---

---



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549



FORM 10-K



[ X ]	ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the fiscal year ended:  December 31, 2003

or

[    ]	TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the transition period from _____ to _____

Commission file number: 000-50332



PREMIERWEST BANCORP(Exact name of registrant as specified in its charter)





|Oregon(State of incorporation) | 93-1282171
(I.R.S. Employer Identification No.)
|------------------------------ | -----------------------------------------------



503 Airport Road
Medford, Oregon   97504
(Address of principal executive offices)



Registrant's telephone number:  (541) 618-6003



Securities registered under Section 12(b) of the Exchange Act:  None



Securities registered under Section 12(g) of the Exchange Act:  Common Stock, No Par Value



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.

YesX    No



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (Section 229.405 of this chapter) is not contained herein, and will not be contained, to the best of Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.
[_]



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

Yes_X__ No



As of January 27, 2004, there were 12,151,890 shares of common stock outstanding.  The aggregate market value of common stock held by nonaffiliates was approximately $101 million; based on the average bid and ask prices of such stock on that date as reported by
the OTC Bulletin Board System.



Documents Incorporated by Reference:



Portions of the definitive Proxy Statement to be delivered to shareholders in connection with the Annual Meeting of Shareholders to be held May 26, 2004 are incorporated by reference into Part III.



---



PREMIERWEST BANCORP
FORM 10-K
TABLE OF CONTENTS



PAGEDisclosure Regarding Forward Looking Statements
1PART IItem 1.
Business
1 - 8Item 2.
Properties
8 - 9Item 3.
Legal Proceedings
10Item 4.
Submission of Matters to a Vote of Security Holders
10PART IIItem 5.
Market for Registrant's Common Equity and Related Stockholder Matters
11Item 6.
Selected Financial Data
12Item 7.
Management's Discussion and Analysis of Financial Condition and Results of Operations
13 - 34Item 7A.
Quantitative and Qualitative Disclosures about Market Risk
34 - 36Item 8.
Financial Statements and Supplementary Data
37Item 9.
Changes In and Disagreements with Accountants on Accounting and Financial Disclosure
38Item 9A
Controls and Procedures
38PART IIIItem 10.
Directors, Executive Officers of the Registrant
38Item 11
Executive Compensation and Report of Compensation Committee
38Item 12.
Security Ownership of Certain Beneficial Owners and Management
38 - 39Item 13.
Certain Relationships and Related Transactions
39Item 14.
Principal Accounting Fees and Services
39PART IVItem 15.
Exhibits, Financial Statement Schedules, and Reports on Form 8-K
40 - 41SIGNATURES
42 - 43




---



DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

This report includes forward-looking statements within the meaning of the "safe-harbor" provisions of Sections 21D and 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements are based on the beliefs of PremierWest Bancorp's (the Company) management and on assumptions made by management on the basis of information currently available. Other than for statements of historical fact, all statements about our financial position and results of operations, business strategy and management's plans and objectives for future operations are forward-looking statements. When used in this report, the words "anticipate," "believe," "estimate," "expect," and "intend" and words or phrases of similar meaning, as they relate to the Company or management, are intended in part to help identify forward-looking statements. Examples of forward-looking statements include, but are not limited to statements that include projections or management's expectations for revenues, income or expenses, earnings per share, capital expenditures, dividends, capital structure and other financial items; statements of the plans and objectives of the Company, its management or its board of directors, including the introduction of new products or services, plans for expansion, acquisitions or future growth and estimates or predictions of actions by customers, vendors, competitors or regulatory authorities; statements about future economic performance; and statements of assumptions underlying other statements about the Company and its business. Although management believes that the expectations reflected in forward-looking statements are reasonable, we can make no assurance that such expectations will prove correct. Forward-looking statements are subject to various risks and uncertainties that could cause actual results to differ materially from those indicated by the forward-looking statements. These risks and uncertainties include our ability to conclude and effectively integrate our previously disclosed merger with Mid Valley Bank; factors that might increase the costs or delay or diminish the expected benefits of that merger; factors that might inhibit our ability to maintain or expand our market share or our net interest margins; and factors that could limit or delay implementation of our marketing and growth strategies. Further, actual results may be affected by our ability to compete on price and other factors with other financial institutions; customer acceptance of new products and services; localized economic conditions and events that disproportionately affect our business; and general trends in the banking industry, interest rate economy and regulatory environment. In addition, we face various risks inherent in the banking industry relating to collectibility of loans and changes in interest rates.  See other risks identified in the section captioned "Factors that May Affect Future Results of Operations."  Other risks include those identified from time to time in our past and future filings with the Securities and Exchange Commission.  Note that this list of risks is not exhaustive, and risks identified are applicable as of the date made and cannot be updated.

PART I

ITEM 1.  BUSINESS

INTRODUCTION

PremierWest Bancorp, an Oregon corporation (the "Company"), is a financial services holding company headquartered in Medford, Oregon.  We operate primarily through our subsidiary, PremierWest Bank ("PremierWest Bank" or "Bank" and collectively with the Company, "PremierWest"). PremierWest conducts a general commercial banking business, gathering deposits from the general public and applying those funds to the origination of loans for commercial, real estate, and consumer purposes and investments. PremierWest was created from the merger of Bank of Southern Oregon and Douglas National Bank on May 8, 2000, and the simultaneous formation of a bank holding company for the resulting bank, PremierWest Bank. The merger was accounted for as a pooling of interests. Accordingly, the consolidated financial statements included elsewhere in this statement, and the following discussion, present the Company as if the merger had taken place prior to the periods presented.

PremierWest Bank is a community bank offering a full range of financial products and services through a network of branches along the Interstate 5 freeway corridor between Roseburg, Oregon, and Redding, California. The Bank has three subsidiaries:  Premier Finance Company, PremierWest Investment Services, Inc. and Blue Star Properties, Inc. Premier Finance Company has offices in Medford, Klamath Falls and Portland, Oregon. PremierWest Investment Services, Inc. operates throughout the Bank's entire market.  Blue Star Properties serves solely to hold real estate properties of PremierWest and is currently inactive.



1

---



PremierWest earned $6.0 million for the year ended December 31, 2003, a 39.53% increase compared to net income of $4.3 million for 2002. Net income of $4.3 million in 2002 was up 110.98% over 2001 earnings of $2.0 million. Our diluted earnings per share were $0.49, $0.35 and $0.18 for the years ended 2003, 2002 and 2001, respectively. Return on average shareholders' equity was 11.23% for the year ended December 31, 2003, compared to a return on average shareholders' equity of 9.13% and 5.12% for 2002 and 2001, respectively.

On May 21, 2003, the Company filed an application for listing of its common stock on the Nasdaq SmallCap Market. Approval for the listing was received on July 10, 2003 and trading began on July 31, 2003 under the symbol "PRWT."

PRODUCTS AND SERVICES

PremierWest Bank offers a broad range of banking services to its customers, principally to small and medium-sized businesses and professional and retail customers.

Loan products - PremierWest Bank makes commercial and real estate loans, construction loans for owner-occupied and rental properties, commercial and equipment leases, and secured and unsecured consumer loans. Commercial and real estate-based lending has been the primary focus of the Bank's lending activities.

Commercial lending - PremierWest Bank offers specialized loans for business and commercial customers, including equipment and inventory financing, accounts receivable financing, operating lines of credit, and real estate construction loans. PremierWest Bank also makes Small Business Administration loans to qualified businesses. A substantial portion of the Bank's commercial loans are designated as real estate loans for regulatory reporting purposes because they are secured by mortgages and trust deeds on real property, even if the loans are made to finance commercial activities, such as inventory and equipment purchases and leasing, and even if they are secured by other assets such as equipment or accounts receivable.

One of the primary risks associated with commercial loans is the risk that the commercial borrower might not generate sufficient cash flows to repay the loan. PremierWest Bank always requires secondary sources of repayment, such as real estate collateral, and generally requires personal guarantees from the borrower's principals.

Real estate lending - Real estate is commonly a material component of collateral for PremierWest Bank's loans. Although the expected source of repayment of these loans is generally business or personal income, real estate collateral provides an additional measure of security. Risks associated with loans secured by real estate include fluctuating land values, changing local economic conditions, changes in tax policies, and a concentration of real estate loans within a limited geographic area.

Commercial real estate loans primarily include owner-occupied commercial properties and income-producing or farm properties. The primary risks of commercial real estate loans are the potential loss of income for the borrower and the ability of the market to sustain occupancy and rent levels. PremierWest Bank's underwriting standards limit the maximum loan-to-value ratio on real estate held as collateral and requires a minimum debt service coverage ratio for each of its commercial real estate loans.

Although commercial loans and commercial real estate loans generally are accompanied by somewhat greater risk than single-family residential mortgage loans, commercial loans and commercial real estate loans tend to be higher yielding, have shorter terms and generally provide for interest-rate adjustments as prevailing rates change. Accordingly, commercial loans and commercial real estate loans assist with interest-rate risk management while contributing to strong asset and income growth.

PremierWest Bank originates several different types of construction loans, including residential construction loans to borrowers who will occupy the premises upon completion of construction, residential construction loans to builders, commercial construction loans, and real estate acquisition and development loans. Because of the complex nature of construction lending, these loans have a higher degree of risk than other forms of real estate lending. Generally, the Bank mitigates its risk on construction loans by lending to customers who have been prequalified for long-term financing and who are using contractors acceptable to PremierWest Bank.



2

---



Consumer lending - PremierWest Bank and Premier Finance Company, make secured and unsecured loans to individual borrowers for a variety of purposes including personal loans and revolving credit lines, as well as consumer loans secured by autos, boats, recreational vehicles, and other consumer products. Besides targeting non-bank customers in PremierWest Bank's immediate markets, Premier Finance Company also makes loans to Bank customers, where the loans may carry a higher risk than permitted under the Bank's lending criteria. Since consumer loans normally carry significantly higher interest rates than secured loans, PremierWest Bank and Premier Finance Company maintain a higher allowance for loan loss for consumer loans, while maintaining strict credit guidelines when considering consumer loan applications.

Lease financing - During 2001, the Bank contracted with a commercial leasing management company in Portland, Oregon, to introduce commercial equipment lease financing to customers primarily involved in the waste management industry. Management initially viewed commercial leasing as an alternative that brought additional flexibility to conventional borrowing for the purchase of business equipment. However, during 2002 management elected to curtail its leasing activities in favor of other commercial banking opportunities.  There were no new leases booked during 2003 and management does not expect significant leasing activity to occur during 2004.

Deposit products and other services - PremierWest Bank offers a variety of traditional deposit products to attract both commercial and consumer deposits through checking and savings accounts, money market accounts, and certificates of deposit. The Bank also offers safe deposit facilities, travelers' checks, money orders and automated teller machines at many of its facilities.

PremierWest Bank's investment subsidiary, PremierWest Investment Services, Inc., sells insurance and related financial products, including life and health insurance, and provides mutual funds, annuities and other investment products to its customers through a third-party registered broker-dealer.

For the three year period ended December 31, 2003, no class of similar products or services accounted for 10% or more of consolidated revenues for PremierWest.

MARKET AREA

PremierWest Bank conducts business in several primary market areas in southern Oregon and northern California. The Company serves Jackson County, Oregon, from its main office in Medford, six branch offices in Medford and one branch in Central Point. The most recent branch established in Medford opened in September 2003 and is a two thousand square foot full service office located adjacent to the Company's corporate headquarters. Medford is the fourth largest city in Oregon and is the center for commerce, medicine and transportation in southwestern Oregon. PremierWest Bank also has two full-service branches in Grants Pass (Josephine County), Oregon, which opened during 2001 and 2002. The principal industries in Jackson and Josephine Counties include forest products, manufacturing and agriculture. Other manufacturing segments include electrical equipment and supplies, computing equipment, printing and publishing, fabricated metal products and machinery, and stone and concrete products. In the non-manufacturing sector, significant industries include recreational services, wholesale and retail trades, as well as medical care, particularly in connection with the area's growing retirement community.

Another principal market area is centered in Roseburg, Oregon, and the surrounding communities in Douglas County, which PremierWest Bank serves from its eight branches in Roseburg, Winston, Glide, Sutherlin, and Drain. PremierWest Bank's presence in the Roseburg market area results primarily from Bank of Southern Oregon's merger with Douglas National Bank on May 8, 2000. The economy in Douglas County has historically depended on the forest products industry, which is generally a declining industry, resulting in little economic growth and lower per capita income levels compared to other market areas along the Interstate 5 corridor, including those in Medford and Grants Pass and those in Northern California, which are somewhat more economically diversified.

On April 16, 2001, PremierWest acquired Timberline Bancshares, Inc. and its subsidiary Timberline Bank with eight branch bank locations within Siskiyou County in northern California. Late in 2001, PremierWest Bank opened a loan production office in Redding, California and in March 2003 converted this facility to a full service branch in leased facilities on the west side of Redding.  The economy of Northern California from Siskiyou County to Redding is primarily involved in local government services, retail trade and services, recreation and tourism and health care as the region moves away from timber and timber products industries. Manufacturing jobs account for about 7% of all jobs in the region.



3

---



During the fourth quarter of 2003, the Company purchased a vacant banking facility in Klamath Falls, Oregon and applied for regulatory approval to establish a branch in that market.  Regulatory approval was received and this office began operations on February 4, 2004.  In addition to a full service branch facility, the building will also house offices for PremierWest Mortgage and Premier Finance Company.

On September 15, 2003, PremierWest Bancorp and Mid Valley Bank, a bank headquartered in Red Bluff, California, with $176 million in assets, entered into a definitive agreement under which Mid Valley Bank agreed to merge into PremierWest Bank, with Mid Valley Bank shareholders receiving approximately $26.6 million in PremierWest Bancorp stock and cash.  Banking regulatory approval was received for the transaction and Mid Valley Bank shareholders approved the transaction on January 22, 2004 effective as of the close of business on January 23, 2004.  As a result, the merger was completed and the operations of Mid Valley Bank, as a division of PremierWest Bank, began on January 24, 2004.

While PremierWest Bank does business in many different communities, the geographic areas we serve make our Bank more reliant on local economies than are super-regional and national banks. Nevertheless, management believes the diversity of our customers, communities, and economic sectors is a source of strength. In addition, management views our community banking approach among our greatest competitive advantages.

INDUSTRY OVERVIEW

The commercial banking industry continues to undergo increased competition, consolidation and change. In addition to traditional competitors such as banks and credit unions, noninsured financial service companies such as mutual funds, brokerage firms, insurance companies, mortgage companies and leasing companies now offer alternative investment opportunities for customers' funds and lending sources for their needs. Banks have been granted extended powers to better compete with these financial service providers through the limited right to sell insurance, securities products and other services, but the percentage of financial transactions handled by commercial banks continues to decline as the market penetration of other financial service providers has grown.

PremierWest Bank's business model is to compete on the basis of customer service, not solely on price, and to compete for deposits by offering a variety of accounts at rates generally competitive with other financial institutions in the area.

PremierWest Bank's competition for loans comes principally from banks, savings and loan associations, mortgage companies, finance companies, insurance companies, credit unions, and other traditional lenders. We compete for loans on the basis of interest rates and loan fees, our array of commercial and mortgage loan products, and the efficiency and quality of our services. Lending activity can also be affected by our liquidity, local and national economic conditions, current interest rate levels, and loan demand. As described above, PremierWest Bank competes with larger commercial banks by emphasizing a community bank orientation and efficient personal service to both commercial and individual customers.

EMPLOYEES

As of December 31, 2003, PremierWest Bank had 280 full-time equivalent employees compared to 288 at December 31, 2002. This reduction in staff was accomplished during a year in which net income grew 39.53% and two new full service branches were opened.  The Bank has continued to derive efficiencies from prior merger consolidations while pursuing further efficiency gains from the expansion of technology-based tools. This included during 2003 our consolidating of proof operations for the California region with similar functions located at our administrative offices in Medford, Oregon.

None of our employees are represented by a collective bargaining group.  Management considers our relations with employees to be good.

WEBSITE ACCESS TO PUBLIC FILINGS

PremierWest makes available all periodic and current reports, free of charge, on PremierWest Bank's website, as soon as reasonably practicable after such material is electronically filed with or furnished to the Securities and Exchange Commission ("SEC"). PremierWest Bank's website address is



4

---



GOVERNMENT POLICIES

The operations of PremierWest and its subsidiaries are affected by state and federal legislative changes and by policies of various regulatory authorities, including those of the States of Oregon and California, the Federal Reserve Bank, and the Federal Deposit Insurance Corporation. These policies include, for example, statutory maximum legal lending limits and rates, domestic monetary policies of the Board of Governors of the Federal Reserve System, United States fiscal policy, and capital adequacy and liquidity constraints imposed by national and state regulatory agencies.

