      |   | 5,360,380   |  
|                                                                                  |  |                                 |            |   |      |   |             |  
|Net increase (decrease) in cash and cash equivalents                              |  |                                 | 3,144,069  |   |      |   | (1,447,764  | )
|                                                                                  |  |                                
|Cash and cash equivalents at beginning of period                                  |  |                                 | 21,663,199 |   |      |   | 17,555,218  |  
|                                                                                  |  |                                 |            |   |      |   |             |  
|Cash and cash equivalents at end of period                                        |  | $                               | 24,807,268 |   |      | $ | 16,107,454  |  
|                                                                                  |  |                                 |            |   |      |   |             |  
|Supplemental Disclosures of Cash Flows Information                                |  |                                 |            |   |      |   |             |  
|Cash paid during the period for:                                                  |  |                                 |            |   |      |   |             |  
|Interest on deposits and borrowings                                               |  | $                               | 2,920,326  |   |      | $ | 2,435,919   |  
|                                                                                  |  |                                 |            |   |      |   |             |  
|Income taxes                                                                      |  | $                               | 833,912    |   |      | $ | 653,858     |  
|                                                                                  |  |                                 |            |   |      |   |             |  



See
accompanying notes to the unaudited consolidated financial statements.



-7-



---

##### Table of Contents

Killbuck Bancshares, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)



NOTE 1  BASIS OF PRESENTATION



The consolidated financial statements include the accounts of Killbuck Bancshares, Inc. (the
Company) and its wholly-owned subsidiary Killbuck Savings Bank Company (the Bank). All significant intercompany balances and transactions have been eliminated in the consolidation.



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



These statements should be read in conjunction with the consolidated
statements of and for the year ended December 31, 2004 and related notes which are included on the Form 10-K (file no. 000-24147)



NOTE 2  EARNINGS PER SHARE



The Company currently maintains a simple capital structure; therefore, there are no dilutive effects on earnings per share. As such, earnings per share are calculated
using the weighted number of shares for the period.



NOTE 3 
COMPREHENSIVE INCOME



The Company is required to present comprehensive
income and its components in a full set of general purpose financial statements. Comprehensive income is comprised of the following:



|                                  |  |                                      |           |   |                                      |   |           |  
|--------------------------------- |  | ------------------------------------ | --------- | - | ------------------------------------ | - | --------- | -
|                                  |  | Nine Months EndedSeptember 30, 2005  |           |   | Nine Months EndedSeptember 30, 2004  |  
|Net income                        |  | $                                    | 3,084,036 |   |                                      | $ | 2,502,719 |  
|Other comprehensive income:       |  |                                      |           |   |                                      |   |           |  
|Net unrealized loss on securities |  |                                      | (111,797  | ) |                                      |   | (141,443  | )
|Tax effect                        |  |                                      | 38,011    |   |                                      |   | 48,091    |  
|                                  |  |                                      |           |   |                                      |   |           |  
|Total comprehensive income        |  | $                                    | 3,010,250 |   |                                      | $ | 2,409,367 |  
|                                  |  |                                      |           |   |                                      |   |           |  
|                                  |  |                                     
|                                  |  | Three Months EndedSeptember 30, 2005 |           |   | Three Months EndedSeptember 30, 2004 |  
|Net income                        |  | $                                    | 1,100,875 |   |                                      | $ | 947,423   |  
|Other comprehensive income:       |  |                                      |           |   |                                      |   |           |  
|Net unrealized loss on securities |  |                                      | (45,241   | ) |                                      |   | (94,449   | )
|Tax effect                        |  |                                      | 15,383    |   |                                      |   | 32,112    |  
|                                  |  |                                      |           |   |                                      |   |           |  
|Total comprehensive income        |  | $                                    | 1,071,017 |   |                                      | $ | 885,086   |  
|                                  |  |                                      |           |   |                                      |   |           |  



-8-



---

##### Table of Contents

Recent Accounting Pronouncements



In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards
No. 123 (revised 2004), Share-Based Payment (FAS No. 123R). FAS No. 123R revised FAS No. 123, Accounting for Stock-Based Compensation, and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its
related implementation guidance. FAS No. 123R will require compensation costs related to share-based payment transactions to be recognized in the financial statement (with limited exceptions). The amount of compensation cost will be measured
based on the grant-date fair value of the equity or liability instruments issued. Compensation cost will be recognized over the period that an employee provides service in exchange for the award.



In April, the Securities and Exchange Commission adopted a new rule that amends the
compliance dates for FAS No. 123R. The Statement requires that compensation cost relating to share-based payment transactions be recognized in financial statements and that this cost be measured based on the fair value of the equity or
liability instruments issued. FAS No. 123R covers a wide range of share-based compensation arrangements including share options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans. The
Company will adopt FAS No. 123R on January 1, 2006 and is currently evaluating the impact the adoption of the standard will have on the Companys results of operations.



In March 2005, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin No. 107
(SAB No. 107), Share-Based Payment, providing guidance on option valuation methods, the accounting for income tax effects of share-based payment arrangements upon adoption of FAS No. 123R, and the disclosures in MD&A
subsequent to the adoption. The Company will provide SAB No. 107 required disclosures upon adoption of FAS No. 123R on January 1, 2006 and is currently evaluating the impact the adoption of the standard will have on the
Companys financial condition, results of operations, and cash flows.



In
December 2004, FASB issued FAS No. 153, Exchanges of Nonmonetary Assets - An Amendment of APB Opinion No. 29. The guidance in APB Opinion No. 29, Accounting for Nonmonetary Transactions, is based on the principle that exchanges of
nonmonetary assets should be measured based on the fair value of the assets exchanged. The guidance in that Opinion, however, included certain exceptions to that principle. FAS No. 153 amends Opinion No. 29 to eliminate the exception for
nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the
entity are expected to change significantly as a result of the exchange. The provisions of FAS No. 153 are effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. Early application is permitted
and companies must apply the standard prospectively. The adoption of this standard is not expected to have a material effect on the Companys results of operations or financial position.



In June 2005, the FASB issued FAS No. 154, Accounting Changes and Errors Corrections, a
replacement of APB Opinion No. 20 and FAS No. 3. The Statement applies to all voluntary changes in accounting principle, and changes the requirements for accounting for and reporting of a change in accounting principle. FAS No. 154
requires retrospective application to prior periods financial statements of a voluntary change in accounting principle unless it is impractical. APB Opinion No. 20 previously required that most voluntary changes in accounting principle be
recognized by including in net income of the period of the change the cumulative effect of changing to the new accounting principle. FAS No.154 improves the financial reporting because its requirements enhance the consistency of financial reporting
between periods.