SUPERVISION AND REGULATION

General- PremierWest is extensively regulated under federal and state law. These laws and regulations are generally intended to protect depositors, not shareholders. To the extent that the following information describes statutory or regulatory provisions, it is qualified in its entirety by reference to the particular statutory or regulatory provisions. Any change in applicable laws or regulations may have a material effect on the business and prospects of the Company. The operations of the Company may be affected by legislative changes and by the policies of various regulatory authorities. The Company cannot accurately predict the nature or the extent of the effects on its business and earnings that fiscal or monetary policies, or new federal or state legislation, may have in the future.

Federal and State Bank Regulation - PremierWest Bank, as a state chartered bank with deposits insured by the Federal Deposit Insurance Corporation ("FDIC"), is subject to the supervision and regulation of the State of Oregon and the FDIC. These agencies may prohibit the Company from engaging in what they believe constitutes unsafe or unsound banking practices.

The Community Reinvestment Act ("CRA") requires that, in connection with examinations of financial institutions within its jurisdiction, the FDIC evaluate the record of financial institutions in meeting the credit needs of their local communities, including low and moderate-income neighborhoods, consistent with the safe and sound operation of those institutions. These factors are also considered in evaluating mergers, acquisitions and applications to open a new branch or facility. The Company's current CRA rating is "Satisfactory."

Banks are also subject to certain restrictions imposed by the Federal Reserve Act on extensions of credit to executive officers, directors, principal shareholders or any related interest of such persons. Extensions of credit (i) must be made on substantially the same terms, including interest rates and collateral as, and follow credit underwriting procedures that are not less stringent than, those prevailing at the time for comparable transactions with persons not affiliated with the Company, and (ii) must not involve more than the normal risk of repayment or present other unfavorable features. Banks are also subject to certain lending limits and restrictions on overdrafts to such persons. A violation of these restrictions may result in the assessment of substantial civil monetary penalties on the bank or any officer, director, employee, agent or other person participating in the conduct of the affairs of that bank, the imposition of a cease and desist order, and other regulatory sanctions.

Under the Federal Deposit Insurance Corporation Improvement Act ("FDICIA"), each federal banking agency has prescribed, by regulation, capital safety and soundness standards for institutions under its authority. These standards cover internal controls, information and internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, compensation, fees and benefits, and standards for asset quality, earnings and stock valuation. An institution that fails to meet these standards must develop a plan acceptable to the agency, specifying the steps that the institution will take to meet the standards. Failure to submit or implement such a plan may subject the institution to regulatory sanctions. Management believes that the Company is in substantial compliance with these standards.

Deposit Insurance - The deposits of the Company are currently insured to a maximum of $100,000 per depositor through the Bank Insurance Fund ("BIF"), administered by the FDIC. The Company is required to pay semiannual deposit insurance premium assessments to the FDIC.



5

---



The FDICIA included provisions to reform the federal deposit insurance system, including the implementation of risk-based deposit insurance premiums. The FDICIA also permits the FDIC to make special assessments on insured depository institutions in amounts determined by the FDIC to be necessary to give it adequate assessment income to repay amounts borrowed from the U.S. Treasury and other sources or for any other purpose the FDIC deems necessary. Pursuant to the FDICIA, the FDIC implemented a transitional risk-based insurance premium system on January 1, 1993. Under this system, banks are assessed insurance premiums according to how much risk they are deemed to present to the BIF. Banks with higher levels of capital and a low degree of supervisory concern are assessed lower premiums than banks with lower levels of capital or involving a higher degree of supervisory concern. PremierWest Bank qualifies for the lowest premium level, and currently pays only the statutory minimum rate.

Dividends - Under the Oregon Bank Act, banks are subject to restrictions on the payment of cash dividends to their parent holding company. A bank may not pay cash dividends if that payment would reduce the amount of its capital below that necessary to meet minimum applicable regulatory capital requirements. In addition, the amount of the dividend may not be greater than its net unreserved retained earnings, after first deducting (i) to the extent not already charged against earnings or reflected in a reserve, all bad debts, which are debts on which interest is unpaid and past due at least six months; (ii) all other assets charged off as required by the state or federal examiner; and (iii) all accrued expenses, interest and taxes of the Company.

In addition, the appropriate regulatory authorities are authorized to prohibit banks and bank holding companies from paying dividends constituting an unsafe or unsound banking practice. The Company is not currently subject to any regulatory restrictions on dividends other than those noted above.

Capital Adequacy -The federal and state bank regulatory agencies use capital adequacy guidelines in their examination and regulation of financial holding companies and banks. If capital falls below the minimum levels established by these guidelines, a holding company or a bank may be denied approval to acquire or establish additional banks or non-bank businesses or to open new facilities.

The FDIC and Federal Reserve have adopted risk-based capital guidelines for banks and bank holding companies. The risk-based capital guidelines are designed to make regulatory capital requirements more sensitive to differences in risk profiles among banks and bank holding companies, to account for off-balance-sheet exposure and to minimize disincentives for holding liquid assets. Assets and off-balance-sheet items are assigned to broad risk categories, each with appropriate weights. The resulting capital ratios represent capital as a percentage of total risk-weighted assets and off-balance sheet items.  The current guidelines require all bank holding companies and federally regulated banks to maintain a minimum risk-based total capital ratio equal to 8%, of which at least 4% must be Tier 1 capital. Generally, banking regulators expect banks to maintain capital ratios well in excess of the minimum.

Tier 1 capital for banks includes common shareholders' equity, qualifying perpetual preferred stock (up to 25% of total Tier 1 capital, if cumulative; under a Federal Reserve rule, redeemable perpetual preferred stock may not be counted as Tier 1 capital unless the redemption is subject to the prior approval of the Federal Reserve) and minority interests in equity accounts of consolidated subsidiaries, less intangibles. Tier 2 capital includes: (i) the allowance for loan losses of up to 1.25% of risk-weighted assets; (ii) any qualifying perpetual preferred stock which exceeds the amount which may be included in Tier 1 capital; (iii) hybrid capital instruments (iv) perpetual debt; (v) mandatory convertible securities and (vi) subordinated debt and intermediate term preferred stock of up to 50% of Tier 1 capital. Total capital is the sum of Tier 1 and Tier 2 capital less reciprocal holdings of other banking organizations, capital instruments and investments in unconsolidated subsidiaries.

Banks' assets are given risk-weights of 0%, 20%, 50%, and 100%. In addition, certain off-balance sheet items are given credit conversion factors to convert them to asset equivalent amounts to which an appropriate risk-weight will apply. These computations result in the total risk-weighted assets.

Most loans are assigned to the 100% risk category, except for first mortgage loans fully secured by residential property, which carry a 50% rating. Most investment securities are assigned to the 20% category, except for municipal or state revenue bonds, which have a 50% risk-weight, and direct obligations of or obligations guaranteed by the U.S. Treasury or U.S. Government agencies, which have 0% risk-weight. In converting off-balance sheet items, direct credit substitutes, including general guarantees and standby letters of credit backing financial obligations, are given 100% conversion factor. The transaction-related contingencies such as bid bonds, other standby letters of credit and undrawn commitments, including commercial credit lines with an initial maturity of more than one year, have a 50% conversion factor. Short-term, self-liquidating trade contingencies are converted at 20%, and short-term commitments have a 0% factor.



6

---



The FDIC also has implemented a leverage ratio, which is Tier 1 capital as a percentage of total assets less intangibles, to be used as a supplement to risk-based guidelines. The principal objective of the leverage ratio is to place a constraint on the maximum degree to which a bank may leverage its equity capital base. The FDIC requires a minimum leverage ratio of 3%. However, for all but the most highly rated bank holding companies and for banks seeking to expand or experiencing or anticipating significant growth, the FDIC requires a minimum leverage ratio of 4%.

The FDICIA created a statutory framework of supervisory actions indexed to the capital level of the individual institution. Under regulations adopted by the FDIC, an institution is assigned to one of five capital categories depending on its total risk-based capital ratio, Tier 1 risk-based capital ratio, and leverage ratio, together with certain subjective factors. Institutions deemed to be "undercapitalized" are subject to certain mandatory supervisory corrective actions.  The Company does not believe that these regulations have any material effect on its operations.

Effects of Government Monetary Policy - The earnings and growth of the Company are affected not only by general economic conditions, but also by the fiscal and monetary policies of the federal government, particularly the Federal Reserve. The Federal Reserve can and does implement national monetary policy for such purposes as curbing inflation and combating recession, by its open market operations in U.S. Government securities, control of the discount rate applicable to borrowings from the Federal Reserve, and establishment of reserve requirements against certain deposits. These activities influence growth of bank loans, investments and deposits, and also affect interest rates charged on loans or paid on deposits. The nature and impact of future changes in monetary policies and their impact on the Company cannot be predicted with certainty.

Changing Regulatory Structure of the Banking Industry -The laws and regulations affecting banks and bank holding companies frequently undergo significant changes. Pending bills, or bills that may be introduced in the future, may be expected to contain proposals for altering the structure, regulation, and competitive relationships of the nation's financial institutions. If enacted into law, these bills could have the effect of increasing or decreasing the cost of doing business, limiting or expanding permissible activities (including insurance and securities activities), or affecting the competitive balance among banks, savings associations, and other financial institutions. Some of these bills would reduce the extent of federal deposit insurance, broaden the powers or the geographical range of operations of bank holding companies, alter the extent to which banks will be permitted to engage in securities activities, and realign the structure and jurisdiction of various financial institution regulatory agencies. Whether, or in what form, any such legislation may be adopted or the extent to which the business of the Company might be affected thereby cannot be predicted with certainty.

Of particular note is legislation enacted by Congress in 1995 permitting interstate banking and branching, which allows banks to expand nationwide through acquisition, consolidation or merger. Under this law, an adequately capitalized bank holding company may acquire banks in any state or merge banks across state lines if permitted by state law. Further, banks may establish and operate branches in any state subject to the restrictions of applicable state law. Under Oregon law, an out-of-state bank or bank holding company may merge with or acquire an Oregon state chartered bank or bank holding company if the Oregon bank, or in the case of a bank holding company, the subsidiary bank, has been in existence for a minimum of three years, so long as the law of the state in which the acquiring bank is located permits such merger. Branches may not be acquired or opened separately, but once an out-of-state bank has acquired branches in Oregon, either through a merger with or acquisition of substantially all the assets of an Oregon bank, the acquirer may open additional branches.

In December 1999, Congress enacted the Gramm-Leach-Bliley Act (the "GLB Act") and repealed the nearly 70-year prohibition on banks and bank holding companies engaging in the businesses of securities and insurance underwriting imposed by the Glass-Steagall Act.

Under the GLB Act, a bank holding company may, if it meets certain criteria, elect to be a "financial holding company," which is permitted to offer, through a nonbank subsidiary, products and services that are "financial in nature" and to make investments in companies providing such services. A financial holding company may also engage in investment banking, and an insurance company subsidiary of a financial holding company may also invest in "portfolio" companies, without regard to whether the businesses of such companies are financial in nature.



7

---



The GLB Act also permits eligible banks to engage in a broader range of activities through a "financial subsidiary," although a financial subsidiary of a bank is more limited than a financial holding company in the range of services it may provide. Financial subsidiaries of banks are not permitted to engage in insurance underwriting, real estate investment or development, merchant banking or insurance portfolio investing. Banks with financial subsidiaries must (i) separately state the assets, liabilities and capital of the financial subsidiary in financial statements; (ii) comply with operational safeguards to separate the subsidiary's activities from the bank; and (iii) comply with statutory restrictions on transactions with affiliates under Sections 23A and 23B of the Federal Reserve Act.

Activities that are "financial in nature" include activities normally associated with banking, such as lending, exchanging, transferring and safeguarding money or securities, and investing for customers. Financial activities also include the sale of insurance as agent (and as principal for a financial holding company, but not for a financial subsidiary of a bank), investment advisory services, underwriting, dealing or making a market in securities, and any other activities previously determined by the Federal Reserve to be permissible non-banking activities.

Financial holding companies and financial subsidiaries of banks may also engage in any activities that are incidental to, or determined by order of the Federal Reserve to be complementary to, activities that are financial in nature.

To be eligible to elect status as a financial holding company, a bank holding company must be well capitalized, under the Federal Reserve capital adequacy guidelines, and to be well managed, as indicated in the institution's most recent regulatory examination. In addition, each bank subsidiary must also be well capitalized and well managed, and must have received a rating of "satisfactory" in its most recent CRA examination. Failure to maintain eligibility would result in suspension of the institution's ability to commence new activities or acquire additional businesses until the deficiencies are corrected. The Federal Reserve could require a non-compliant financial holding company that has failed to correct noted deficiencies to divest one or more subsidiary banks, or to cease all activities other than those permitted to ordinary bank holding companies under the regulatory scheme in place prior to enactment of the GLB Act.

In addition to expanding the scope of financial services permitted to be offered by banks and bank holding companies, the GLB Act addressed the jurisdictional conflicts between the regulatory authorities that supervise various types of financial businesses. Historically, supervision was an entity-based approach, with the Federal Reserve regulating member banks and bank holding companies and their subsidiaries. As holding companies are now permitted to have insurance and broker-dealer subsidiaries, the supervisory scheme is oriented toward functional regulation. Thus, a financial holding company is subject to regulation and examination by the Federal Reserve, but a broker-dealer subsidiary of a financial holding company is subject to regulation by the Securities and Exchange Commission, while an insurance company subsidiary of a financial holding company would be subject to regulation and supervision by the applicable state insurance commission.

The GLB Act also includes provisions to protect consumer privacy by prohibiting financial services providers, whether or not affiliated with a bank, from disclosing non-public, personal, financial information to unaffiliated parties without the consent of the customer, and by requiring annual disclosure of the provider's privacy policy. Each functional regulator is charged with promulgating rules to implement these provisions.

The Company is also subject to the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (the "USA Patriot Act").  Among other things, the USA Patriot Act requires financial institutions, such as the Company to adopt and implement specific policies and procedures designed to prevent and defeat money laundering.  Management believes the Company is in compliance with the USA Patriot Act.

ITEM 2.     PROPERTIES

PremierWest conducts its banking and financial businesses through 35 offices of which eight are located in Jackson County, Oregon (including its headquarters and loan production office); two in Josephine County, Oregon; nine in Douglas County, Oregon; and nine in Siskiyou and Shasta Counties, California. The Company conducts business through Premier Finance Company with offices located in Portland, Medford and Klamath Falls, Oregon. PremierWest Investment Services, Inc. provides investment services through various PremierWest Bank offices. PremierWest Mortgage, a division of PremierWest Bank, provides mortgage services through PremierWest Bank offices and stand alone facilities located in Medford and Klamath Falls, Oregon, and Redding, California.