-9-



---

##### Table of Contents

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS



The Private Securities Litigation Reform Act of 1995 contains safe harbor provisions
regarding forward-looking statements. When used in this discussion, the words believes, anticipates, contemplates, expects, and similar expressions are intended to identify forward-looking statements.
Such statements are subject to certain risks and uncertainties, which could cause actual results to differ materially from those projected. Those risks and uncertainties include changes in interest rates, risks associated with the ability to control
costs and expenses, and general economic conditions. Killbuck Bancshares, Inc. undertakes no obligation to publicly release the results of any revisions to those forward-looking statements, which may be made to reflect events or circumstances after
the date hereof or to reflect the occurrence of unanticipated events.



The
Company conducts no significant business or operations of its own other than holding all of the outstanding stock of the Killbuck Savings Bank Company. As a result, references to the Company generally refer to the Bank unless the context indicates
otherwise.



Critical Accounting Policies



The Companys accounting policies are integral to understanding the results reported.
The accounting policies are described in detail in Note 1 of the consolidated financial statements filed with the Commission as part of the Companys annual report on Form 10-K for its fiscal year ended December 31, 2004. Our most complex
accounting policies require managements judgment to ascertain the valuation of assets, liabilities, commitments and contingencies. We have established detailed policies and control procedures that are intended to ensure valuation methods are
well controlled and applied consistently from period to period. In addition, the policies and procedures are intended to ensure that the process for changing methodologies occurs in an appropriate manner. The following is a brief description of our
current accounting policies involving significant management valuation judgments.



Allowance for Loan Losses - Arriving at an appropriate level of allowance for loan losses involves a high degree of judgment. The Companys allowance for loan losses provides for probable losses based upon evaluations of known
and inherent risks in the loan portfolio.



Management uses historical
information to assess the adequacy of the allowance for loan losses as well as the prevailing business environment as it is affected by changing economic conditions and various external factors, which may impact the portfolio in ways currently
unforeseen. The allowance is increased by provisions for loan losses and by recoveries of loans previously charged-off and reduced by loans charged-off. For a full discussion of the Companys methodology of assessing the adequacy of the reserve
for loan losses, refer to Note 1 of the consolidated financial statements filed with the Commission as part of the Companys annual report on Form 10-K for its fiscal year ended December 31, 2004.



Goodwill and Other Intangible Assets - As discussed in Note 7 of the consolidated
financial statements, filed with the Commission as part of the Companys annual report on Form 10-K for its fiscal year ended December 31, 2004, the Company must assess goodwill and other intangible assets each year for impairment. This
assessment involves estimating cash flows for future periods. If the future cash flows were less than the recorded goodwill and other intangible assets balances, we would be required to take a charge against earnings to write down the assets to the
lower value.



Deferred Tax Assets - We use an estimate of future
earnings to support our position that the benefit of our deferred tax assets will be realized. If future income should prove non-existent or less than the amount of the deferred tax assets within the tax years to which they may be applied, the asset
may not be realized and our net income will be reduced. Our deferred tax assets are described further in Note 14 of the consolidated financial statements filed with the Commission as part of the Companys annual report on Form 10-K for its
fiscal year ended December 31, 2004.



-10-



---

##### Table of Contents

Financial Condition



Total assets at September 30, 2005 were $293,221,000 compared to $293,867,000 at December 31,
2004.



Cash and cash equivalents increased by $3,144,000 or 14.5% from
December 31, 2004, to September 30, 2005, with federal funds sold increasing $7,100,000. The increase is excess cash provided from operating activities and investing activities.



Investment securities available for sale decreased by $1,176,000 or 12.1% from December 31, 2004, due to net maturities, calls, and
repayments. Investments held to maturity decreased $1,163,000 or 3.2% due to maturities, calls and repayments.



Net loans decreased by $3,466,000 or 1.6% from December 31, 2004 to September 30, 2005. A decrease of $2,966,000 occurred in the real estate loan category, which is attributable primarily to residential and
commercial lending activity. Management believes the higher interest rate environment has slowed this sector of the market. Commercial and other loan balances decreased by $533,000. Management believes increased competition and a general slowing of
the economy in our communities contributed to this reduction.



Total deposits
at September 30, 2005 were $244,728,000 compared to $247,349,000 at December 31, 2004. Time deposits increased $5,269,000, demand accounts decreased $5,135,000 and money market and savings accounts decreased $2,754,000. Management
attributes these changes to the increase in interest rates. Management believes the demand accounts decreases are attributable to several different reasons including normal fluctuations due to customer usage, and the disintermediation into other
financial markets.



Federal Home Loan Bank advances had a net decrease of
$677,000 due to maturities and scheduled repayments, and short-term borrowings increased $575,000 at September 30, 2005 from December 31, 2004.



Shareholders Equity increased by $1,711,000 or 4.8%, which was mainly due to earnings of $3,084,000 for the first nine months of 2005 decreased by a $74,000
unrealized loss on securities included in other comprehensive income, dividends paid totaling $689,000, and by the purchase of Treasury stock for $610,000. Treasury stock purchases are monitored against the Companys Strategic Plan and the
goals set forth in the plan. The Treasury stock purchases have not exceeded the Strategic Plans guidelines for the first nine months of 2005. Management monitors risk-based capital and leveraged capital ratios in order to assess compliance of
the regulatory guidelines. At September 30, 2005, the total capital ratio was 18.00%; the Tier I capital ratio was 16.90%, and the leverage ratio was 12.32%, compared to regulatory capital requirements of 8.00%, 4.00% and 4.00% respectively.
These ratios are well in excess of regulatory capital requirements.



-11-



---

##### Table of Contents

RESULTS OF OPERATIONS



Comparison of the Nine Months Ended September 30, 2005 and 2004



Net income for the nine-month period ended September 30, 2005, was $3,084,000, an
increase of $581,000 or 23.2% from the $2,503,000 reported at September 30, 2004.



Total interest income of approximately $12,061,000 for the nine month period ended September 30, 2005, compares to $10,343,000 for the same period in 2004, an increase of $1,718,000 or 16.6%. The increase in total interest income is
primarily attributable to loans. Interest and fees on loans increased $1,804,000 or 21.1% for the nine-month period ended September 30, 2005 compared to the same period for 2004. The increase in interest and fees on loans is due to both an
increase in the average yield on the underlying principle balances and an increase in the principle balances of the loans. See Average Balance Sheet for the nine-month periods ended September 30, 2005 and 2004. Average loan balances
were $216,839,000 for the first nine months of 2005 compared to $212,062,000 for the first nine months of 2004 and the yield on loans increased to 6.38% for the first nine months of 2005 compared to 5.39% for the first nine months of 2004.
Investment income decreased $250,000 or 14.4% for the nine-month period ended September 30, 2005 compared to the same period for 2004. The decrease in investment income is due to a decrease in volume. Average investment balances were
$45,972,000 compared to $54,834,000 and the yields were 4.3% compared to 4.2% for the first nine months of 2005 and 2004 respectively.



Total interest expense of $2,965,000 for the nine-month period ending September 30, 2005 represents an increase of $556,000 from the $2,409,000 reported for the same
nine-month period in 2004. The increase in interest expense on deposits of $509,000 is due mainly to the increases in the average rate paid on the underlying principle balances of the interest bearing liabilities specifically the Time deposits. The
cost of Time deposits was 2.78% compared to 2.25% for this nine-month period of 2005 and 2004, respectively. Average interest bearing deposits were $198,563,000 for the first nine months of 2005 compared to $201,831,000 for the first nine months of
2004. The cost on interest bearing deposits was 1.8%, compared to 1.5% for the nine-month periods of 2005 and 2004 respectively. See Average Balance Sheet for the nine-month periods ended September 30, 2005 and 2004.



Net interest income of $9,096,000 for the nine months ended September 30, 2005, compares
to $7,934,000 for the same nine-month period in 2004, an increase of $1,162,000 or 14.6%.



Total non-interest income for the nine month period ended September 30, 2005, of $972,000 compares to $758,000 for the same nine month period in 2004, an increase of $214,000 or 28.2%. Gains on sale of loans
increased $4,000. The increase of $22,000 in service charges on deposit accounts was attributable to ATM surcharges due to additional non-customer usage. Other income increased $188,000 due primarily to the increases of $51,000 in alternative
investment income and the $111,000 in income from the Bank-Owned Life Insurance (BOLI) purchased in December 2004. The Company purchased life insurance policies on certain key employees. The BOLI is recorded at its cash surrender value or the amount
that can be realized.



Total non-interest expense of $5,728,000 for the nine
months ended September 30, 2005, compares to $5,337,000 for the same nine-month period in 2004. This represents an increase of $391,000 or 7.3%. Salary and employee benefits increased approximately $331,000 due to normal increases in salaries
and employee benefits, and additional branch management personnel hired in December 2004. Professional fees increased approximately $117,000 of which $84,000 is directly related to the Sarbanes-Oxley Act Section 404 Internal Controls
certification work. The changes in the remaining expense accounts were attributable to increases/decreases in items that are normal and recurring in nature.



-12-



---

##### Table of Contents

RESULTS OF OPERATIONS



Comparison of the Three Months Ended September 30, 2005 and 2004



Net income for the three-month period ended September 30, 2005, was $1,101,000, an
increase of $154,000 or 16.3% from the $947,000 reported at September 30, 2004.



Total interest income of approximately $4,274,000 for the three-month period ended September 30, 2005, compares to $3,522,000 for the same period in 2004, an increase of $752,000 or 21.4%. The increase in total interest income is
primarily attributable to an increase in the loan category. Interest and fees on loans increased $734,000 or 24.9% for the three-month period ended September 30, 2005 compared to the same period for 2004. The increase in interest and fees on
loans is due to primarily to an increase in the average yield on the underlying principle balances of the loans. Average loan balances were $215,501,000 compared to $217,972,000 and the yield was 6.84% compared to 5.41% for this three-month period
of 2005 and 2004 respectively. See Average Balance Sheet for the three-month periods ended September 30, 2005 and 2004. The decrease in interest on investment securities of $77,000 was due to a decrease in the average balances
outstanding of $44,689,000 for 2005 compared to $52,526,000 for 2004 and the yield was 4.3% compared to 4.2% for this three-month period of 2005 and 2004 respectively. See Average Balance Sheet for the three-month periods ended
September 30, 2005 and 2004.



Total interest expense of $1,101,000 for the
three-month period ending September 30, 2005, represents an increase of $284,000 from the $817,000 reported for the same three-month period in 2004. The increase in interest expense on deposits of $290,000 is due mainly to increases in the
average rate paid on the underlying principle balances of the interest bearing liabilities specifically the Time deposits. The cost of Time deposits was 3.08% compared to 2.26% for this three-month period of 2005 and 2004, respectively. Average
interest bearing deposits were $199,731,000 for this three-month period of 2005 compared to $202,653,000 for the same three months of 2004. The cost of interest bearing deposits was 2.1% compared to 1.5% for this three-month period of 2005 and 2004
respectively.



Net interest income of $3,173,000 for the three months ended
September 30, 2005, compares to $2,705,000 for the same three-month period in 2004, an increase of $468,000 or 17.3%.



Total non-interest income for the three month period ended September 30, 2005, of $300,000 compares to $262,000 for the same three month period in 2004, an increase
of $38,000 or 14.5%. Other income increased $39,000 due primarily to the increase of $37,000 in income from the Bank-Owned Life Insurance (BOLI) purchased in December 2004. The Company purchased life insurance policies on certain key employees. The
BOLI is recorded at its cash surrender value or the amount that can be realized.



Total non-interest expense of $1,939,000 for the three months ended September 30, 2005, compares to $1,708,000 for the same three-month period in 2004. This represents an increase of $231,000 or 13.5%. Salary and employee benefits
increased $205,000 due to normal increases in salaries, timing of payroll periods and increased group health insurance costs. Professional fees increased approximately $43,000 of which $36,000 is directly related to the Sarbanes-Oxley Act
Section 404 Internal Controls certification work.



-13-



---

##### Table of Contents

Liquidity



Management monitors projected liquidity needs and determines the level desirable based in part on the Companys commitments to make
loans and managements assessment of the Companys ability to generate funds.



The primary sources of funds are deposits, repayment of loans, maturities of investments, funds provided from operations and advances from the FHLB of Cincinnati. While scheduled repayments of loans and maturities of investment securities
are predictable sources of funds, deposit flows and loan repayments are greatly influenced by the general level of interest rates, economic conditions and competition. The Company uses its sources of funds to fund existing and future loan
commitments, to fund maturing time deposits and demand deposit withdrawals, to invest in other interest-earning assets, to maintain liquidity, and to meet operating expenses.