8

---



The following sets forth certain information regarding PremierWest's office facilities:



County
      
      City
      
      Address
      
      Square Footage
      
      Date Openedor
      Acquired
      
      Owned (O)or
      Leased (L)FULL SERVICE BANKING OFFICESOregonJackson
      
      Central
      Point
      
      300 E.
      Pine
      
      5,043
      
      April 1999
      
      OJackson
      
      Medford
      
      1455
      E. McAndrews
      
      6,255
      
      June 1992
      
      OJackson
      
      Medford
      
      2600
      E. Barnett
      
      4,560
      
      December 1994
      
      OJackson
      
      Medford
      
      3369
      Crater Lake Hwy
      
      3,992
      
      May 2000
      
      OJackson
      
      Medford
      
      1200
      Mira Mar (Rogue Valley Manor)
      
      368
      
      August 2001
      
      LJackson
      
      Medford
      
      300 E
      Main
      
      3,198
      
      September 2002
      
      OJackson
      
      Medford
      
      503
      Airport Rd., Suite 103
      
      2,060
      
      September 2003
      
      ODouglas
      
      Drain
      
      257
      2nd Street
      
      1,480
      
      May 2000
      
      ODouglas
      
      Glide
      
      19421
      N. Umpqua Hwy
      
      1,650
      
      May 2000
      
      ODouglas
      
      Roseburg
      
      555
      S.E. Kane
      
      9,792
      
      May 2000
      
      ODouglas
      
      Roseburg
      
      350
      N.E. Garden Valley
      
      1,600
      
      May 2000
      
      ODouglas
      
      Roseburg
      
      2655
      Van Pelt Ave (Linus Oaks)
      
      160
      
      May 2000
      
      LDouglas
      
      Roseburg
      
      2030
      Stewart Pkwy
      
      2,500
      
      May 2000
      
      LDouglas
      
      Sutherlin
      
      731 W.
      Central
      
      3,000
      
      May 2000
      
      ODouglas
      
      Winston
      
      40
      N.W. Glenhart
      
      4,419
      
      May 2000
      
      OJosephine
      
      Grants
      Pass
      
      1689
      Williams Hwy
      
      4,980
      
      August 2001
      
      OJosephine
      
      Grants
      Pass
      
      1409
      N.E. 7th
      
      2,262
      
      January 2002
      
      OKlamath
      
      Klamath
      Falls
      
      421 S.
      7th Street
      
      10,000
      
      October 2003
      
      O (2)CaliforniaSiskiyou
      
      Dorris
      
      201 W.
      3rd Street
      
      5,406
      
      April 2001
      
      OSiskiyou
      
      Dunsmuir
      
      5800
      Dunsmuir Ave
      
      3,007
      
      April 2001
      
      OSiskiyou
      
      Greenview
      
      6701
      N. Hwy 3
      
      2,281
      
      April 2001
      
      OSiskiyou
      
      McCloud
      
      328
      Main Street
      
      4,600
      
      April 2001
      
      OSiskiyou
      
      Mt.
      Shasta
      
      309 N.
      Mt. Shasta
      
      1,200
      
      April 2001
      
      LSiskiyou
      
      Tulelake
      
      398
      Main Street
      
      5,360
      
      April 2001
      
      OSiskiyou
      
      Weed
      
      150
      Alamo Ave
      
      8,646
      
      April 2001
      
      OSiskiyou
      
      Yreka
      
      123 N.
      Main Street
      
      4,980
      
      April 2001
      
      L (1)Shasta
      
      Redding
      
      1320
      Yuba Street, Suite 102
      
      2,300
      
      December 2002
      
      LOTHER OFFICESOregon
      
      AdministrativeJackson
      
      Medford
      
      503
      Airport Rd. (Admin/Loan processing)
      
      12,792
      
      December 2000
      
      OJackson
      
      Medford
      
      503
      Airport Rd. (Processing/proof dept)
      
      10,000
      
      October 2001
      
      ODouglas
      
      Roseburg
      
      605
      S.E. Kane (Admin/proof dept)
      
      8,640
      
      May 2000
      
      OPremier Finance CompanyJackson
      
      Medford
      
      1174
      Progress Way, Suite 104
      
      1,699
      
      October 2001
      
      LKlamath
      
      Klamath
      Falls
      
      531 S.
      6th Street
      
      1,512
      
      September 2000
      
      OMultnomah
      
      Portland
      
      10415
      S.E. Stark, Suite F
      
      1,250
      
      May 2000
      
      LPremierWest MortgageJackson
      
      Medford
      
      1457
      E. McAndrews
      
      7,200
      
      December 2001
      
      OKlamath
      
      Klamath Falls
      
      409
      Pine St. #309
      
      398
      
      January 2001
      
      LCaliforniaPremierWest MortgageShasta
      
      Redding
      
      2789
      Bechelli Lane
      
      2,500
      
      July 2003
      
      L




Notes:

1.
The land on which this location is situated is leased under a 50-year lease.  The building is owned by the Company.2.
This branch is scheduled to open in the first quarter of 2004.




9

---



ITEM 3.    LEGAL PROCEEDINGS

From time to time, in the normal course of business, PremierWest may become party to various legal actions. Generally these actions are not expected to have a material adverse impact on our business, financial condition or results of operations except as set forth below:

Bernard J. Woodward, et al vs. Bank of Southern Oregon (nka PremierWest Bank), Black Oak Construction, Inc., et al; Jackson County Circuit Court, Oregon filed March 1, 2001.

This matter involves a claim alleging that PremierWest Bank deposited checks in the amount of approximately $340,000 payable to the plaintiff and Black Oak Construction, a PremierWest Bank customer with outstanding loans, without plaintiff's consent. Plaintiff sought return of the proceeds, interest, costs and punitive damages. PremierWest Bank denied liability and filed a counterclaim for approximately $1.16 million alleging that the plaintiff intentionally caused Black Oak Construction to under-bid other construction contracts which resulted in losses on other loans made to Black Oak Construction by PremierWest Bank.  After a three day trial - in July 2003, the jury concluded that PremierWest Bank had converted the checks without plaintiff's consent and awarded the plaintiff no compensatory damages and only $1 in punitive damages.  Plaintiff has appealed the case and their opening brief is due in February, 2004.  Management believes its actions were proper and intends to vigorously defend the appeal.  However, a favorable outcome in this litigation cannot be assured.  If the Bank should lose on appeal, the matter would likely be remanded for re-trial.

Jacob Cheechov and Amy Fay Courtney vs. PremierWest Bank, Douglas County Circuit Court, Oregon filed August 9, 2002 and amended January 6, 2003.

This matter involves a claim alleging that PremierWest Bank improperly took possession of a heavy hauling trailer, causing damage to the plaintiffs. The trailer at issue was titled to another debtor of PremierWest Bank, and PremierWest Bank took possession of the trailer as collateral pledged by that debtor to secure a loan from PremierWest Bank.  PremierWest Bank took possession of the trailer with the intent of selling it and applying the proceeds towards the loan principal due from the debtor because at that time the loan was deliquent.  Plaintiffs claim that the debtor in question sold the trailer to them before PremierWest Bank repossessed it and that they are the rightful owners of the trailer.  The trailer is currently being held by a third party.  The plaintiffs are requesting judgment in the amount of $15,000 plus $200 per day since July 23, 2002, plus punitive damages in the amount of $1,375,000, plus interest, costs and disbursements.  Management believes PremierWest Bank will prevail in the matter and that if the plaintiffs were to prevail judgment would not exceed $70,000 and would be offset by a partial assignment of judgment currently held by PremierWest Bank against the plaintiff.   Trial on this matter is scheduled for June of 2004.

ITEM 4.    SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of securities holders of PremierWest during the quarter ended December 31, 2003.



10

---



PART II

ITEM 5.    MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER 	MATTERS

PremierWest common stock is quoted on the Nasdaq SmallCap Market ("Nasdaq") under the symbol "PRWT".  Prior to July 31, 2003, PremierWest common stock was traded over-the-counter through the OTC Bulletin Board maintained by the NASD.  The common stock is registered under the Securities Exchange Act of 1934. The table below sets forth the high and low sales prices of PremierWest common stock as reported on the Nasdaq and OTC Bulletin Board.  This information has been adjusted to reflect previous stock dividends paid in 2003, 2002 and 2001. Bid quotations reflect inter-dealer prices, without adjustment for mark-ups, mark-downs, or commissions and may not necessarily represent actual transactions.  On
March 9, 2004, the Company had 13,866,499 shares of common stock issued and outstanding which were held by approximately
992 shareholders of record, a number which does not include approximately 2,268 beneficial owners who hold shares in "street name." As of
March 9, 2004, the most recent date prior to the date of this Report, the closing price of the common stock was $10.25 per share.



2003
      
      2002
      
      2001Closing
      
      Cash
      
      Closing
      
      Cash
      
      Closing
      
      CashMarket Price
      
      Dividends
      
      Market Price
      
      Dividends
      
      Market Price
      
      DividendsHigh
      
      Low
      
      Declared
      
      High
      
      Low
      
      Declared
      
      High
      
      Low
      
      Declared1st Quarter
      $ 7.14
      
      $ 5.71
      
      $           -
      
      $ 5.27
      
      $ 4.83
      
      $           -
      
      $ 4.06
      
      $ 3.19
      
      $           -2nd Quarter
      $ 8.50
      
      $ 6.67
      
      $-
      
      $ 7.03
      
      $ 4.98
      
      $ -
      
      $ 4.36
      
      $ 3.54
      
      $ -3rd Quarter
      $ 9.50
      
      $ 8.00
      
      $-
      
      $ 7.05
      
      $ 5.88
      
      $ -
      
      $ 4.54
      
      $ 4.13
      
      $ -4th Quarter
      $ 10.95
      
      $ 9.00
      
      $-
      
      $ 6.38
      
      $ 5.43
      
      $ -
      
      $ 5.62
      
      $ 4.04
      
      $ -




PremierWest does not currently pay cash dividends, but rather retains earnings to help fund its acquisition plans and internal growth. The timing and amount of any future dividends PremierWest might pay will be determined by our board of directors and will depend on earnings, cash requirements and the financial condition of PremierWest and its subsidiaries, applicable government regulations, and other factors deemed relevant by the board of directors.

RECENT SALES OF UNREGISTERED SECURITIES

On November 17, 2003, PremierWest closed a private offering of 11,000 shares of its Series A Preferred Stock to three private investors, including John Duke, a director of PremierWest, for $875 per share.  Holder's of the preferred stock are entitled to receive cash dividends at the annual rate of $25 per share, payable when and if declared by the Board of Directors. Such dividends are not cumulative. Each share of the Series A Preferred Stock is also convertible into 87.5 shares of PremierWest common stock beginning November 17, 2006 and converts automatically on the fifth anniversary of the issue date.  The shares do not have voting rights, except in the event of extraordinary corporate events such as a merger in which PremierWest is not the surviving entity.  In connection with this offering, PremierWest claimed exemptions from registration under Federal Rule 506 of Regulation D and Section 4(6) of the Securities Act of 1933.  The aforementioned exemptions were claimed by PremierWest because the transaction was a non -public offering made only to accredited investors.  The Series A Preferred Stock sale yielded net proceeds of $9.6 million to PremierWest.  PremierWest plans to use the proceeds of the offering for working capital and additional expansion opportunities.



11

---



ITEM 6.    SELECTED FINANCIAL DATA

The following table sets forth certain information concerning the consolidated financial condition, operating results, and key operating ratios for PremierWest at the dates and for the periods indicated. This information does not purport to be complete, and should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations," and the Consolidated Financial Statements of PremierWest and Notes thereto.



(dollars in thousands except per
      share data and financial ratios)Years Ended December 31,2003
      
      2002
      
      2001
      
      2000
      
      1999Operating ResultsTotal interest income
      $
      31,779
      $
      32,298
      $
      31,739
      $
      26,199
      $
      20,812Total interest expense
      
      6,391
      
      8,502
      
      13,569
      
      11,196
      
      8,080Net
      interest income
      
      25,388
      
      23,796
      
      18,170
      
      15,003
      
      12,732Provision for loan losses
      
      1,200
      
      1,037
      
      1,163
      
      669
      
      835Noninterest income
      
      5,880
      
      5,552
      
      3,983
      
      1,930
      
      2,080Noninterest expense
      
      21,041
      
      21,739
      
      17,906
      
      13,362
      
      11,542Income
      before provision for income taxes andcumulative effect of an accounting change
      
      9,027
      
      6,572
      
      3,084
      
      2,902
      
      2,435Provision for income taxes
      
      3,024
      
      2,169
      
      1,044
      
      1,098
      
      707Net
      income before cumulative effectof an
      accounting change
      
      6,003
      
      4,403
      
      2,040
      
      1,804
      
      1,728Cumulative effect of an accounting
      change, net of tax
      
      -
      
      (99)
      
      -
      
      -
      
      -Net
      income
      $
      6,003
      $
      4,304
      $
      2,040
      $
      1,804
      $
      1,728Per Share Data (1)Basic earnings per common share
      $
      0.49
      $
      0.35
      $
      0.18
      $
      0.18
      $
      0.19Diluted earnings per common share
      $
      0.49
      $
      0.35
      $
      0.18
      $
      0.18
      $
      0.19Dividends declared per common share
      $
      -
      $
      -
      $
      -
      $
      -
      $
      0.04Ratio of dividends declared to net
      income
      
      0.0%
      
      0.0%
      
      0.0%
      
      0.0%
      
      17.3%Financial RatiosReturn on average equity
      
      11.23%
      
      9.13%
      
      5.12%
      
      5.96%
      
      6.12%Return on average assets
      
      1.11%
      
      0.87%
      
      0.46%
      
      0.56%
      
      0.62%Efficiency ratio (2)
      
      67.29%
      
      74.07%
      
      80.83%
      
      78.91%
      
      77.92%Net interest margin (3)
      
      5.29%
      
      5.44%
      
      4.66%
      
      5.16%
      
      5.06%Balance Sheet Data at Year-EndGross loans
      $
      459,763
      $
      398,350
      $
      358,393
      $
      236,972
      $
      174,495Allowance for loan losses
      $
      5,466
      $
      4,838
      $
      4,825
      $
      3,476
      $
      3,075Allowance as percentage of loans
      
      1.19%
      
      1.21%
      
      1.35%
      
      1.47%
      
      1.76%Total assets
      $
      571,321
      $
      515,084
      $
      488,310
      $
      344,246
      $
      296,652Total deposits
      $
      475,746
      $
      428,337
      $
      430,055
      $
      296,240
      $
      229,745Total equity
      $
      64,751
      $
      49,172
      $
      43,694
      $
      32,442
      $
      28,224




Notes:

(1)
Per share data has been retroactively adjusted for subsequent stock dividends and stock splits.(2)
Efficiency ratio is calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.(3)
Tax adjusted at 34%.




12

---



ITEM 7.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 		CONDITION AND RESULTS OF OPERATION

OVERVIEW

The following discussion should be read in conjunction with PremierWest's audited consolidated financial statements and the notes thereto as of December 31, 2003 and 2002, and for each of the three years in the period ended December 31, 2003, included elsewhere in this report.

PremierWest conducts a general commercial banking business, gathering deposits from the general public and applying those funds to the origination of loans for commercial, real estate, and consumer purposes and investments. PremierWest was created from the merger of Bank of Southern Oregon and Douglas National Bank on May 8, 2000, and the simultaneous formation of a bank holding company for the resulting bank, PremierWest Bank. The merger was accounted for as a pooling of interests. Accordingly, the consolidated financial statements included elsewhere in this statement, and the following discussion, present the Company as if the merger had taken place prior to the periods presented.

On April 16, 2001, PremierWest acquired Timberline Bancshares, Inc. and its wholly-owned subsidiary, Timberline Community Bank, with eight branch locations in Siskiyou County of northern California. This acquisition was accounted for as a purchase. Accordingly, the consolidated financial statements of PremierWest include the results of operations of Timberline since the acquisition date.

On September 15, 2003, PremierWest entered into an Agreement of Merger with Mid Valley Bank, pursuant to which Mid Valley Bank would merge with and into PremierWest Bank.  Mid Valley Bank is a community bank headquartered in Red Bluff, California, with five branches in the northern California communities of Red Bluff, Redding, Corning and Chico.  The merger was approved by Mid Valley Bank shareholders on January 22, 2004 and the transaction closed on January 23, 2004.  Mid Valley Bank shareholders will receive approximately $26.6 million in PremierWest Bancorp stock and cash.  The transaction will be accounted for as a purchase accordingly, the results of operations from the acquisition will be included in the consolidated financial statements of PremierWest from the date of acquisition forward.  The acquisition of Mid Valley Bank is consistent with PremierWest's growth strategy for expanding its geographic reach into the northern California market.  Further, management believes that Mid Valley Bank presented a particularly solid  acquisition opportunity because it is an established banking franchise with minimal overlap to our existing presence and one in which its compatible culture would be conducive to a clean combination benefiting both customers and shareholders.  Mid Valley Bank branches will retain their name and operate as a division of PremierWest Bank during the interim period which is expected to last through the second quarter of 2004.

PremierWest's profitability depends primarily on net interest income, which is the difference between interest income generated by interest-earning assets (principally loans and investments) and interest expense incurred on interest-bearing liabilities (principally customer deposits and borrowed funds). Net interest income is affected by the difference (the "interest rate spread") between interest rates earned on interest-earning assets and interest rates paid on interest-bearing liabilities, and by the relative amounts of interest-earning assets and interest-bearing liabilities. Financial institutions have traditionally used interest rate spreads as a measure of net interest income. Another indication of an institution's net interest income is its "net yield on interest-earning assets" or "net interest margin," which is net interest income divided by average interest-earning assets.

To a lesser extent, PremierWest's profitability is also affected by such factors as the level of noninterest income and expenses, the provision for loan losses, and the provision for income taxes. Noninterest income consists primarily of service charges on deposit accounts and fees generated through PremierWest's mortgage division and investment services subsidiary. Noninterest expense consists primarily of salaries and employee benefits, professional fees, equipment expenses, occupancy-related expenses, communications, advertising and other operating expenses.