Cash and amounts due from depository institutions and federal funds sold totaled $24,807,000 at September 30, 2005. These assets
provide the primary source of liquidity for the Company. In addition, management has designated a portion of the investment portfolio, $8,578,000 as available for sale and has an available unused line of credit of $33,418,000 with the Federal Home
Loan Bank of Cincinnati to provide additional sources of liquidity at September 30, 2005. As of September 30, 2005, the Company had commitments to fund loans of approximately $3,991,000 and unused lines of credit totaling $32,266,000.



Cash was provided during the nine month period ended September 30, 2005,
mainly from operating activities of $2.5 million, the maturities and repayments of investment securities of $5.4 million, a net decrease in loans of $3.3 million, and an increase in short-term borrowings of $.5 million. Cash was used during the nine
month period ended September 30, 2005, mainly to fund the net decrease in deposits of $2.6 million, a net decrease of $.7 million in Federal Home Loan Bank advances, and for the purchase of investment securities of $3.2 million. In addition $.1
million was used to purchase equipment, $.7 million was used to purchase other real estate owned, $.6 million was used to purchase Treasury Stock, and $.7 million was used to pay dividends to shareholders. Cash and cash equivalents totaled $24.8
million at September 30, 2005, an increase of $3.1 million from $21.7 million at December 31, 2004.



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



-14-



---

##### Table of Contents

Risk Elements



The table below presents information concerning nonperforming assets including nonaccrual loans, renegotiated loans, loans 90 days or more
past due, other real estate loans and repossessed assets at September 30, 2005, and December 31, 2004. A loan is classified as nonaccrual when, in the opinion of management, there are doubts about collectibility of interest and principal.
At the time the accrual of interest is discontinued, future income is recognized only when cash is received. Renegotiated loans are those loans which terms have been renegotiated to provide a reduction or deferral of principal or interest as of
result of the deterioration of the borrower.



|                                                  |  |                        |       |   |                  |   |       |  
|------------------------------------------------- |  | ---------------------- | ----- | - | ---------------- | - | ----- | -
|                                                  |  | September 30,2005      |       |   | December 31,2004 |  
|                                                  |  | (dollars in thousands) |      
|Loans on nonaccrual basis                         |  | $                      | 482   |   |                  | $ | 1,095 |  
|Loans past due 90 days or more                    |  |                        |      |   |                  |   |      |  
|Renegotiated loans                                |  |                        |      |   |                  |   |      |  
|                                                  |  |                        |       |   |                  |   |       |  
|Total nonperforming loans                         |  |                        | 482   |   |                  |   | 1,095 |  
|                                                  |  |                       
|Other real estate                                 |  |                        | 700   |   |                  |   |      |  
|Repossessed assets                                |  |                        |      |   |                  |   |      |  
|                                                  |  |                        |       |   |                  |   |       |  
|Total nonperforming assets                        |  | $                      | 1,182 |   |                  | $ | 1,095 |  
|                                                  |  |                        |       |   |                  |   |       |  
|Nonperforming loans as a percent of total loans   |  |                        | 0.23  | % |                  |   | 0.50  | %
|                                                  |  |                       
|Nonperforming loans as a percent of total assets  |  |                        | 0.16  | % |                  |   | 0.37  | %
|                                                  |  |                       
|Nonperforming assets as a percent of total assets |  |                        | 0.40  | % |                  |   | 0.37  | %



Management monitors impaired loans on
a continual basis. As of September, 2005, impaired loans had no material effect on the Companys financial position or results from operations.



The allowance for loan losses at September 30, 2005, totaled $2,332,156 or 1.09% of total loans as compared to $2,645,981 or 1.22% at December 31, 2004.
Provisions for loan losses were $180,000 for the nine months ended September 30, 2005 and $150,000 for the nine months ended September 30, 2004.



The level of funding for the provision is a reflection of the overall loan portfolio. Nonperforming loans consist of approximately $98,000 in commercial real estate,
$276,000 in commercial and other loans, and $108,000 in one to four family residential mortgages. The collateral requirements on such loans reduce the risk of potential losses to an acceptable level in managements opinion.



Management performs a quarterly evaluation of the allowance for loan losses. The evaluation
incorporates internal loan review, actual historical losses, as well as any negative economic trends in the local market. The evaluation is presented to and approved by the Board of Directors. Although the Company maintains its allowance for loan
losses at a level that it considers to be adequate to provide for the inherent risk of loss in its portfolio, there can be no assurance that future losses will not exceed estimated amounts or that additional provisions for loan losses will not be
required in future periods.



On the commercial real estate and equipment loan
which became delinquent in the third quarter of 2004, the equipment was sold and removed from the premises. The property has an Environmental Protection Agency (E.P.A.) issue and cleanup plans are in place and have begun. An additional charge,
approximately $234,000, was reserved for the estimated cleanup costs. Any sale will be delayed pending the clean-up, which is estimated at 3 months. Management anticipates the clean-up will be completed by the end of the 2005 fiscal year.



-15-



---

##### Table of Contents

AVERAGE BALANCE SHEET



Average Balance Sheet for the Nine Month Period Ended September 30



The following table sets forth certain information relating to the Companys average
balance sheet and reflects the average yield on assets and average cost of liabilities for the periods indicated and the average yields earned and rates paid. Such yields and costs are derived by dividing income or expense by the average balance of
assets or liabilities, respectively, for the periods presented. Average balances are derived from month-end balances. Management does not believe that the use of month-end balances instead of daily average balances has caused any material
differences in the information presented.



|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|------------------------------------------ |  | -------------- | ----------- | - | -------- | - | ---------- |  | ---- | -------------- |  | - | ----------- | - | ---------- | - | ---------- |  | ---- | -
|                                           |  | Period Ended   |            
|                                           |  | 2005           |             |   | 2004     |  
|                                           |  | AverageBalance |             |   | Interest |   | Yield/Rate |  |      | AverageBalance |  |   | Interest    |   | Yield/Rate |  
|Assets                                     |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Interest Earnings Assets:                  |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Loans (1)(2)(3)                            |  | $              | 216,838,923 |   |          | $ | 10,370,626 |  | 6.38 | %              |  | $ | 212,062,178 |   |            | $ | 8,566,883  |  | 5.39 | %
|Securities-taxable (4)                     |  |                | 9,211,489   |   |          |   | 277,917    |  | 4.02 | %              |  |   | 14,233,604  |   |            |   | 411,241    |  | 3.85 | %
|Securities-nontaxable (4)                  |  |                | 35,202,189  |   |          |   | 1,159,995  |  | 4.39 | %              |  |   | 39,090,539  |   |            |   | 1,283,086  |  | 4.38 | %
|Securities-Equity (4,5)                    |  |                | 1,558,386   |   |          |   | 50,758     |  | 4.34 | %              |  |   | 1,509,470   |   |            |   | 44,586     |  | 3.94 | %
|Federal funds sold                         |  |                | 8,480,495   |   |          |   | 201,387    |  | 3.17 | %              |  |   | 4,442,159   |   |            |   | 37,105     |  | 1.11 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Total interest earnings assets             |  |                | 271,291,482 |   |          |   | 12,060,683 |  | 5.93 | %              |  |   | 271,337,950 |   |            |   | 10,342,901 |  | 5.08 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Noninterest earning assets:                |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Cash and due from other institutions       |  |                | 9,630,870   |   |          |   |            |  |      |                |  |   | 9,264,824   |   |            |   |            |  |      |  
|Premises and equipment, net                |  |                | 5,185,705   |   |          |   |            |  |      |                |  |   | 5,017,270   |   |            |   |            |  |      |  
|Accrued interest                           |  |                | 832,973     |   |          |   |            |  |      |                |  |   | 747,725     |   |            |   |            |  |      |  
|Other assets                               |  |                | 5,481,641   |   |          |   |            |  |      |                |  |   | 2,536,677   |   |            |   |            |  |      |  
|Less allowance for loan losses             |  |                | (2,561,739  | ) |          |   |            |  |      |                |  |   | (2,804,344  | ) |            |   |            |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Total noninterest earnings assets          |  |                | 18,569,450  |   |          |   |            |  |      |                |  |   | 14,762,152  |   |            |   |            |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Total Assets                               |  | $              | 289,860,932 |   |          |   |            |  |      |                |  | $ | 286,100,102 |   |            |   |            |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Liabilities and Shareholders Equity       |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Interest bearing liabilities:              |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Interest bearing demand                    |  |                | 32,016,400  |   |          |   | 118,509    |  | 0.49 | %              |  | $ | 33,539,143  |   |            |   | 92,317     |  | 0.37 | %
|Money market accounts                      |  |                | 17,734,743  |   |          |   | 168,200    |  | 1.26 | %              |  |   | 19,169,649  |   |            |   | 125,305    |  | 0.87 | %
|Savings deposits                           |  |                | 42,187,178  |   |          |   | 222,067    |  | 0.70 | %              |  |   | 42,024,082  |   |            |   | 196,404    |  | 0.62 | %
|Time deposits                              |  |                | 106,624,276 |   |          |   | 2,220,375  |  | 2.78 | %              |  |   | 107,097,907 |   |            |   | 1,806,531  |  | 2.25 | %
|Short term borrowings                      |  |                | 4,003,815   |   |          |   | 27,036     |  | 0.90 | %              |  |   | 3,880,116   |   |            |   | 6,588      |  | 0.23 | %
|Federal Home Loan Advances                 |  |                | 6,093,650   |   |          |   | 208,450    |  | 4.56 | %              |  |   | 5,097,304   |   |            |   | 181,459    |  | 4.75 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Total interest bearing liabilities         |  |                | 208,660,062 |   |          |   | 2,964,637  |  | 1.89 | %              |  |   | 210,808,201 |   |            |   | 2,408,604  |  | 1.52 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Noninterest bearing liabilities:           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Demand deposits                            |  |                | 43,858,483  |   |          |   |            |  |      |                |  |   | 39,803,933  |   |            |   |            |  |      |  
|Accrued expenses and other liabilities     |  |                | 2,501,330   |   |          |   |            |  |      |                |  |   | 1,920,949   |   |            |   |            |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Total noninterest bearing liabilities      |  |                | 46,359,813  |   |          |   |            |  |      |                |  |   | 41,724,882  |   |            |   |            |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Shareholders equity                       |  |                | 34,841,057  |   |          |   |            |  |      |                |  |   | 33,567,019  |   |            |   |            |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Total Liabilities and Shareholders Equity |  | $              | 289,860,932 |   |          |   |            |  |      |                |  | $ | 286,100,102 |   |            |   |            |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Net interest income                        |  |                |             |   |          | $ | 9,096,046  |  |      |                |  |   |             |   |            | $ | 7,934,297  |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Interest rate spread (6)                   |  |                |             |   |          |   |            |  | 4.04 | %              |  |   |             |   |            |   |            |  | 3.56 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  
|Net yield on interest earning assets (7)   |  |                |             |   |          |   |            |  | 4.47 | %              |  |   |             |   |            |   |            |  | 3.90 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |            |  |      |  

---

|(1) | For purposes of these computations, the daily average loan amounts outstanding are net of deferred loan fees.
|--- | -------------------------------------------------------------------------------------------------------------

|(2) | Included in loan interest income are loan related fees of $217,299 and $251,142 in 2005 and 2004, respectively.
|--- | ---------------------------------------------------------------------------------------------------------------

|(3) | Nonaccrual loans are included in loan totals and do not have a material impact on the information presented.
|--- | ------------------------------------------------------------------------------------------------------------

|(4) | Average balance is computed using the carrying value of securities. The average yield has been computed using the historical amortized cost average balance for securities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Equity securities are comprised of common stock of the Federal Home Loan Bank, Federal Reserve Bank, and Great Lakes Bankers Bank.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(6) | Interest rate spread represents the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Net yield on interest earning assets represents net interest income as a percentage of average interest earning assets.
|--- | -----------------------------------------------------------------------------------------------------------------------



-16-



---

##### Table of Contents

AVERAGE BALANCE SHEET



Average Balance Sheet for the Three-Month Period Ended September 30



The following table sets forth certain information relating to the Companys average
balance sheet and reflects the average yield on assets and average cost of liabilities for the periods indicated and the average yields earned and rates paid. Such yields and costs are derived by dividing income or expense by the average balance of
assets or liabilities, respectively, for the periods presented. Average balances are derived from month-end balances. Management does not believe that the use of month-end balances instead of daily average balances has caused any material
differences in the information presented.