FINANCIAL HIGHLIGHTS

Net income for 2003 was $6.0 million, a 39.53% improvement over the 2002 figure of $4.3 million. Our diluted earnings per share were $0.49 and $0.35 for the years ended 2003 and 2002, respectively. This  improvement resulted from a $2.1 million reduction in interest expense, a $698,000 reduction in noninterest expense and a $328,000 increase in noninterest income. These results were offset by a $519,000 decrease in interest income. Interest income was affected by several factors throughout 2003. The continuing low-interest rate environment kept returns on loans below expected levels.  Despite the low interest rates, interest income on loans actually grew by $470,000 due to significant growth in loan volume during 2003.  This growth was offset by a decrease of almost $1.1 million in interest income on investment securities as higher-yielding securities were called or matured during the year.  Conversely, the low-interest rate environment helped keep interest expense low and was assisted by the fact that during 2003, the balance of higher-paying time deposits continued to decrease while the balance of noninterest-bearing demand deposits continued to grow consistent with management's overall deposit strategy for the Bank



13

---



Loans outstanding set another record in 2003.  Gross loans grew $61.4 million, or 15.41% in 2003, totaling $459.8 million at December 31, 2003 compared to $398.4 at December 31, 2002.  During the same period the allowance for loan loss increased 12.98% to $5.5 million or 1.19% of outstanding loans.  Although on a percentage basis loan growth outpaced the increase in our allowance, management believes an appropriate overall reserve exists based on an assessment of the loan portfolio quality and the significantly reduced levels of nonperforming loans throughout 2003.  We achieved this growth despite record low market interest rates that resulted in an intensely competitive environment for quality loans.  Over fifty percent of our 2003 growth, $33.2 million, occurred during the fourth quarter.  Management believes that its strategy of not competing for loans solely on the basis of price will prove beneficial in the long term as the Bank will be better positioned to address a rising interest rate environment.

Total deposits also grew to record levels, reaching $475.7 million at December 31, 2003, an increase of $47.4 million from $428.3 million at December 31, 2002.  This improvement reflects the Bank's focus on growing core deposits and improving the deposit mix.  Noninterest-bearing demand deposits accounted for $29.9 million or 63.08% of the growth in deposits and accounted for 25.53% of total deposits at year end compared to 21.38% at December 31, 2002.  The Bank will continue to aggressively pursue noninterest-bearing deposit relationships with consumers and businesses in order to reach its goal to attain a noninterest-bearing deposit base of 30% or more of total deposits.

Net income of $4.3 million in 2002 was up 110.98% over 2001 earnings of $2.0 million. The increase in net income in 2002 was due to an increase of $5.7 million in net interest income, after the provision for loan losses and growth in noninterest income of $1.6 million.  These improvements were offset by a rise in noninterest expense of $3.9 million and an increase of $1.1 million in the provision for income taxes. Diluted earnings per share were $0.35 and $0.18 in 2002 and 2001, respectively. The return on average shareholders' equity improved from 5.12% in 2001 to 9.13% in 2002 and return on assets nearly doubled, growing from 0.46% in 2001 to 0.87% in 2002. Loans outstanding grew to a then-record level at December 31, 2002. Gross loans increased from $358.4 million at December 31, 2001, to $398.4 million at December 31, 2002. Deposits, meanwhile, declined $1.7 million to $428.3 million at December 31, 2002. Management attributes the strong loan growth achieved in 2002 to a focus on improved penetration in the markets served.  Management noted that the decline in deposits in 2002 was the result of management's strategy to restructure the Bank's deposit base.  During 2002, $37.5 million of higher-cost time certificates of deposits acquired with the Douglas National Bank acquisition were closed and not renewed.  Of these deposits, $21.5 million were in amounts of $100,000 or more.  The average rate paid on the $37.5 million was 6.43%.



Years Ended December 31,2003
      
      2002
      
      2001
      
      2000
      
      1999(dollars in thousands exceptfinancial ratios)Net income
      $
      6,003
      $
      4,304
      $
      2,040
      $
      1,804
      $
      1,728Average assets
      $
      538,870
$
497,036
      $
      442,952
      $
      323,685
      $
      278,569RETURN ON AVERAGE ASSETS
      
      1.11%
      
      0.87%
      
      0.46%
      
      0.56%
      
      0.62%Net income
      $
      6,003
      $
      4,304
      $
      2,040
      $
      1,804
      $
      1,728Average equity
      $
      53,464
      $
      47,129
      $
      39,834
      $
      30,288
      $
      28,244RETURN ON AVERAGE EQUITY
      
      11.23%
      
      9.13%
      
      5.12%
      
      5.96%
      
      6.12%Cash dividends declared and paid
      $
      -
      $
      -
      $
      -
      $
      -
      $
      299Average equity
      $
      53,464
      $
      47,129
      $
      39,834
      $
      30,288
      $
      28,244PAYOUT RATIO
      
      0.00%
      
      0.00%
      
      0.00%
      
      0.00%
      
      1.06%Average equity
      $
      53,464
      $
      47,129
      $
      39,834
      $
      30,288
      $
      28,244Average assets
      $
      538,870
      $
      497,036
      $
      442,952
      $
      323,685
      $
      278,569AVERAGE EQUITY TO ASSET RATIO
      
      9.92%
      
      9.48%
      
      8.99%
      
      9.36%
      
      10.14%




14

---



CRITICAL ACCOUNTING POLICIES AND ESTIMATES

This "Management's Discussion and Analysis of Financial Condition and Results of Operations," as well as disclosures included elsewhere in this Form 10-K, are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. On an ongoing basis, management evaluates the estimates used, including the adequacy of the allowance for loan and lease losses, impairment of intangible assets, and contingencies and litigation. Estimates are based upon historical experience, current economic conditions and other factors that management considers reasonable under the circumstances. These estimates result in judgments regarding the carrying values of assets and liabilities when these values are not readily available from other sources as well as assessing and identifying the accounting treatments of commitments and contingencies. Actual results may differ from these estimates under different assumptions or conditions. The following critical accounting policies involve the more significant judgments and assumptions used in the preparation of the consolidated financial statements.

The allowance for loan and lease losses is established to absorb known and inherent losses attributable to loans and leases outstanding and related off-balance-sheet commitments. The adequacy of the allowance is monitored on an ongoing basis and is based on management's evaluation of numerous factors. These factors include the quality of the current loan portfolio, the trend in the loan portfolio's risk ratings, current economic conditions, loan concentrations, loan growth rates, past-due and nonperforming trends, evaluation of specific loss estimates for all significant problem loans, historical charge-off and recovery experience and other pertinent information. As of December 31, 2003, approximately 74.59% of PremierWest's loan portfolio is secured by real estate.  Accordingly, a significant decline in real estate values in Oregon and California may cause management to increase the allowance for loan and lease losses.



PremierWest applies Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees," and related interpretations in accounting for its stock option plans. Accordingly, compensation costs are recognized as the difference between the exercise price of each option and the market price of PremierWest's stock at the date of each grant. Had compensation cost for PremierWest's 2003, 2002, and 2001 grants for stock-based compensation plans been determined consistent with SFAS No. 123, "Accounting for Stock-Based Compensation," its net income and earnings per common share for December 31, 2003, 2002, and 2001 would approximate the pro forma amounts below.



2003
      
      2002
      
      2001(dollars in thousands exceptper
      share amounts)Net income:As
      reported
      $
      6,003
      $
      4,304
      $
      2,040Pro
      forma
      $
      5,936
      $
      4,224
      $
      1,965Basic earnings per common share:As
      reported
      $
      0.49
      $
      0.35
      $
      0.18Pro
      forma
      $
      0.48
      $
      0.35
      $
      0.17Diluted earnings per common share:As
      reported
      $
      0.49
      $
      0.35
      $
      0.18Pro
      forma
      $
      0.48
      $
      0.35
      $
      0.17




15

---



The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions for December 31, 2003, 2002, and 2001:



2003
      
      2002
      
      2001Dividend yield
      
      5.0%
      
      5.1%
      
      1.5%Expected life
      (years)
      
      4 years
      
      3 years
      
      7 yearsExpected volatility
      
      44%
      
      46%
      
      35%Risk-free rate
      
      3.3%
      
      3.3%
      
      5.0%




The effects of applying SFAS No. 123 in the pro forma disclosures are not indicative of future amounts. Additionally, there can be no assurance that the Public Company Accounting Oversight Board (PCAOB), the accounting standards setting body for public companies, will not adopt accounting principles mandating the application of SFAS No. 123 or a similar pronouncement in the future.

PremierWest may become party to various legal proceedings in the future. These matters have a high degree of uncertainty associated with them. There can be no assurance that the ultimate outcome will not be adverse to the financial condition and results of operations of PremierWest. There can also be no assurance that all matters that may be brought against us are known to us at any point in time.



16

---



RESULTS OF OPERATIONS

Average Balances, Interest Rates and Yields

The following tables set forth certain information relating to PremierWest's consolidated average interest-earning assets and interest-bearing liabilities and reflect the average yield on assets and average cost of liabilities for the years indicated. The yields and costs are derived by dividing income or expense by the average daily balance of assets or liabilities, respectively, for the periods presented. During the periods indicated, nonaccruing loans, if any, are included in the net loan category. The yields and costs include fees, premiums and discounts, which are considered adjustments to yield. The table reflects the effect of income taxes on nontaxable loans and securities.



Year Ended December 31, 2003
      
      Year Ended December 31, 2002
      
      Year Ended December 31, 2001Average Balance
      Interest Income or Expense
      Average Yields or Rates
      
      Average Balance
      Interest Income or Expense
      Average Yields or Rates
      
      Average Balance
      Interest Income or Expense
      Average Yields or Rates(dollars in thousands)INTEREST-EARNING ASSETS:Loans
      (1) (2)
      $
      414,623
      $ 30,012
      7.24%
      $
      380,068
      $ 29,595
      7.79%
      $
      304,257
      $ 27,078
      8.90%Investment securities:Taxable
      securities
      
      17,510
      800
      4.57%
      
      34,359
      1,784
      5.19%
      
      50,555
      2,984
      5.90%Nontaxable securities (1)
      
      15,312
      918
      6.00%
      
      16,496
      1,048
      6.36%
      
      17,280
      1,151
      6.66%Temporary investments
      
      39,930
      422
      1.06%
      
      13,409
      227
      1.69%
      
      26,608
      917
      3.45%Total
      interest-earning assets
      
      487,375
      32,152
      6.60%
      
      444,332
      32,654
      7.35%
      
      398,700
      32,130
      8.06%Cash
      and due from banks
      
      18,053
      
      
      
      23,085
      
      
      
      21,730Allowance for loan losses
      
      (5,260)
      
      
      
      (5,152)
      
      
      
      (4,854)Other
      assets
      
      38,702
      
      
      
      34,771
      
      
      
      27,376Total
      assets
      $
      538,870
      
      
      $
      497,036
      
      
      $
      442,952INTEREST-BEARING LIABILITIES:Interest-bearing checking andsavings
      accounts
      $
      210,515
      1,598
      0.76%
      $
      197,361
      2,353
      1.19%
      $
      161,291
      4,332
      2.69%Time
      deposits
      
      138,507
      3,925
      2.83%
      
      141,200
      5,460
      3.87%
      
      150,980
      8,692
      5.76%Term
      debt
      
      30,834
      868
      2.82%
      
      23,410
      689
      2.94%
      
      17,734
      545
      3.07%Total
      interest-bearing liabilities
      
      379,856
      6,391
      1.68%
      
      361,971
      8,502
      2.35%
      
      330,005
      13,569
      4.11%Noninterest-bearing deposits
      
      100,698
      
      
      
      85,523
      
      
      
      67,698Other
      liabilities
      
      4,852
      
      
      
      2,413
      
      
      
      5,415Total
      liabilities
      
      485,406
      
      
      
      449,907
      
      
      
      403,118Shareholders' equity
      
      53,464
      
      
      
      47,129
      
      
      
      39,834Total
      liabilities andshareholders' equity
      $
      538,870
      
      
      $
      497,036
      
      
      $
      442,952-
      
      
      
      -
      
      
      
      -Net
      interest income (1)
      
      
      $ 25,761
      
      
      
      $ 24,152
      
      
      
      $ 18,561Net
      interest spread
      
      
      
      4.92%
      
      
      
      5.00%
      
      
      
      3.95%Average yield on earning assets (1)
      (2)
      
      6.60%
      
      
      
      7.35%
      
      
      
      8.06%Interest expense to earning assets
      
      1.31%
      
      
      
      1.91%
      
      
      
      3.40%Net interest income to earning
      assets (1) (2)
      5.29%
      
      
      
      5.44%
      
      
      
      4.66%




(1)
      Tax-exempt income has been adjusted to a tax equivalent basis at a 34% effective rate.  The amount of such adjustment 	was an addition to recorded income of $373,000, $356,000 and $391,000 for 2003, 2002, and 2001, respectively.(2)
      Average nonaccrual loans of $2.5 million for 2003, $3.2 million for 2002, and $3.7 million for 2001 are included in the average loan balances.




17

---



Net Interest Income

PremierWest's profitability depends primarily on net interest income, which is the difference between interest income generated by interest-earning assets (principally loans and investments) and interest expense incurred on interest-bearing liabilities (principally customer deposits and borrowed funds). Net interest income is affected by the difference between rates of interest earned on interest-earning assets and rates of interest paid on interest-bearing liabilities (the "interest rate spread"), as well as the relative volumes of interest-earning assets and interest-bearing liabilities. Financial institutions have traditionally used interest rate spreads as a measure of net interest income. Another indication of an institution's net interest income is its "net yield on interest-earning assets" or "net interest margin," which is net interest income divided by average interest-earning assets.

Net interest income on a tax equivalent basis, before provisions for loan losses, for the year ended December 31, 2003, was $25.8 million, an increase of 6.67% compared to tax equivalent net interest income of $24.2 million in 2002, which was an increase of 30.12% compared to tax equivalent net interest income of $18.6 million in 2001. The overall tax-equivalent earning asset yield was 6.60% in 2003 compared to 7.35% in 2002 and 8.06% in 2001. For the same years, rates on interest-bearing liabilities were 1.68%, 2.35% and 4.11%, respectively.

Total interest-earning assets averaged $487.4 million for the year ended December 31, 2003, compared to $444.3 million for the corresponding period in 2002. Most of the increase occurred in the loan category and is attributed to the execution of PremierWest's strategy to further establish itself in the communities it serves, by emphasizing responsiveness and building complete relationships with its customers.

Interest-bearing liabilities averaged $379.9 million for the year ended December 31, 2003, compared to $362.0 million during the same period in 2002. Interest expense, as a percentage of earning assets, decreased to 1.31% in 2003, compared to 1.91% in 2002 and 3.40% in 2001.

PremierWest continued to expand in 2003 and 2002 with the establishment of new branch locations in southern Oregon and northern California.  With new branch locations and the acquisition of Mid Valley Bank in 2004, PremierWest Bank's presence in northern California will be significantly increased.  Management expects that the larger geographic footprint of PremierWest's service area will enhance opportunities for continued growth in our loan portfolio and deposit base.

Average loans, which generally carry a higher yield than investment securities and other earning assets, comprised 85.07% of average earning assets during 2003, compared to 85.54% in 2002 and 76.31% in 2001. During the same periods, average yields on loans were 7.24% in 2003, 7.79% in 2002, and 8.90% in 2001. Average investment securities comprised just 6.73% of average earning assets in 2003, which was down from 11.45% in 2002 and 17.01% in 2001. Tax equivalent interest yields on investment securities were 5.23% for 2003, 5.57% in 2002, and 6.09% in 2001.





18

---



Rate/Volume Analysis

The following table analyzes net interest income on a tax equivalent basis in terms of changes in the volume of interest-earning assets and interest-bearing liabilities, and changes in net interest income that are attributable to changes in yields earned on interest-earning assets and rates paid on interest-bearing liabilities. The table reflects the extent to which changes in interest income and changes in interest expense are attributable to changes in volume (changes in volume multiplied by the prior-year rate) and changes in rate (changes in rate multiplied by prior-year volume). Changes attributable to the combined impact of volume and rate have been allocated to rate.