|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|------------------------------------------ |  | -------------- | ----------- | - | -------- | - | ---------- |  | ---- | -------------- |  | - | ----------- | - | ---------- | - | --------- |  | ---- | -
|                                           |  | Period Ended   |            
|                                           |  | 2005           |             |   | 2004     |  
|                                           |  | AverageBalance |             |   | Interest |   | Yield/Rate |  |      | AverageBalance |  |   | Interest    |   | Yield/Rate |  
|Assets                                     |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Interest Earnings Assets:                  |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Loans (1)(2)(3)                            |  | $              | 215,500,724 |   |          | $ | 3,683,503  |  | 6.84 | %              |  | $ | 217,972,074 |   |            | $ | 2,950,235 |  | 5.41 | %
|Securities-taxable (4)                     |  |                | 8,184,643   |   |          |   | 80,317     |  | 3.93 | %              |  |   | 12,374,300  |   |            |   | 118,773   |  | 3.84 | %
|Securities-nontaxable (4)                  |  |                | 34,933,758  |   |          |   | 381,248    |  | 4.37 | %              |  |   | 38,631,548  |   |            |   | 422,192   |  | 4.37 | %
|Securities-Equity (4,5)                    |  |                | 1,570,866   |   |          |   | 16,997     |  | 4.33 | %              |  |   | 1,520,429   |   |            |   | 13,846    |  | 3.64 | %
|Federal funds sold                         |  |                | 12,557,527  |   |          |   | 112,227    |  | 3.57 | %              |  |   | 5,373,262   |   |            |   | 17,108    |  | 1.27 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Total interest earnings assets             |  |                | 272,747,518 |   |          |   | 4,274,292  |  | 6.27 | %              |  |   | 275,871,613 |   |            |   | 3,522,154 |  | 5.11 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Noninterest earning assets:                |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Cash and due from other institutions       |  |                | 9,856,197   |   |          |   |            |  |      |                |  |   | 10,028,044  |   |            |   |           |  |      |  
|Premises and equipment, net                |  |                | 5,222,594   |   |          |   |            |  |      |                |  |   | 5,051,939   |   |            |   |           |  |      |  
|Accrued interest                           |  |                | 846,473     |   |          |   |            |  |      |                |  |   | 701,577     |   |            |   |           |  |      |  
|Other assets                               |  |                | 5,590,556   |   |          |   |            |  |      |                |  |   | 2,592,122   |   |            |   |           |  |      |  
|Less allowance for loan losses             |  |                | (2,538,709  | ) |          |   |            |  |      |                |  |   | (2,857,751  | ) |            |   |           |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Total noninterest earnings assets          |  |                | 18,977,111  |   |          |   |            |  |      |                |  |   | 15,515,931  |   |            |   |           |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Total Assets                               |  | $              | 291,724,629 |   |          |   |            |  |      |                |  | $ | 291,387,544 |   |            |   |           |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Liabilities and Shareholders Equity       |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Interest bearing liabilities:              |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Interest bearing demand                    |  | $              | 31,988,311  |   |          |   | 43,034     |  | 0.54 | %              |  | $ | 33,019,746  |   |            |   | 30,211    |  | 0.37 | %
|Money market accounts                      |  |                | 16,616,874  |   |          |   | 61,585     |  | 1.48 | %              |  |   | 20,140,509  |   |            |   | 46,235    |  | 0.92 | %
|Savings deposits                           |  |                | 41,573,459  |   |          |   | 82,981     |  | 0.80 | %              |  |   | 42,570,157  |   |            |   | 60,301    |  | 0.57 | %
|Time deposits                              |  |                | 109,551,920 |   |          |   | 843,479    |  | 3.08 | %              |  |   | 106,922,729 |   |            |   | 604,789   |  | 2.26 | %
|Short term borrowings                      |  |                | 4,210,679   |   |          |   | 13,882     |  | 1.32 | %              |  |   | 3,647,857   |   |            |   | 2,607     |  | 0.29 | %
|Federal Home Loan Advances                 |  |                | 4,969,545   |   |          |   | 56,433     |  | 4.54 | %              |  |   | 8,666,047   |   |            |   | 73,209    |  | 3.38 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Total interest bearing liabilities         |  |                | 208,910,788 |   |          |   | 1,101,394  |  | 2.11 | %              |  |   | 214,967,045 |   |            |   | 817,352   |  | 1.52 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Noninterest bearing liabilities:           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Demand deposits                            |  |                | 44,743,135  |   |          |   |            |  |      |                |  |   | 40,676,807  |   |            |   |           |  |      |  
|Accrued expenses and other liabilities     |  |                | 3,797,885   |   |          |   |            |  |      |                |  |   | 2,716,024   |   |            |   |           |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Total noninterest bearing liabilities      |  |                | 48,541,020  |   |          |   |            |  |      |                |  |   | 43,392,831  |   |            |   |           |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Shareholders equity                       |  |                | 34,272,821  |   |          |   |            |  |      |                |  |   | 33,027,668  |   |            |   |           |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Total Liabilities and Shareholders Equity |  | $              | 291,724,629 |   |          |   |            |  |      |                |  | $ | 291,387,544 |   |            |   |           |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Net interest income                        |  |                |             |   |          | $ | 3,172,898  |  |      |                |  |   |             |   |            | $ | 2,704,802 |  |      |  
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Interest rate spread (6)                   |  |                |             |   |          |   |            |  | 4.16 | %              |  |   |             |   |            |   |           |  | 3.59 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  
|Net yield on interest earning assets (7)   |  |                |             |   |          |   |            |  | 4.65 | %              |  |   |             |   |            |   |           |  | 3.92 | %
|                                           |  |                |             |   |          |   |            |  |      |                |  |   |             |   |            |   |           |  |      |  

---

|(1) | For purposes of these computations, the daily average loan amounts outstanding are net of deferred loan fees.
|--- | -------------------------------------------------------------------------------------------------------------

|(2) | Included in loan interest income are loan related fees of $77,735 and $60,247 in 2005 and 2004, respectively.
|--- | -------------------------------------------------------------------------------------------------------------

|(3) | Nonaccrual loans are included in loan totals and do not have a material impact on the information presented.
|--- | ------------------------------------------------------------------------------------------------------------

|(4) | Average balance is computed using the carrying value of securities. The average yield has been computed using the historical amortized cost average balance for securities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Equity securities are comprised of common stock of the Federal Home Loan Bank, Federal Reserve Bank, and Great Lakes Bankers Bank.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(6) | Interest rate spread represents the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Net yield on interest earning assets represents net interest income as a percentage of average interest earning assets.
|--- | -----------------------------------------------------------------------------------------------------------------------



-17-



---

##### Table of Contents

Rate/Volume Analysis



The table below sets forth certain information regarding changes in interest income and interest expense of the Company for 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 (changes in average volume multiplied by old rate) and (ii) changes in rates
(changes in rate multiplied by old average volume). Changes, which are not solely attributable to rate, or volume are allocated to changes in rate due to rate sensitivity of interest-earning assets and interest-bearing liabilities (dollars in
thousands).



|                                   |  |                                                        |      |   |      |   |       |     |  |   |       |  
|---------------------------------- |  | ------------------------------------------------------ | ---- | - | ---- | - | ----- | --- |  | - | ----- | -
|                                   |  | Nine-Month Period Ended September2005 Compared to 2004 |     
|                                   |  | Increase (Decrease) Due To                             |     
|                                   |  | Volume                                                 |      |   | Rate |   |       | Net | 
|Interest income                    |  |                                                        |      |   |      |   |       |     |  |   |       |  
|Loans                              |  | $                                                      | 257  |   |      | $ | 1,547 |     |  | $ | 1,804 |  
|Securities-taxable                 |  |                                                        | (193 | ) |      |   | 60    |     |  |   | (133  | )
|Securities-nontaxable              |  |                                                        | (170 | ) |      |   | 47    |     |  |   | (123  | )
|Securities-equities                |  |                                                        | 2    |   |      |   | 4     |     |  |   | 6     |  
|Federal funds sold                 |  |                                                        | 45   |   |      |   | 119   |     |  |   | 164   |  
|                                   |  |                                                        |      |   |      |   |       |     |  |   |       |  
|Total interest earning Assets      |  |                                                        | (59  | ) |      |   | 1,777 |     |  |   | 1,718 |  
|                                   |  |                                                        |      |   |      |   |       |     |  |   |       |  
|Interest expense                   |  |                                                        |      |   |      |   |       |     |  |   |       |  
|Interest bearing demand            |  |                                                        | (5   | ) |      |   | 32    |     |  |   | 27    |  
|Money market accounts              |  |                                                        | (12  | ) |      |   | 55    |     |  |   | 43    |  
|Savings deposits                   |  |                                                        | 1    |   |      |   | 25    |     |  |   | 26    |  
|Time deposits                      |  |                                                        | (11  | ) |      |   | 424   |     |  |   | 413   |  
|Short-term borrowing               |  |                                                        |     |   |      |   | 20    |     |  |   | 20    |  
|Federal Home Loan Bank Advances    |  |                                                        | 47   |   |      |   | (20   | )   |  |   | 27    |  
|                                   |  |                                                        |      |   |      |   |       |     |  |   |       |  
|Total interest bearing Liabilities |  |                                                        | 20   |   |      |   | 536   |     |  |   | 556   |  
|                                   |  |                                                        |      |   |      |   |       |     |  |   |       |  
|Net change in net interest income  |  | $                                                      | (79  | ) |      | $ | 1,241 |     |  | $ | 1,162 |  
|                                   |  |                                                        |      |   |      |   |       |     |  |   |       |  



-18-



---

##### Table of Contents

Rate/Volume Analysis



The table below sets forth certain information regarding changes in interest income and interest expense of the Company for 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 (changes in average volume multiplied by old rate) and (ii) changes in rates
(changes in rate multiplied by old average volume). Changes, which are not solely attributable to rate, or volume are allocated to changes in rate due to rate sensitivity of interest-earning assets and interest-bearing liabilities (dollars in
thousands).



|                                   |  |                                                         |      |   |      |   |       |  |   |     |  
|---------------------------------- |  | ------------------------------------------------------- | ---- | - | ---- | - | ----- |  | - | --- | -
|                                   |  | Three-Month Period Ended September2005 Compared to 2004 |     
|                                   |  | Increase (Decrease) Due To                              |     
|                                   |  | Volume                                                  |      |   | Rate |   | Net   | 
|Interest income                    |  |                                                         |      |   |      |   |       |  |   |     |  
|Loans                              |  | $                                                       | (134 | ) |      | $ | 868   |  | $ | 734 |  
|Securities-taxable                 |  |                                                         | (161 | ) |      |   | 122   |  |   | (39 | )
|Securities-nontaxable              |  |                                                         | (162 | ) |      |   | 121   |  |   | (41 | )
|Securities-equities                |  |                                                         | 2    |   |      |   | 1     |  |   | 3   |  
|Federal funds sold                 |  |                                                         | 91   |   |      |   | 4     |  |   | 95  |  
|                                   |  |                                                         |      |   |      |   |       |  |   |     |  
|Total interest earning Assets      |  |                                                         | (364 | ) |      |   | 1,116 |  |   | 752 |  
|                                   |  |                                                         |      |   |      |   |       |  |   |     |  
|Interest expense                   |  |                                                         |      |   |      |   |       |  |   |     |  
|Interest bearing demand            |  |                                                         | (4   | ) |      |   | 17    |  |   | 13  |  
|Money market accounts              |  |                                                         | (32  | ) |      |   | 48    |  |   | 16  |  
|Savings deposits                   |  |                                                         | (6   | ) |      |   | 29    |  |   | 23  |  
|Time deposits                      |  |                                                         | 60   |   |      |   | 178   |  |   | 238 |  
|Short-term borrowing               |  |                                                         | 2    |   |      |   | 9     |  |   | 11  |  
|Federal Home Loan Bank Advances    |  |                                                         | (125 | ) |      |   | 108   |  |   | (17 | )
|                                   |  |                                                         |      |   |      |   |       |  |   |     |  
|Total interest bearing Liabilities |  |                                                         | (105 | ) |      |   | 389   |  |   | 284 |  
|                                   |  |                                                         |      |   |      |   |       |  |   |     |  
|Net change in net interest income  |  | $                                                       | (259 | ) |      | $ | 727   |  | $ | 468 |  
|                                   |  |                                                         |      |   |      |   |       |  |   |     |  



-19-



---

##### Table of Contents

Item 3  QUANTITATIVE AND QUALITATIVE DISCLOSURES

ABOUT MARKET RISK



Market risk for the Company is comprised primarily from interest rate risk exposure and
liquidity risk. Since virtually all of the interest-earning assets and paying liabilities are at the Bank, virtually all of the interest rate risk and liquidity risk lies at the Bank level. The Bank is not subject to any trading risk. In addition,
the Bank does not participate in hedging transactions such as interest rate swaps and caps. Changes in interest rates will impact both income and expense recorded and also the market values of long-term interest-earnings assets. Interest rate risk
and liquidity risk management is performed at the Bank level. Although the Bank has a diversified loan portfolio, loans outstanding to individuals and businesses are dependent upon the local economic conditions in the immediate trade area.



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



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



At September 30, 2005, the Company had a cumulative positive gap of
$129.7 million or 43.72% at the one-year horizon. The gap analysis indicates that if interest rates were to rise 200 basis points (2.00%), the Companys net interest income would improve at the one-year horizon because the Companys rate
sensitive assets would reprice faster than rate sensitive liabilities. Conversely, if rates were to fall 200 basis points, the Companys net interest income would decline.