2003
      vs. 2002
      
      2002
      vs. 2001Increase (Decrease) Due To
      
      Increase (Decrease) Due ToNet
      
      
      
      Net(in
      thousands)
      
      Volume
      Rate
      Change
      
      Volume
      Rate
      ChangeInterest-earning assets:Loans
      
      $ 2,691
      $ (2,274)
      $ 417
      
      $ 6,747
      $ (4,230)
      $ 2,517Investment securities:Taxable securities
      
      (875)
      (109)
      (984)
      
      (956)
      (244)
      (1,200)Nontaxable securities
      
      (75)
      (55)
      (130)
      
      (52)
      (51)
      (103)Temporary investments
      
      449
      (254)
      195
      
      (455)
      (235)
      (690)Total
      
      2,190
      (2,692)
      (502)
      
      5,284
      (4,760)
      524Interest-bearing liabilities:Deposits:Interest-bearing checking and
      savings
      
      158
      (913)
      (755)
      
      970
      (2,949)
      (1,979)Time deposits
      
      (104)
      (1,431)
      (1,535)
      
      (563)
      (2,669)
      (3,232)Term debt
      
      219
      (40)
      179
      
      177
      (33)
      144Total
      
      273
      (2,384)
      (2,111)
      
      584
      (5,651)
      (5,067)Net
      increase (decrease) in netinterest income
      
      $ 1,917
      $ (308)
      $ 1,609
      
      $ 4,700
      $ 891
      $ 5,591




Loan Loss Provision

The loan loss provision represents charges made against earnings to maintain an adequate allowance for loan losses. The allowance is maintained at an amount believed to be sufficient to absorb losses in the loan portfolio and has two components, one of which represents a pre-determined percentage of our entire loan portfolio, and the other representing specifically established reserves for individual classified loans. Factors considered in establishing an appropriate allowance include a careful assessment of the financial condition of the borrower; a realistic determination of the value and adequacy of underlying collateral; the condition of the local economy and the condition of the specific industry of the borrower; a comprehensive analysis of the levels and trends of loan categories; an assessment of pending legal action for collection of loans and related guarantees; and a review of delinquent and classified loans. PremierWest applies a systematic process for determining the adequacy of the allowance for loan losses, including an internal loan review program and a quarterly analysis of the adequacy of the allowance. The quarterly analysis includes determination of specific potential loss factors on individual classified loans, historical potential loss factors derived from actual net charge-off experience and trends in nonperforming loans, and potential loss factors for other loan portfolio risks such as loan concentrations, the condition of the local economy, and the nature and volume of loans. The loan loss provision reflects management's judgment of the credit risk inherent in the loan portfolio. Although management believes the loan loss provision has been sufficient to maintain an adequate reserve for loan losses, there can be no assurance that actual loan losses will not require more significant charges to operations in the future.

For the year ended December 31, 2003, the loan loss provision totaled $1.2 million, compared to $1.0 million for 2002, and $1.2 million for 2001. This represents an increase of 15.72% between 2002 and 2003 and a decrease of 10.83% between 2001 and 2002. Even though nonperforming loans declined by 88.47% in 2003, the provision for loan losses increased in 2003 due to the overall growth in the size of the loan portfolio. The provision for loan losses decreased during 2002 due to a substantial decline in nonperforming loans, from $5.7 million to $3.5 million, and improved credit quality of new loans generated.  Prior to 2003, a primary contributor to the loan loss provision was commercial loans that were past due and not adequately collateralized. Management has since required adherence to stringent loan policies and procedures and may require real estate to serve as additional commercial loan collateral, thereby reducing credit risk and potentially mitigating the need for additional loan loss allocations for commercial loans.  A more detailed review of the loan loss provision is presented in the table on page 28.



19

---



Loan "charge-offs" refers to the recorded values of loans actually removed from the consolidated balance sheet and, after netting out "recoveries" on previously charged-off loans, become "net charge-offs". PremierWest's policy is to charge off loans when, in management's opinion, the loan or a portion thereof is deemed uncollectible, although concerted efforts are made to maximize recovery after the charge-off.  Management will continue to closely monitor the loan quality of new and existing relationships through stringent review and evaluation procedures and by making loan officers accountable for collection efforts.

For the year ended December 31, 2003 and 2002, loan charge-offs exceeded recoveries by $572,000 and $1.0 million, respectively. A more detailed review of charge-offs and recoveries are presented in the table on page 28.

Noninterest Income

Noninterest income is primarily comprised of service charges on deposit accounts; mortgage loan brokerage and related fees; investment brokerage and annuity fees; other commissions and fees; gains on the sale of investment securities; and other noninterest income. Nearly all of these categories of noninterest income have grown consistently over the past three years.

For 2003, noninterest income increased from $5.6 million to $5.9 million, a 5.91% improvement. Contributing to this growth in 2003 was a $429,000 increase in service charges on deposit accounts and an $112,000 increase in investment brokerage and annuity fees.  These increases were offset by a $275,000 decrease from realized gains on the sales of investment securities. Service charges on deposit accounts grew as the result of the introduction of new products and services and of the growth in noninterest-bearing demand deposit accounts.  Investment brokerage and annuity fees increased as activity increased due to an improving stock market and overall economy in 2003.  The decrease in the gain on sale of investment securities resulted from the reduced activity between 2003 and 2002 of higher yielding U.S. agency securities being called before their maturity.

Noninterest income increased from $4.0 million in 2001 to $5.6 million in 2002. An increase in services charge income on deposit accounts of 17.12%, an increase in investment brokerage fees of 162.07% and an increase in other commissions and fees of 21.35% contributed to the improved performance in this area. This increase was also attributable in part to strong performances in 2002 by the Bank's Mortgage Loan Division, Premier Finance Company and PremierWest Investment Services, Inc.

In general, management prices the Bank's deposit accounts at rates competitive with those offered by other commercial banks in its market area. Deposit growth has been generated by developing strong customer relationships and cross-selling deposit relationships to loan customers.

Noninterest Expense

Noninterest expenses consist principally of salaries and employee benefits, occupancy and equipment costs, communication expenses, professional fees, advertising and other expenses.

During 2003, the Bank was able to reduce noninterest expense by $698,000 or 3.21%, as the total fell from $21.7 million in 2002 to $21.0 million in 2003.  Leading this improvement was a decrease in salaries and employee benefits expense of $536,000 and a decrease in professional fees of $118,000.  The reduction in salaries and benefits was achieved while the Bank opened two new full service branches in 2003 and grew assets by over $56.2 million.  The growth of the Bank in 2003 was accomplished while the number of full time equivalent employees dropped by 8 full time equivalent employees. Management believes that further growth in assets can be achieved while maintaining staff at current levels as the Bank utilizes its committed team of employees and excellent technology to its full advantage.  The decline in professional fees came about as a direct result of reduced legal fees associated with improved credit quality in the loan portfolio and fees associated with the purchase and related due diligence on bank-owned life insurance products in 2002.



20

---



Noninterest expense increased to $21.7 million in 2002 as compared to $17.9 million for 2001. Salaries and employee benefits increased $2.6 million, in part, because 2002 included a full year of the former Timberline operations and, in part, because we increased the number of full-time equivalent employees to support the level of customer service required for our expected growth.  Net occupancy and equipment along with communications costs increased $1.1 million as compared to 2001, again attributable, in part, to a full year of operations with the former Timberline facilities.  We also opened a new administration annex facility for data processing and operations support and added further computer systems enhancements in 2002.

Provision for Income Taxes

PremierWest's taxable income resulted in an effective tax rate of 33.50% or $3.0 million in federal and state income taxes for 2003. This compares to an effective tax rate of 33.00% for 2002 and 33.85% for 2001.

Efficiency Ratio

Banks use the term "efficiency ratio" to describe the relationship of administrative and other costs associated with generating revenues, a concept similar to a measurement of overhead. The efficiency ratio is computed by dividing noninterest expense bythe sum of net interest income plus noninterest income. Management views the efficiency ratio as a measure of PremierWest's ability to control noninterest expenses.  Generally, lower efficiency ratios reflect greater cost controls; however, community banks must balance that focus against the need to maintain quality customer service and loan administration.  Management continues to strive to reach the upper 50 to lower 60 percentile as its target range for this important measurement.  For the year ended December 31, 2003, our efficiency ratio was 67.29%, as compared to 74.07% in 2002, and 80.83% in 2001. The efficiency ratio reflects an improving trend and management's attention in this area. The primary reasons for the improvement in this key ratio were the decreases in interest expense which improved the net interest margin by $1.6 million and the decrease in noninterest expense.  The leading factor for the reduction in noninterest expense was the decrease in salary and employee benefits as described above.  In addition to improving staffing efficiencies, severance and noncompete payments associated with prior acquisitions were charged as expenses during 2002 and 2001, adversely impacting those ratios.  Continued improvement in the efficiency ratio cannot be assured in the short-term as the Bank assimilates additional operating expenses resulting from the acquisition of Mid Valley Bank.



21

---



FINANCIAL CONDITION

The table below sets forth certain summary balance sheet information for December 31, 2003, 2002 and 2001.



December 31,
      
      Increase (Decrease)2003
      
      2002
      
      2001
      
      12/31/02 - 12/31/03
      
      12/31/01 - 12/31/02(dollars in thousands)ASSETSFederal funds sold
      $
      31,400
      $
      12,485
      $
      15,000
      $
      18,915
      
      151.50%
      $
      (2,515)
      
      (16.77)%Investments
      
      23,351
      
      41,598
      
      64,078
      
      (18,247)
      
      (43.87)%
      
      (22,480)
      
      (35.08)%Federal Home Loan Bankdeposits and stock
      
      1,797
      
      1,904
      
      2,845
      
      (107)
      
      (5.62)%
      
      (941)
      
      (33.08)%Loans
      
      452,972
      
      392,274
      
      352,791
      
      60,698
      
      15.47%
      
      39,483
      
      11.19%Other assets (1)
      
      61,801
      
      66,823
      
      53,596
      
      (5,022)
      
      (7.52)%
      
      13,227
      
      24.68%Total assets
      $
      571,321
      $
      515,084
      $
      488,310
      $
      56,237
      
      10.92 %
      $
      26,774
      
      5.48 %LIABILITIESNoninterest-bearingdeposits
      $
      121,467
      $
      91,611
      $
      82,685
      $
      29,856
      
      32.59 %
      $
      8,926
      
      10.80 %Interest-bearingdeposits
      
      354,279
      
      336,726
      
      347,370
      
      17,553
      
      5.21 %
      
      (10,644)
      
      (3.06)%Total deposits
      
      475,746
      
      428,337
      
      430,055
      
      47,409
      
      11.07 %
      
      (1,718)
      
      (0.40)%Other liabilities (2)
      
      30,824
      
      37,575
      
      14,561
      
      (6,751)
      
      (17.97)%
      
      23,014
      
      158.05 %Total liabilities
      
      506,570
      
      465,912
      
      444,616
      
      40,658
      
      8.73 %
      
      21,296
      
      4.79 %SHAREHOLDERS'EQUITY
      
      64,751
      
      49,172
      
      43,694
      
      15,579
      
      31.68 %
      
      5,478
      
      12.54 %Total liabilitiesand shareholder's equity
      $
      571,321
      $
      515,084
      $
      488,310
      $
      56,237
      
      10.92 %
      $
      26,774
      
      5.48%




(1)    Includes cash and due from banks, property and equipment, goodwill, other equity investments, accrued interest 		receivable and other assets.

(2)    Includes borrowings, repurchase agreements, accrued interest payable and other liabilities.



Investment Portfolio

Investment securities provide a return on residual funds after lending activities. Investments may be in interest-bearing deposits, U.S. government and agency obligations, state and local government obligations or government-guaranteed, mortgage-backed securities. PremierWest generally does not invest in securities that are rated less than investment grade by a nationally recognized statistical rating organization. All securities-related investment activity is reported to the Board of Directors. Board review is required for significant changes in investment strategy. Certain senior executives have the authority to purchase and sell securities for our portfolio in accordance with PremierWest's stated Funds Management policy.

Management determines the appropriate classification of securities at the time of purchase. If management has the intent and PremierWest has the ability at the time of purchase to hold a security until maturity or on a long-term basis, the security is classified as "held-to-maturity" and is reflected on the balance sheet at historical cost. Securities to be held for indefinite periods and not intended to be held to maturity or on a long-term basis are classified as "available-for-sale." Available-for-sale securities are reflected on the balance sheet at their estimated fair market value.



22

---



The following table sets forth the carrying value of PremierWest's investment portfolio at the dates indicated.



December 31,(in
      thousands)
      
      2003
      
      2002
      
      2001Investment securities available-for-saleU.S.
      Government and agencysecurities
      $
      4,045
      $
      18,658
      $
      31,681Mortgage-backed securitiesand collateralized
      mortgageobligations
      
      605
      
      1,913
      
      11,819Obligations of states andpolitical
      subdivisions
      
      14,301
      
      16,708
      
      16,333Corporate bonds
      
      4,055
      
      3,988
      
      3,921Equity
      securities
      
      345
      
      331
      
      324$
      23,351
      $
      41,598
      $
      64,078




The contractual maturity of investment securities at December 31, 2003, is shown below. Expected maturities of investment securities could differ from contractual maturities because the borrower, or issuer, may have the right to call or prepay obligations with or without call or prepayment penalties.



December 31, 2003
      
      December 31, 2002Amortized
      
      Estimated
      
      %
      
      Amortized
      
      Estimated
      
      %Cost
      
      Fair Value
      
      Yield (1)
      
      Cost
      
      Fair Value
      
      Yield (1)(dollars in thousands)U.S. Government andagency securities:One year or less
      $
      1,998
      $
      2,039
      
      6.00%
      $
      -
      $
      -
      
      -One to five years
      
      1,999
      
      2,006
      
      3.26%
      
      11,984
      
      12,177
      
      4.21%Five to ten years
      
      -
      
      -
      
      -
      
      6,447
      
      6,481
      
      4.44%Obligations of states andpolitical subdivisions:One year or less
      
      3,361
      
      3,407
      
      5.70%
      
      1,440
      
      1,454
      
      6.36%One to five years
      
      7,505
      
      7,897
      
      5.98%
      
      9,412
      
      9,828
      
      5.94%Five to ten years
      
      1,473
      
      1,538
      
      6.65%
      
      2,494
      
      2,589
      
      6.29%Over ten years
      
      1,409
      
      1,459
      
      6.81%
      
      2,774
      
      2,837
      
      6.72%Corporate bonds:One year or less
      
      1,956
      
      1,972
      
      5.32%
      
      -
      
      -
      
      -One to five years
      
      2,001
      
      2,083
      
      6.12%
      
      3,964
      
      3,988
      
      5.90%Total
      debt securities
      
      21,702
      
      22,401
      
      
      
      38,515
      
      39,354Mortgaged-backed securitiesand collateralized mortgageobligations
      
      594
      
      605
      
      5.00%
      
      1,875
      
      1,913
      
      3.93%Equity securities
      
      345
      
      345
      
      N/A
      
      331
      
      331
      
      N/ATotal
      securities
      $
      22,641
      $
      23,351
      
      
      $
      40,721
      $
      41,598




(1)     Weighted average yields are stated on a federal tax-equivalent basis at a 34% rate.



23

---



PremierWest received proceeds from the sale of investment securities of $1.0 million during 2003, $12.5 million during 2002, and $18.1 million in 2001. Also, approximately $23.1 million of primarily U.S. government agency securities matured, called or paid down during 2003 as the low-interest rate environment caused these higher-interest bearing securities to be liquidated prior to maturity. This compares to proceeds from maturities and calls of investment securities of $30.1 million and $40.2 million in 2002 and 2001, respectively.  These sales and retirements resulted in realized gains of $29,000, $304,000 and $73,000 for the years ended December 31, 2003, 2002 and 2001, respectively.

At December 31, 2003, PremierWest's investment portfolio had total net unrealized gains of approximately $710,000. This compares to net unrealized gains of approximately $877,000 at December 31, 2002, and $596,000 at December 31, 2001. Unrealized gains and losses reflect changes in market conditions and do not represent the amount of actual profits or losses that may be recognized by the Bank. Actual realized gains and losses occur at the time investment securities are sold or called.

Securities may be pledged from time-to-time to secure public deposits, FHLB borrowings, repurchase agreement deposit accounts, or for other purposes as required or permitted by law. At December 31, 2003, $19.0 million of securities classified as available-for-sale were pledged for such purposes.

As of December 31, 2003, PremierWest also held 17,920 shares of $100 par value Federal Home Loan Bank of Seattle (FHLB) stock, which is a restricted equity security. FHLB stock represents an equity interest in the FHLB, but it does not have a readily determinable market value. The stock can be sold at its par value only, and only to the FHLB or to another member institution. Member institutions are required to maintain a minimum stock investment in the FHLB based on specific percentages of their outstanding mortgages, total assets or FHLB advances. At December 31, 2003 and 2002, the Bank met its minimum required investment in FHLB.