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



The simulation also calculates net interest income based upon rate increases or decrease of +
or  200 basis points (or 2.00%) in 100 basis point (or 1.00%) increments. The analysis reprices the balance sheet and forecasts future cash flows over a one-year horizon at the net interest rate levels. The cash flows are then totaled to
calculate net interest income. Assumptions are made for loan and investment pre-payment speeds and are incorporated into the simulation as well. Loan and investment pre-payment speeds will increase as interest rates decrease and slow as interest
rates rise. The current analysis indicates that, given a 200 basis point overnight decrease in interest rates, the Company would experience a potential $1,065,000 or 24.36% decline in net interest income. If rates were to increase 200 basis points,
the analysis indicates that the Companys net interest income would increase $1,076,000 or 24.62%. It is important to note, however, that this exercise would be a worst-case scenario. It would be more likely to have incremental changes in
interest rates, rather than a single significant increase or decrease.



When
management believes interest rate movements will occur, it can restructure the balance sheet and thereby the ratio of rate sensitive assets to rate sensitive liabilities which in turn will effect the net interest income. It is important to note;
however, that in gap analysis and simulation modeling not all assets and liabilities with similar maturities and repricing opportunities will reprice at the same time or to the same degree and therefore, could effect forecasted results.



-20-



---

##### Table of Contents

Much of the Banks deposits have the ability to reprice immediately, however, deposit rates are not tied to an
external index. As a result, although changing market interest rates impact repricing, the Bank retains much of the control over repricing by determining itself the extent and timing of repricing deposit products. In addition, the Bank maintains a
portion of its investment portfolio as available for sale securities and also has a significant variable rate loan portfolio, which is used to offset rate sensitive liabilities.



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



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



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



-21-



---

##### Table of Contents

Item 4  CONTROLS AND PROCEDURES



The Company
has carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys President and Chief Executive Officer and Vice President and Chief Financial Officer, of the effectiveness
of the design and operation of the Companys disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(b). Based upon that evaluation, the President and Chief Executive Officer and Vice President and Chief Financial Officer
concluded that the Companys disclosure controls and procedures are effective, as of the end of the period covered by this report, in timely alerting them to material information relating to the Company (including its consolidated subsidiaries)
required to be included in the Companys periodic SEC filings.



Disclosure
controls and procedures are the control and other procedures of the Company that are designed to ensure that the information required to be disclosed by the Company in its reports or submitted under the Exchange Act is recorded, processed,
summarized and reported, within the time periods specified in the Securities and Exchanges Commissions rules and forms.



There was no change in the Companys internal control over financial reporting that occurred during the Companys fiscal quarter ended September 30, 2005
that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



-22-



---

##### Table of Contents

Part II  OTHER INFORMATION



Item 1 - Legal Proceedings



None



Item 2 - Unregistered sales of equity securities and use of proceeds



The Company did not engage in any unregistered sales of its securities during the quarter ended September 30, 2005.



ISSUER PURCHASES OF EQUITY SECURITIES



|                       |  |                                             |  |                                         |  |                                                                                            |  |                                                                                                                     
|---------------------- |  | ------------------------------------------- |  | --------------------------------------- |  | ------------------------------------------------------------------------------------------ |  | --------------------------------------------------------------------------------------------------------------------
|Period                 |  | (a) TotalNumber ofShares (orUnits)Purchased |  | (b) AveragePrice Paidper Share(or Unit) |  | (c) Total Numberof Shares (orUnits) Purchasedas Part of PubliclyAnnounced Plansor Programs |  | (d) MaximumNumber (orApproximate DollarValue) of Shares (orUnits) that May YetBe Purchased Underthe Plans
orPrograms
|July 1  31, 2005      |  | 1,750                                       |  | 100.06                                  |  | N/A                                                                                        |  | N/A                                                                                                                 
|August 1  31, 2005    |  | 2,000                                       |  | 100.80                                  |  | N/A                                                                                        |  | N/A                                                                                                                 
|September 1  30, 2005 |  | 939                                         |  | 101.69                                  |  | N/A                                                                                        |  | N/A                                                                                                                 
|Total (1)              |  | 4,689                                       |  | 100.85                                  |  | N/A                                                                                        |  | N/A                                                                                                                 

---

|(1) | 4,689 shares of common stock were purchased by Killbuck Bancshares in open-market transactions.
|--- | -----------------------------------------------------------------------------------------------



-23-



---

##### Table of Contents

Item 3 - Default upon senior securities



None



|Item | 4 - Results of votes of security holders
|---- | ----------------------------------------



None



Item 5 - Other Information



None



Item 6 - Exhibits



| | a) | The following exhibits are included in this report or incorporated herein by reference:
| | -- | ---------------------------------------------------------------------------------------



|        |  |                                                                                                                        
|------- |  | -----------------------------------------------------------------------------------------------------------------------
|3.1(i)  |  | Articles of Incorporation of Killbuck Bancshares, Inc.*                                                                
|        | 
|3.1(ii) |  | Amendment to the Articles of Incorporation of Killbuck Bancshares, Inc. increasing authorized shares.**                
|        | 
|3.2     |  | Code of Regulations of Killbuck Bancshares, Inc.*                                                                      
|        | 
|31.1    |  | Section 302 Certification                                                                                              
|        | 
|31.2    |  | Section 302 Certification                                                                                              
|        | 
|32.1    |  | Certification pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|        | 
|32.2    |  | Certification pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|        | 
|99.1    |  | Report of Independent Registered Public Accounting Firm                                                                



| | b) | No reports on Form 8-K were filed during the quarter of the period covered by this report.
| | -- | ------------------------------------------------------------------------------------------



---

|* | Incorporated by reference to an identically numbered exhibit to the Form 10 (file No. 0-24147) filed with SEC on April 30, 1998 and subsequently amended on July 8, 1998
and July 31, 1998.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|** | Incorporated by reference to Registrants report on Form 10-Q for the quarter ended March 31, 2004, filed with the Commission on May 13, 2004.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------



-24-



---

##### Table of Contents

Signatures



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



|                       |  |                           |  |                        
|---------------------- |  | ------------------------- |  | -----------------------
|                       |  | Killbuck Bancshares, Inc.
|                       |  |                          
|Date: November 9, 2005 |  | By:                       |  | /s/ Luther E. Proper   
|                       |  |                           |  | Luther E. Proper       
|                       |  |                           |  | President and          
|                       |  |                           |  | Chief Executive Officer
|                       |  |                          
|Date: November 9, 2005 |  | By:                       |  | /s/ Diane Knowles      
|                       |  |                           |  | Diane Knowles          
|                       |  |                           |  | Chief Financial Officer



-25-