Loan Portfolio

The most significant asset on our balance sheet in terms of risk and the effect on our earnings is our loan portfolio. On our balance sheet, the term "net loans" refers to total loans outstanding, at their principal balance outstanding, net of the allowance for loan losses and deferred loan fees. PremierWest's loan policies and procedures establish the basic guidelines governing our lending operations. Generally, the guidelines address the types of loans that we seek, our target markets, underwriting and collateral requirements, terms, interest rate and yield considerations, and compliance with laws and regulations. All loans or credit lines are subject to approval procedures and amount limitations. These limitations apply to the borrower's total outstanding indebtedness to the Bank, including the indebtedness of any guarantor. The policies are reviewed and approved by the Board of Directors of PremierWest on a routine basis.

Bank officers are charged with loan origination in compliance with underwriting standards overseen by the loan administration department and in conformity with established loan policies. On an annual basis, the Board of Directors determines the lending authority of the Bank's loan officers. Such delegated authority may include authority related to loans, letters of credit, overdrafts, uncollected funds, and such other authority as determined by the Board, the President or Chief Credit Officer within their delegated authority.

The Chief Credit Officer has the authority to approve loans up to a lending limit as set by the Board of Directors. All loans above the lending limit of the Chief Credit Officer, and up to a certain higher limit, are reviewed for approval by the President.  Loans, that exceed this limit, are subject to review and approval by the Board's Loan Committee. All loans approved by the Board Loan Committee are reviewed by the full Board at regularly scheduled meetings. PremierWest's unsecured legal lending limit was approximately $8.4 million and our real estate secured lending limit was $14.0 million at December 31, 2003. PremierWest seldom makes loans for an amount approaching its legal lending limits.



24

---



The following table sets forth the composition of the loan portfolio in dollar amounts and in percentages as of December 31, 1999, through 2003.



December 31, 2003
      
      December 31, 2002
      
      December 31, 2001
      
      December 31, 2000
      
      December 31, 1999(dollars in thousands)
      Amount
      
      Percentage
      
      Amount
      
      Percentage
      
      Amount
      
      Percentage
      
      Amount
      
      Percentage
      
      Amount
      
      PercentageCommercial
      $   60,598
      
      13.2%
      
      $  46,797
      
      11.7%
      
      $  49,265
      
      13.7%
      
      $  37,878
      
      16.0%
      
      $  31,516
      
      18.0%Real
      estate - Construction
      54,900
      
      11.9%
      
      47,221
      
      11.9%
      
      59,754
      
      16.7%
      
      48,039
      
      20.3%
      
      34,843
      
      19.9%Real
      estate - Commercial/Residential
      288,051
      
      62.7%
      
      259,097
      
      65.0%
      
      206,648
      
      57.7%
      
      114,902
      
      48.5%
      
      97,620
      
      55.8%Consumer
      34,273
      
      7.5%
      
      34,648
      
      8.7%
      
      34,537
      
      9.6%
      
      30,675
      
      12.9%
      
      9,009
      
      5.1%Other
      21,941
      
      4.8%
      
      10,587
      
      2.7%
      
      8,189
      
      2.3%
      
      5,478
      
      2.3%
      
      1,992
      
      1.2%Total
      $ 459,763
      
      100.0%
      
      $ 398,350
      
      100.0%
      
      $ 358,393
      
      100.0%
      
      $ 236,972
      
      100.0%
      
      $ 174,980
      
      100.0%






PremierWest's gross loan portfolio at December 31, 2003, includes loans secured by real estate 74.59%, commercial loans 13.18%, and consumer and other loans 12.23%. The largest category is concentrated in real estate loans, primarily due to management's focus on the significant growth opportunities existing within mortgage and commercial real estate activities occurring in the Bank's market area. Some commercial loans are secured by real estate, but are used for purposes other than financing the purchase of real property, such as inventory financing and equipment purchases, where real property serves as collateral for the loan; loans of this type are characterized as real estate loans because of the real estate held as collateral.

The following table presents maturity and re-pricing information for the loan portfolio at December 31, 2003. The table segments the loan portfolio between fixed-rate and adjustable rate loans and their respective re-pricing intervals based on fixed rate loan maturity dates and variable rate loan re-pricing dates for the periods indicated.



December 31, 2003Within One
      
      One to Five
      
      After Five(dollars in thousands)
      
      Year (1)
      
      Years
      
      Years
      
      TotalFIXED-RATE LOAN MATURITIESCommercial
      $
      4,935
      $
      8,128
      $
      1,121
      $
      14,184Real estate
      - Construction
      
      2,345
      
      260
      
      -
      
      2,605Real estate
      - Commercial/Residential
      
      17,803
      
      16,316
      
      1,332
      
      35,451Consumer
      
      4,416
      
      8,688
      
      9,016
      
      22,120Other
      
      3,601
      
      1,613
      
      681
      
      5,895Total
      fixed rate loan maturities
      
      33,100
      
      35,005
      
      12,150
      
      80,255ADJUSTABLE-RATE LOAN REPRICINGSCommercial
      $
      42,097
      $
      3,266
      $
      1,051
      $
      46,414Real estate
      - Construction
      
      47,283
      
      3,221
      
      1,791
      
      52,295Real estate
      - Commercial/Residential
      
      109,495
      
      123,130
      
      19,975
      
      252,600Consumer
      
      10,290
      
      1,769
      
      94
      
      12,153Other
      
      10,337
      
      5,549
      
      160
      
      16,046Total
      adjustable-rate loan maturities
      
      219,502
      
      136,935
      
      23,071
      
      379,508Total maturities and repricings
      $
      252,602
      $
      171,940
      $
      35,221
      $
      459,763




(1)Loans due on demand and overdrafts are included in the amount due in one year or less. PremierWest has no loans without a stated schedule for repayment or a stated maturity.



25

---



Nonperforming Loans

Management considers a loan to be nonperforming when it is 90 days or more past due, or sooner when the Bank has determined that repayment of the loan in full is unlikely. Generally, unless collateral for a loan is a one- to- four family residential dwelling, interest accrual ceases in 90 days (but no later than the date of acquisition by foreclosure, voluntary deed or other means) and the loan is classified as nonperforming. A loan placed on nonaccrual status may or may not be contractually past due at the time the determination is made to place the loan on nonaccrual status, and it may or may not be secured. When a loan is placed on nonaccrual status, it is the Bank's policy to reverse interest previously accrued but uncollected. Interest later collected on the nonaccrual loan is credited to loan principal if, in management's opinion, full collectibility of principal is doubtful.

At December 31, 2003, loans that were more than 90 days delinquent or for which the accrual of interest had been discontinued included the following:



% ofRelated(dollars in thousands)
      
      Amount
      
      PortfolioCommercial
      $
      32
      
      0.05%Real estate - Construction
      
      -
      
      -Real estate -
      Commercial/Residential
      
      272
      
      0.09%Consumer
      
      96
      
      0.28%Other
      
      -
      
      -Total
      $
      400
      
      0.09%




Impaired loans include all nonaccrual and restructured commercial and real estate loans. Loan impairment is measured as the present value of expected future cash flows discounted at the loan's effective interest rate, the fair value of the collateral of an impaired collateral-dependent loan or an observable market price. Interest income on impaired loans is recognized by the cash basis method.

When the Bank acquires real estate through foreclosure, voluntary deed, or similar means, it is classified as "other real estate owned" until it is sold. On December 31, 2003, other real estate owned amounted to approximately $1.5 million, compared to $85,000 in 2002. When property is acquired in this manner, it is recorded at the lower of cost (the unpaid principal balance at the date of acquisition) or fair value less estimated selling costs. Any further write-down is charged to expense. All costs incurred from the date of acquisition to maintain the property are expensed as incured. "Other real estate owned" is appraised during the foreclosure process, before acquisition. Losses are recognized against the allowance for loan losses in the amount by which the cost value of the related loan exceeds the estimated net realizable value of the property acquired.

At December 31, 2003 and 2002, nonperforming loans totaled approximately $400,000 and $3.5 million, respectively. PremierWest had nonaccrual loans of $385,000 at December 31, 2003 and $3.4 million at December 31, 2002. This reduction in nonperforming and nonaccrual loans occurred during a year in which the Bank experienced nearly $60.7 million in net loan growth.  Management is committed to a credit culture that embraces quality underwriting standards and that provides for the effective monitoring of loan quality and aggressive resolution to problem loans once they are identified.  Nonperforming loans amounted to 0.09% of total loans outstanding at December 31, 2003, compared to 0.87% at December 31, 2002.  Interest income that would have been recognized on nonaccrual loans if such loans had performed in accordance with contractual terms totaled $118,000 for the year ended December 31, 2003, $324,000 for the year ended December 31, 2002, and $334,000 for the year ended December 31, 2001. Actual interest income recognized on such loans during all of the periods was not significant. At December 31, 2003 and 2002, the allowance for loan losses related to impaired loans was $174,000 and $1.9 million, respectively.



26

---



The following table summarizes nonperforming assets by category:



December 31,(dollars in thousands)
      
      2003
      
      2002
      
      2001
      2000
      
      1999Loans
      on nonaccrual status
      $
      385
      $
      3,410
      $
      2,115
      $
      4,803
      $
      2,774Loans
      past due greater than 90 days butnot on
      nonaccrual status
      
      15
      
      59
      
      3,594
      
      9
      
      123Other
      real estate owned
      
      1,511
      
      85
      
      1,259
      
      1,846
      
      1,209Total
      nonperforming assets
      $
      1,911
      $
      3,554
      $
      6,968
      $
      6,658
      $
      4,106Percentage of nonperforming assetsto
      total assets
      
      0.33%
      
      0.69%
      
      1.43%
      
      1.93%
      
      1.38%




Allowance for Loan Losses

The allowance for loan losses is established through the provision for loan losses charged to expense and represents the aggregate of the loan loss provision charged against earnings as described above, net of loans charged-off and recoveries on previously charged-off loans. The provision charged to operating expense is based on loan loss experience and other factors that, in management's judgment, should be recognized to estimate losses. Management monitors the loan portfolio to ensure that the reserve for loan losses remains adequate to absorb potential losses identified by the portfolio review process, including loans on nonaccrual status and current loans whose repayment according to the loan's repayment plan is considered by management to be in serious doubt.

The amount of the allowance for loan losses is based on a variety of factors, including:

> Analysis of risks inherent in the various segments of the loan portfolio;
>     Management's assessment of known or potential problem credits which have come to management's attention during the ongoing review of credit quality;
>     Estimates of the value of underlying collateral and guarantees;
>     Legal representation regarding the potential outcome of pending actions for collection of loans and related guarantees;
>     Historical loss experience; and,
>     Current local and national economic conditions and other factors.

If actual circumstances and losses differ substantially from management's assumptions and estimates, the allowance for loan losses might not be sufficient to absorb all future losses. Net earnings would be adversely affected if that occurred. Loan loss estimates are reviewed periodically. Adjustments to the allowance, if any, are charged against or credited to earnings in the period in which the basis for the adjustment becomes known. In addition, management maintains a portion of the loan loss allowance to cover inherent losses that have not been specifically identified.

A downturn in the local Oregon and/or California economies and employment could result in increased levels of nonperforming assets and charge-offs, increased loan loss provisions and reductions in income. Additionally, as an integral part of the examination process, bank regulatory agencies periodically review PremierWest's allowance for loan losses. The banking agencies could require the recognition of additions to the loan loss allowance based on their judgment of information available to them at the time of their examination.

PremierWest's allowance for loan losses totaled $5.5 million at December 31, 2003, and $4.8 million at December 31, 2002, representing 1.19% of total loans at December 31, 2003, and 1.21% of total loans at December 31, 2002. The loan loss allowance represents 1,366.50% of nonperforming loans at December 31, 2003, and 139.46% of nonperforming loans at December 31, 2002. Although management believes that it uses the best information available in providing for estimated loan losses and believes that the allowance was adequate at December 31, 2003, future adjustments could be necessary and net earnings could be negatively affected if circumstances and/or economic conditions differ substantially from the assumptions used in making the determinations of the adequacy of the allowance for loan losses.



27

---



The following is a summary of PremierWest's loan loss experience and selected ratios for the periods presented.



December 31,(dollars in thousands)
      
      2003
      
      2002
      
      2001
      
      2000
      
      1999Loans outstanding at end of year
      $
      459,763
      $
      398,350
      $
      358,393
      $
      236,972
      $
      174,980Average loans outstanding
      $
      414,623
      $
      380,068
      $
      304,257
      $
      212,685
      $
      147,237Allowance for loan losses,
      beginningof year
      $
      4,838
      $
      4,825
      $
      3,476
      $
      3,075
      $
      2,832Loans charged off:Commercial
      
      (252)
      
      (672)
      
      (500)
      
      (197)
      
      (726)Real estate
      
      (160)
      
      (253)
      
      (538)
      
      (163)
      
      (34)Consumer
      
      (222)
      
      (216)
      
      (297)
      
      (147)
      
      (74)Total loans charged off
      
      (634)
      
      (1,141)
      
      (1,335)
      
      (507)
      
      (834)Recoveries:Commercial
      
      28
      
      55
      
      47
      
      38
      
      63Real estate
      
      -
      
      2
      
      -
      
      47
      
      167Consumer
      
      34
      
      60
      
      78
      
      15
      
      12Other
      
      -
      
      -
      
      -
      
      139
      
      -Total recoveries
      
      62
      
      117
      
      125
      
      239
      
      242Net loans charged off
      
      (572)
      
      (1,024)
      
      (1,210)
      
      (268)
      
      (592)Allowance for loan losses
      transferredfrom Timberline
      
      -
      
      -
      
      1,396
      
      -
      
      -Provision charged to income
      
      1,200
      
      1,037
      
      1,163
      
      669
      
      835Allowance for loan losses, end of
      year
      $
      5,466
      $
      4,838
      $
      4,825
      $
      3,476
      $
      3,075Ratio of net loans charged off to
      averageloans outstanding
      
      (0.14)%
      
      (0.27)%
      
      (0.40)%
      
      (0.13)%
      
      (0.40)%Ratio of allowance for loan losses
      toending total loans
      
      1.19%
      
      1.21%
      
      1.35%
      
      1.47%
      
      1.76%




The following table shows the allocation of PremierWest's allowance for loan losses by category and the percent of loans in each category to total loans at the dates indicated. PremierWest allocates its allowance for loan losses to each loan classification based on relative risk characteristics. Specific allocations represent estimated losses that are due to current credit circumstances and other available information. Unallocated portions of the allowance are intended to compensate for the subjective nature of the determination of losses inherent in the overall loan portfolio. Because the total loan loss allowance is a valuation reserve applicable to the entire loan portfolio, the portion of the allowance allocated to each loan category does not represent the total potential for future losses that may occur within that loan category.



December 31,2003
      
      2002
      
      2001
      
      2000
      
      1999TotalAmount
      
      Percentage ofAllowance
      
      TotalAmount
      
      Percentage ofAllowance
      
      TotalAmount
      
      Percentage ofAllowance
      
      TotalAmount
      
      Percentage ofAllowance
      
      TotalAmount
      
      Percentage ofAllowance(dollars in thousands)Type of loan:Commercial
      $
      874
      
      15.99%
      $
      1,148
      
      23.73%
      $
      1,208
      
      25.04%
      $
      1,214
      
      34.93%
      $
      1,112
      
      36.16%Real estate-Construction
      
      475
      
      8.69%
      
      286
      
      5.91%
      
      658
      
      13.64%
      
      925
      
      26.61%
      
      657
      
      21.37%Real estate-Commercial/Residential
      
      3,038
      
      55.58%
      
      2,374
      
      49.07%
      
      2,677
      
      55.48%
      
      1,207
      
      34.72%
      
      1,050
      
      34.15%Consumer and Other
      
      718
      
      13.14%
      
      822
      
      16.99%
      
      237
      
      4.91%
      
      94
      
      2.70%
      
      97
      
      3.15%Unallocated
      
      361
      
      6.60%
      
      208
      
      4.30%
      
      45
      
      0.93%
      
      36
      
      1.04%
      
      159
      
      5.17%Total
      $
      5,466
      
      100.00%
      $
      4,838
      
      100.0%
      $
      4,825
      
      100.0%
      $
      3,476
      
      100.0%
      $
      3,075
      
      100.0%






28

---



As of December 31, 2003, PremierWest's specific allocation of its allowance for loan losses related to loans on nonaccrual status; estimated reserves based on individual credit risk ratings; loans for which management believes the borrower might be unable to comply with loan repayment terms, even though the loans are not in nonaccrual status; and, loans for which supporting collateral might not be adequate to recover loan amounts if foreclosure and subsequent sale of collateral become necessary. The unallocated portion of the allowance for loan losses is provided to recognize estimated potential losses for which a specific reserve has not been established. The unallocated, general reserve is based on the Bank's historical loss experience. Management anticipates charge-offs for 2004 will continue to show improvement over the amount experienced during the past three years although there can be no assurance regarding the actual amount of future charge-offs that will be incurred.

Deposits

Deposit accounts are PremierWest's primary source of funds. PremierWest offers a number of deposit products to attract both commercial and consumer customers including regular checking and savings accounts, money market savings accounts, IRA accounts, NOW accounts, and a variety of fixed-maturity, fixed-rate certificates with maturities ranging from seven days to 60 months. These accounts earn interest at rates established by management based on competitive market factors and management's desire to increase certain types or maturities of deposit liabilities.

The distribution of deposit accounts by type and rate is set forth in the following tables as of the indicated dates.



Years Ended December 31,2003
      
      2002
      
      2001(dollars in thousands)
      Average Balance
      Interest
      Expense
      Average
      Rate
      
      Average
      Balance
      Interest
      Expense
      Average
      Rate
      
      Average
      Balance
      Interest
      Expense
      Average
      RateInterest-bearing checkingand
      savings
      $ 210,515
      $ 1,598
      0.76%
      
      $ 197,362
      $ 2,353
      1.19%
      
      $ 161,291
      $ 4,332
      2.69%Time deposits
      138,507
      3,925
      2.83%
      
      141,200
      5,460
      3.87%
      
      150,980
      8,692
      5.76%Total
      interest-bearing deposits
      349,022
      $ 5,523
      1.58%
      
      338,562
      $ 7,813
      2.31%
      
      312,271
      $ 13,024
      4.17%Noninterest-bearing deposits
      100,698
      
      
      
      85,523
      
      
      
      67,698Total interest-bearing andnoninterest-bearing deposits
      $ 449,720
      
      
      
      $ 424,085
      
      
      
      $ 379,969




Total deposits grew $47.4 million during 2003, reaching $475.7 million at December 31, 2003 compared to $428.3 million at December 31, 2002, an 11.07% increase. 	At December 31, 2002, total deposits were $428.3 million, a decrease of $1.7 million or 0.40%, from total deposits of $430.1 million at December 31, 2001. The decrease in outstanding deposits from 2001 to 2002 was a direct result of management's decision to reduce a concentration of higher priced time certificate accounts. However, while time deposit accounts declined by $19.0 million in 2002 over 2001; all other deposit accounts grew by $17.3 million.  To the extent PremierWest can fund operations with noninterest-bearing demand deposits, our net interest spread, which is the difference between interest income and interest expense, will improve. During 2003, noninterest-bearing deposits grew $29.9 million, from $91.6 million at December 31, 2002 to $121.5 million at December 31, 2003, a 32.59% increase.  At December 31, 2003, core deposits, which consist of all demand deposit accounts, savings accounts, and certificates of deposit less than $100,000, accounted for 91.13% of total deposits, up from 89.55% as of December 31, 2002.

Interest-bearing deposits consist of money market, NOW, savings, and time certificate accounts. Interest-bearing account balances tend to grow or decline as PremierWest adjusts its pricing and product strategies based on market conditions, including competing deposit products. At December 31, 2003, total interest-bearing deposit accounts were $354.3 million, an increase of $17.6 million, or 5.21%, from December 31, 2002. Increases in savings accounts of $5.8 million and in interest-bearing demand deposits of $25.7 million offset a reduction in time deposits of $14.0 million.



29

---



Management generally follows a policy against relying on brokered deposits as a source for funding future loan growth, since in most cases, brokered deposit accounts are purchased with long-term maturities of two to seven years. At December 31, 2003, time certificates of deposits of $100,000 and over totaled $42.2 million, or 8.87% of total outstanding deposits, compared to $44.8 million,  or  10.45%,  of  total  outstanding  deposits  at  December 31, 2002, and $61.1 million, or 14.21%, of total outstanding deposits at December 31, 2001. This decrease over the last two years, both in amounts and percentage, is a key part of management's strategy to focus on growing core deposits and improving the mix of deposits by decreasing the number of higher paying time deposits accounts. The following table sets forth, by time remaining to maturity, time certificates of deposit accounts outstanding at December 31, 2003:



Time Deposits of
      
      Time Deposits Less$100,000 or More
      
      Than $100,000(dollars in thousands)
      Amount
      
      Percentage
      
      Amount
      
      PercentageThree
      months or less
      $ 11,613
      
      27.50%
      
      $ 23,132
      
      27.28%Over
      three months through six months
      4,729
      
      11.20%
      
      13,578
      
      16.01%Over
      six months through 12 months
      12,704
      
      30.09%
      
      21,270
      
      25.09%Over
      12 months
      13,177
      
      31.21%
      
      26,809
      
      31.62%Total
      $ 42,223
      
      100.0%
      
      $ 84,789
      
      100.0%




Short-term and Long-term Borrowings and Other Contractual Obligations

The following table sets forth certain information with respect to PremierWest's short-term borrowings of federal funds purchased and securities sold under agreements to repurchase:



Years Ended December 31,2003
      
      2002
      
      2001Federal
      
      
      
      Federal
      
      
      
      FederalRepurchase
      
      Funds
      
      Repurchase
      
      Funds
      
      Repurchase
      
      FundsAgreements
      
      Purchased
      
      Agreements
      
      Purchased
      
      Agreements
      
      Purchased(dollars in thousands)Amount outstanding at end of period
      $
      3,401
      
      -
      $
      8,890
      $
      -
      $
      5,480
      $
      -Weighted average interest rate atend of period
      
      0.6%
      
      -
      
      1.0%
      
      -
      
      1.2%
      
      -Maximum amount outstanding at anymonth-end during the year
      $
      9,036
      
      -
      $
      9,525
      $
      -
      $
      7,636
      $
      700Average amount outstanding duringthe period
      $
      6,603
      
      -
      $
      8,134
      $
      16
      $
      7,044
      $
      17Average weighted interest rateduring the period
      
      0.9%
      
      -
      
      1.3%
      
      2.1%
      
      2.6%
      
      3.4%




PremierWest had long-term borrowings outstanding with the Federal Home Loan Bank of Seattle (FHLB) totaling $23.1 million and $24.8 million as of December 31, 2003 and 2002, respectively. The Bank makes monthly principal and interest payments on the long-term borrowings which mature between 2006 and 2014 and bear interest at rates ranging from 2.77% to 7.63%. The Bank also participates in the Cash Management Advance Program (the Program) with the FHLB and as of December 31, 2003 and 2002, the Bank had no borrowings outstanding under the Program.  The Bank had total FHLB borrowings of $23.1 million against an available line of credit of approximately $35.3 million as of December 31, 2003.. All outstanding borrowings with the FHLB are collateralized by a blanket pledge agreement on the Bank's FHLB stock and any funds, investment securities available-for-sale, or loans on deposit with the FHLB.

PremierWest rents certain properties and facilities under long-term operating lease agreements with varying durations.



30

---



The scheduled repayment of long-term borrowings and other contractual obligations is as follows (in thousands):



Payments due by periodContractual Obligations
      
      Total
      
      < 1 year
      
      1-3 years
      
      3-5 years
      
      > 5 yearsLong-term debt
      
      
      $
      23,058
      $
      639
      $
      21,278
      $
      1,099
      $
      42Capital lease obligations
      
      
      
      -
      
      -
      
      -
      
      -
      
      -Operating lease obligations
      
      
      
      1,763
      
      197
      
      286
      
      143
      
      1,137Purchase obligations
      
      
      
      -
      
      -
      
      -
      
      -
      
      -Other long-term liabilities
      reflectedon the
      company's balance sheetunder
      GAAP
      
      
      
      -
      
      -
      
      -
      
      -
      
      -Total
      
      
      $
      24,821
      $
      836
      $
      21,564
      $
      1,242
      $
      1,179




Off-Balance Sheet Arrangements

PremierWest
does not engage in any off-balance sheet financing activity and there were no
off-balance sheet arrangements outstanding at December 31, 2003 and 2002.



LIQUIDITY AND CAPITAL RESOURCES; REGULATORY CAPITAL

Shareholders' equity was $64.8 million at December 31, 2003, an increase of $15.6 million or 31.68% from December 31, 2002. The increase reflects comprehensive income of $5.9 million, ESOP compensation expense of $24,000, the exercise of stock options and related tax benefit of $69,000, and approximately $9.6 million generated through the sale of Series A Preferred Stock in the fourth quarter of 2003.

PremierWest has adopted policies to maintain a relatively liquid position to enable it to respond to changes in the financial environment and ensure sufficient funds are available to meet customers' needs for borrowing and deposit withdrawals. Generally, PremierWest's major sources of liquidity are customer deposits, sales and maturities of investment securities, the use of borrowings from the FHLB and correspondent banks, and net cash provided by operating activities. As of December 31, 2003, unused and available lines of credit totaled $85.6 million from FHLB's Cash Management Advance Program and $20.0 million from correspondent banks. Scheduled loan repayments are a relatively stable source of funds, while deposit inflows and unscheduled loan prepayments are not as stable because they are influenced by general interest rate levels, competing interest rates available on other investments, market competition, economic conditions, and other factors. Liquid asset balances include cash, amounts due from other banks, federal funds sold, and securities available-for-sale. At December 31, 2003, these liquid assets totaled $73.7 million or 12.90% of total assets as compared to $83.2 million or 16.16% of total assets at December 31, 2002. Total liquid assets of $83.2 million as of December 31, 2002, compare to $100.1 million or 20.49% of total assets at December 31, 2001. Liquidity declined during 2003 as a result of strong loan growth and management's continued commitment to not renew certain higher priced certificates of deposit.

Analysis of liquidity should include a review of the changes that appear in the consolidated statements of cash flows for the year ended December 31, 2003. The statement of cash flows includes operating, investing, and financing categories. Operating activities include net income of $6.0 million and $3.1 million in adjustments for non-cash items and changes in cash due to changes in certain assets and liabilities. Investing activities consist primarily of both proceeds from and purchases of securities and the impact of the net growth in loans. Financing activities present the cash flows associated with the change in deposit accounts, changes in long-term and other borrowings, and various shareholder transactions, including the sale of preferred stock for $9.6 million.

At December 31, 2003, PremierWest had outstanding unfunded lending commitments of $86.1 million. Nearly all of these commitments represented unused portions of credit lines available to businesses. Many of these credit lines are not expected to be fully drawn upon and, accordingly, the aggregate commitments do not necessarily represent future cash requirements. Management believes that PremierWest's sources of liquidity are sufficient to meet likely calls on outstanding commitments, although there can be no assurance in this regard.

The Federal Reserve Board and the Federal Deposit Insurance Corporation have established minimum requirements for capital adequacy for financial holding companies and member banks. The requirements address both risk-based capital and leveraged capital. The regulatory agencies may establish higher minimum requirements if, for example, a corporation has previously received special attention or has a high susceptibility to interest rate risk.



31

---



The following table reflects PremierWest Bank's various capital ratios at December 31, as compared to regulatory minimums for capital adequacy purposes:



2003
      
      2002
      
      Minimum to be
      
      Minimum to beActual
      
      Actual
      
      "Adequately Capitalized"
      
      "Well-Capitalized"Total risk-based
      capital ratio
      
      
      
      
      
      12.01%
      
      10.34%
      
      >8.00%
      
      >10.00%Tier 1 risk-based
      capital ratio
      
      
      
      
      
      10.94%
      
      9.24%
      
      >4.00%
      
      >6.00%Leverage ratio
      
      
      
      
      
      10.12%
      
      7.96%
      
      >4.00%
      
      >5.00%




The various capital ratios for PremierWest Bancorp at December 31, compared to regulatory minimums for capital adequacy purposes are as follows:



2003
      
      2002
      
      Minimum to beActual
      
      Actual
      
      "Adequately Capitalized"Total risk-based
      capital ratio
      
      
      
      
      
      
      
      
      12.21%
      
      10.52%
      
      >8.00%Tier 1 risk-based
      capital ratio
      
      
      
      
      
      
      
      
      11.15%
      
      9.42%
      
      >4.00%Leverage ratio
      
      
      
      
      
      
      
      
      10.31%
      
      8.12%
      
      >4.00%




FACTORS THAT MAY AFFECT FUTURE RESULTS OF OPERATIONS

In addition to the other information contained in this report, the following risks may affect PremierWest. If any of these risks occur, our business, financial condition or operating results could be adversely affected.

Our markets are geographically concentrated and regional economic factors that impact our markets will affect our business more than they might a bank holding company with more diverse markets.

After our merger with Mid Valley Bank, a substantial portion of our entire market is located on the Interstate 5 corridor between Chico, California, and Roseburg, Oregon.  Our customers are directly and indirectly dependent upon the economies of these areas and upon the timber and tourism industries, which are the primary employers and revenue sources in our markets.  National, regional, and local economic factors that affect these industries will have a disproportionately negative impact on our customers.  Localized economic declines will thus adversely impact our customers, and in exacerbated circumstances may increase the rate at which our borrowers default on their loans.  Additionally, the vast majority of our loans are secured by real and personal property located in this same region, and declining economic conditions in this area could make it more difficult for us to realize full value on the collateral that secures these loans.  A deterioration in economic and business conditions in our market areas, particularly in the natural resources, manufacturing and real estate industries on which some of these areas depend, could have a material adverse impact on the quality of our loan portfolio and the demand for our products and services, which in turn may have a material adverse effect on our results of operations.  Further, a downturn in the national economy might further exacerbate local economic conditions.  The extent of the future impact of these events on economic and business conditions cannot be predicted.

We may not effectively manage our growth or our recent or future acquisitions which could adversely effect the quality of our operations and our costs.

Our financial performance and profitability will depend on our ability to manage recent and possible future growth. Although management believes that it has substantially integrated the business and operations of recent acquisitions, there can be no assurance that unforeseen issues relating to the acquisitions will not adversely affect us. In addition, any future acquisitions and continued growth may present operating and other problems that could have an adverse effect on our business, financial condition and results of operations. Accordingly, there can be no assurance that we will be able to execute our growth strategy or maintain the level of profitability that we have recently experienced.  Management anticipates that the merger with Mid Valley Bank will be accretive to earnings, but there can be no guarantee that we will obtain favorable results.  As a combined entity with Mid Valley Bank, we will have thirty-two full service banking offices with total assets exceeding $750 million.



32

---



We may fail to achieve the revenue increases or realize the cost savings from the Mid Valley Bank acquisition.

The success of the Mid Valley Bank merger will depend, in part, on our ability to achieve the revenue increases and realize the estimated cost savings from combining the businesses of PremierWest and Mid Valley Bank. PremierWest's management originally estimated that a combination of approximately $1.5 million of annual pre-tax (approximately $1.0 million after-tax) cost savings would be realized from the merger in the first full year after the merger closes. While we remain comfortable with these estimates as of the date of this report, our estimates of the potential cost savings may prove incorrect. Our cost savings estimates also depend on our ability to combine the businesses of PremierWest and Mid Valley Bank in a manner that permits those cost savings to be realized. If our estimates prove incorrect or if we cannot combine our two companies successfully and efficiently, the anticipated cost savings may not be realized fully, or at all, or may take longer to realize than expected.

Combining Mid Valley Bank's operations into PremierWest's may be more difficult, costly or time-consuming than we expect.

Prior to merging, PremierWest and Mid Valley Bank have operated independently, each with separate operating procedures and management teams. It is possible that the integration process could result in the loss of key employees, the disruption of each company's ongoing business or inconsistencies in standards, controls, procedures and policies that adversely affect our ability to maintain relationships with customers and employees or to achieve the anticipated benefits of the merger. As with any bank merger, there also may be disruptions that cause us to lose customers or cause customers to take their deposits out of our bank.

Our earnings depend upon the spread between the interest rate we receive on loans and securities and the interest rates we pay on deposits and borrowings. If interest rates decline, our business may be negatively impacted more severely than would be experienced in a diversified business.

Our earnings are impacted by changing interest rates. Changes in interest rates affect the demand for new loans, the credit profile of existing loans, the rates received on loans and securities, and rates paid on deposits and borrowings. The relationship between the rates received on loans and securities and the rates paid on deposits and borrowings is known as interest rate spread. Given our current volume and mix of interest-bearing liabilities and interest-earning assets, our interest rate spread could be expected to increase during times of rising interest rates and, conversely, to decline during times of falling interest rates. Exposure to interest rate risk is managed by monitoring the re-pricing frequency of PremierWest Bank's rate-sensitive assets and rate-sensitive liabilities over any given period. Although we believe our current level of interest rate sensitivity is reasonable, significant fluctuations in interest rates may have an adverse affect on our business, financial condition and results of operations.

Our business is heavily regulated and the creation of additional regulations may negatively affect our operations.

We are subject to government regulation that could limit or restrict our activities, which in turn could adversely impact our operations. The financial services industry is regulated extensively. Federal and state regulations are designed primarily to protect the deposit insurance funds and consumers, and not to benefit our stockholders. These regulations can sometimes impose significant limitations on our operations. In addition, these regulations are constantly evolving and may change significantly over time. Significant new laws or changes in existing laws or repeal of existing laws may cause our results to differ materially. Further, federal monetary policy, particularly as implemented through the Federal Reserve System, significantly affects credit conditions for us.

In our intensely competitive markets many of our competitors offer similar services, which could impair our ability to attract new customers and retain existing customers.

Competition may adversely affect our performance. The financial services business in our market areas is highly competitive. It is becoming increasingly competitive due to changes in regulation, technological advances, and the accelerating pace of consolidation among financial services providers. We face competition both in attracting deposits and in making loans. We compete for loans principally through the interest rates and loan fees we charge and the efficiency and quality of services we provide. Increasing levels of competition in the banking and financial services industries may reduce our market share or cause the prices we charge for our services to fall. Our results may differ in future periods depending upon the nature or level of competition.



33

---



Our earnings depend to a large extent upon the ability of our borrowers to repay their loans and our inability to manage credit risk would negatively affect our business.

A source of risk arises from the possibility that losses will be sustained if a significant number of our borrowers, guarantors and related parties fail to perform in accordance with the terms of their loans. We have adopted underwriting and credit monitoring procedures and credit a policy, including the establishment and review of the allowance for loan losses that management believes are appropriate to minimize this risk by assessing the likelihood of nonperformance, tracking loan performance and diversifying our credit portfolio. These policies and procedures, however, may not prevent unexpected losses that could materially affect our results of operations.

Recently issued accounting standards

In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities(VIE).  It defined a VIE as a corporation, partnership, trust, or any other legal structure used for the business purpose that either a) does not have equity investors with voting rights or b) has equity investors that do not provide sufficient financial resources for the entity to support its activities. This interpretation will require a VIE to be consolidated or deconsolidated by a company if that company is subject to a majority of the risk of loss from the VIE's activities or entitled to receive a majority of the entity's residual return. The provisions of interpretation No. 46 are required to be applied immediately to VIE's created after January 31, 2003. The Company does not have any VIE and accordingly the implementation of the Interpretation did not result in an impact on its financial position or results of operations.

In April 2003, the FASB issued Statement No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. This Statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives) and for hedging activities under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities.This Statement is effective for contracts entered into or modified after June 30, 2003. Adoption of the Statement did not result in an impact on the Company's statement of financial position or results of operations.

In May 2003, the FASB issued Statement No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. This Statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those instruments were previously classified as equity. This Statement is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003, except for mandatory redeemable financial instruments of nonpublic entities. Adoption of the Statement did not result in an impact on the Company's statement of financial position or results of operations.

In November 2003, the Emerging Issues Task Force (EITF) reached a consensus that certain quantitative and qualitative disclosures should be required for debt and marketable equity securities classified as available-for-sale or held-to-maturity under FASB Statements No. 115 and 124, that are impaired at the balance sheet date but for which an other-than-temporary impairment has not been recognized.  This EITF consensus is effective for fiscal years ending after December 15, 2003.  Accordingly, the Company has adopted this statement as of December 31, 2003 and the result did not have an impact on the Company's statement of financial position or results of operations.

ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Like other financial institutions, PremierWest is subject to interest rate risk. Interest-earning assets could mature or re-price more rapidly than, or on a different basis from, interest-bearing liabilities (primarily borrowings and deposits with short-and medium-term maturities) in a period of declining interest rates. Although having assets that mature or re-price more frequently on average than liabilities will be beneficial in times of rising interest rates, such an asset/liability structure will result in lower net interest income during periods of declining interest rates. Interest rate sensitivity, or interest rate risk, relates to the effect of changing interest rates on net interest income. Interest-earning assets with interest rates tied to the prime rate for example, or that mature in relatively short periods of time, are considered interest-rate sensitive. Interest-bearing liabilities with interest rates that can be re-priced in a discretionary manner, or that mature in relatively short periods of time,  are  also  considered  interest-rate  sensitive.



34

---



The differences between interest-sensitive assets and interest-sensitive liabilities over various time horizons are commonly referred to as sensitivity gaps. As interest rates change, the sensitivity gap will have either a favorable effect or an adverse effect on net interest income. A negative gap (with liabilities repricing more rapidly than assets) generally should have a favorable effect when interest rates are falling, and an adverse effect when rates are rising. A positive gap (with assets repricing more rapidly than liabilities) generally should have the opposite effect: an adverse effect when rates are falling and a favorable effect when rates are rising.

The following table illustrates the maturities or repricing of PremierWest's assets and liabilities as of December 31, 2003, based upon the contractual maturity or contractual repricing dates of loans and the contractual maturities of time deposits and borrowings.  Prepayment assumptions have not been applied to fixed-rate mortgage loans. Demand loans, loans having no stated schedule of repayments and no stated maturity, and overdrafts are reported as due in one year or less.



(dollars in thousands)
      BY REPRICING INTERVAL0 - 3 Months
      
      4 - 12 Months
      
      1 - 5 Years
      
      Over 5 Years
      
      TotalASSETSInterest-earning assets:Federal funds sold and interest-earningdeposits
      $ 31,405
      
      $ -
      
      $ -
      
      $ -
      
      $ 31,405Securities available-for-sale
      3,046
      
      5,503
      
      11,055
      
      3,037
      
      22,641Loans
      157,036
      
      95,567
      
      171,940
      
      35,220
      
      459,763Total
      $ 191,487
      
      $ 101,070
      
      $ 182,995
      
      $ 38,257
      
      $ 513,809LIABILITIESInterest-bearing liabilities:Interest-bearing checking and savings
      $ 88,483
      
      $ 32,148
      
      $ 88,870
      
      $ 17,766
      
      $ 227,267Time
      deposits
      34,871
      
      52,281
      
      39,850
      
      10
      
      127,012Borrowings
      5,416
      
      6,137
      
      14,856
      
      50
      
      26,459Total
      $ 128,770
      
      $ 90,566
      
      $ 143,576
      
      $ 17,826
      
      $ 380,738Interest rate
      sensitivity gap
      $ 62,717
      
      $ 10,504
      
      $ 39,419
      
      $ 20,431
      
      $ 133,071Cumulative
      $ 62,717
      
      $ 73,221
      
      $ 112,640
      
      $ 133,071Cumulative gap as
      a % of earning-assets
      12.2%
      
      14.3%
      
      21.9%
      
      25.9%




For purposes of the gap analysis, loans are not reduced by the allowance for loan losses and nonperforming loans.  Unearned discounts and deferred loan fees are also excluded.

This analysis of interest-rate sensitivity has a number of limitations. The gap analysis above is based upon assumptions concerning such matters as when assets and liabilities will re-price in a changing interest rate environment. Because these assumptions are no more than estimates, certain assets and liabilities indicated as maturing or repricing within a stated period might actually mature or re-price at different times and at different volumes from those estimated. The actual prepayments and withdrawals after a change in interest rates could deviate significantly from those assumed in calculating the data shown in the table. Certain assets, adjustable-rate loans for example, commonly have provisions that limit changes in interest rates each time the interest rate changes and on a cumulative basis over the life of the loan. Also, the renewal or repricing of certain assets and liabilities can be discretionary and subject to competitive and other pressures. The ability of many borrowers to service their debt could diminish after an interest rate increase. Therefore, the gap table above does not and cannot necessarily indicate the actual future impact of general interest movements on net interest income.

In addition to a static gap analysis of interest rate sensitivity, PremierWest also attempts to monitor interest rate risk from the perspective of changes in the economic value of equity, also referred to as net portfolio value (NPV), and changes in net interest income. Changes to the NPV and net interest income are simulated using instant and permanent rate shocks of plus and minus 200 basis points, in increments of 50 basis points. These results are then compared to prior periods to determine the effect of previously implemented strategies. If estimated changes  to
NPV or net interest income are not within acceptable limits, the Board may direct management to adjust its asset and liability mix to bring interest rate risk within acceptable limits. The NPV calculations are based on the net present value of discounted cash flows, using market prepayment assumptions and market rates of interest for each asset and liability product type based on its characteristics. The theoretical projected change in NPV and net interest income over a 12-month period under each of the instantaneous and permanent rate shocks have been calculated by PremierWest using computer simulation.



35

---



PremierWest's simulation analysis forecasts net interest income and earnings given unchanged interest rates (stable rate scenario). The model then estimates a percentage change from the stable rate scenario under scenarios of rising and falling market interest rates over various time horizons. The simulation model based on December 31, 2003 data, estimates that if a decline of 200 basis points occurs, net interest income could be unfavorably affected up to approximately 7.06%, while a similar increase in market rates would have a favorable impact of approximately 6.60%. Because of uncertainties about customer behavior, refinance activity, absolute and relative loan and deposit pricing levels, competitor pricing and market behavior, product volumes and mix, and other unexpected changes in economic events affecting movements and volatility in market rates, there can be no assurance that simulation results are reliable indicators of earnings under such conditions.



Net
      (Decrease) in
      
      NetNet
      Interest Income
      
      Interest
      
      Return on(in
      thousands)
      
      Margin
      
      EquityAs of December 31, 2003,the
      prime rate was 4.0%
      $
      -
      
      (1) 5.29%
      
      11.23%Prime rate increase of:200
      basis points to 6.0%
      $
      1,833
      
      5.93%
      
      12.87%100
      basis points to 5.0%
      $
      845
      
      5.67%
      
      11.92%Prime rate decrease of:200
      basis points to 2.0%
      $
      (1,962)
      
      4.90%
      
      9.15%100
      basis points to 3.0%
      $
      (824)
      
      5.17%
      
      10.28%(1) Tax adjusted at a 34% rate.




It is PremierWest's policy to manage interest rate risk to maximize long-term profitability under the range of likely interest-rate scenarios.



36

---



ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The financial statements called for by this item are included in this report beginning on page F-1.

The following tables set forth the Company's unaudited consolidated financial data regarding operations for each quarter of 2003 and 2002. This information, in the opinion of management, includes all adjustments necessary, consisting only of normal and recurring adjustments, to state fairly the information set forth therein. Certain amounts previously reported have been reclassified to conform to the current presentation. These reclassifications had no net impact on the results of operations.



2003(dollars in thousands, except per
      share data)
      
      First Quarter
      
      Second Quarter
      
      Third Quarter
      
      Fourth QuarterINCOME STATEMENT DATATotal interest income
      $
      7,850
      $
      7,923
      $
      8,169
      $
      7,838Total interest expense
      
      1,750
      
      1,686
      
      1,538
      
      1,418Net interest income
      
      6,100
      
      6,237
      
      6,631
      
      6,420Provision for loan losses
      
      300
      
      300
      
      300
      
      300Net interest income afterprovision for loan losses
      
      5,800
      
      5,937
      
      6,331
      
      6,120Noninterest income
      
      1,356
      
      1,576
      
      1,599
      
      1,349Noninterest expense
      
      5,279
      
      5,223
      
      5,464
      
      5,075Income before income taxes
      
      1,877
      
      2,290
      
      2,466
      
      2,394Provision for income taxes
      
      629
      
      769
      
      824
      
      802Net income
      $
      1,248
      $
      1,521
      $
      1,642
      $
      1,592Basic earnings per common share
      $
      0.10
      $
      0.12
      $
      0.13
      $
      0.13Diluted earnings per common share
      $
      0.10
      $
      0.12
      $
      0.13
      $
      0.122002(dollars in thousands, except per
      share data)
      
      First Quarter
      
      Second Quarter
      
      Third Quarter
      
      Fourth QuarterINCOME STATEMENT DATATotal interest income
      $
      8,150
      $
      8,033
      $
      8,061
      $
      8,054Total interest expense
      
      2,458
      
      2,107
      
      2,024
      
      1,913Net interest income
      
      5,692
      
      5,926
      
      6,037
      
      6,141Provision for loan losses
      
      292
      
      295
      
      225
      
      225Net interest income afterprovision for loan losses
      
      5,400
      
      5,631
      
      5,812
      
      5,916Noninterest income
      
      1,278
      
      1,368
      
      1,300
      
      1,606Noninterest expense
      
      5,294
      
      5,377
      
      5,471
      
      5,597Income before income taxes
      
      1,384
      
      1,622
      
      1,641
      
      1,925Provision for income taxes
      
      477
      
      495
      
      552
      
      645Income before cumulative effect ofaccounting change
      
      907
      
      1,127
      
      1,089
      
      1,280Cumulative effect of an accountingchange, net of tax
      
      -
      
      (99)
      
      -
      
      -Net income
      $
      907
      $
      1,028
      $
      1,089
      $
      1,280Basic earnings per common share
      $
      0.07
      $
      0.08
      $
      0.09
      $
      0.11Diluted earnings per common share
      $
      0.07
      $
      0.08
      $
      0.09
      $
      0.10




37

---



ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE



None.

ITEM 9A.     CONTROLS AND PROCEDURES

As of the end of the calendar year covered by this report, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures.  Our principal executive and financial officers supervised and participated in this evaluation.  Based on this evaluation, our principal executive and financial officers each concluded that our disclosure controls and procedures are effective in timely alerting them to material information required o be included in our periodic reports to the SEC.  The design of any system of controls is based in part upon various assumptions about the likelihood of future events, and there can be no assurance that any of our plans, products, services or procedures will succeed in achieving their intended goals under future conditions.  In addition, there have been no significant changes in our internal controls or in other factors known to management that could significantly affect our internal controls subsequent to our most recent evaluation.  We have found no facts that would require us to take any corrective actions with regard to significant deficiencies or material weaknesses.



PART III

ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information provided in response to this Item is incorporated by reference to the Definitive Proxy Statement on Schedule 14A for the Company's 2004 Annual Meeting of Shareholders, which the Company expects first to be sent or given to security holders on or about April 9, 2004.

ITEM 11.     EXECUTIVE COMPENSATION AND REPORT OF COMPENSATION COMMITTEE

The information provided in response to this Item is incorporated by reference to the Definitive Proxy Statement on Schedule 14A for the Company's 2004 Annual Meeting of Shareholders, which the Company expects first to be sent or given to security holders on or about April 9, 2004.

ITEM 12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information provided in response to the Security Ownership of Certain Beneficial Owners and Management required by this Item is incorporated by reference to the Definitive Proxy Statement on Schedule 14A for the Company's 2004 Annual Meeting of Shareholders, which the Company expects first to be sent or given to security holders on or about April 9, 2004.

Equity Compensation Plan Information



|Equity Compensation Plan Information                      
|----------------------------------------------------------
|Plan category                                             
|Equity compensation plans approved by security holders    
|Equity compensation plans not approved by security holders
|Total                                                     

38

---



Notes:

(1)- 
Includes 57,041 options with a weighted average exercise price of $3.56 that
were assumed in the merger of Douglas National Bank on May 8, 2000.

Under PremierWest Bank's Stock Option Plan (the Stock Option Plan), it may grant Incentive Stock Options (ISOs) and Nonqualified Stock Options (NSOs) to key employees. The option price of ISOs is the fair market value at the date of grant, and the option price of NSOs is to be a price not less than 85% of the fair market value at the date of grant. The options generally vest over time, and all options generally expire after a period of ten years. However, the Board has the right to suspend or terminate the Stock Option Plan at any time, except with respect to the remaining options outstanding.

ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information provided in response to this Item is incorporated by reference to the Definitive Proxy Statement on Schedule 14A for the Company's 2004 Annual Meeting of Shareholders, which the Company expects first to be sent or given to security holders on or about April 9, 2004.

ITEM 14.     PRINCIPAL ACCOUNTING FEES AND SERVICES

The information provided in response to this item is incorporated by reference to the Definitive Proxy Statement on Schedule 14A for the Company's 2004 Annual Meeting of Shareholders, which the Company expects first to be sent or given to security holders on or about April 9, 2004.





39

---



PART IV



ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K



(a)(1)
Financial Statements:The consolidated financial statements for the fiscal years ended December 31, 2003, 2002, and 2001 are included in this report beginning on page F-1.(2)
Financial Statement Schedules:All schedules have been omitted because the information is not required, not applicable, not present in amounts sufficient to require submission of the schedule, or is included in the financial statements or notes thereto.(3)
The following exhibits are filed with, and incorporated into by reference, this report, and this list constitutes the exhibit index:




Exhibits



2.1
Agreement of Merger dated September 15, 2003, by and among PremierWest Bancorp, PremierWest Bank and Mid Valley Bank (1)2.2
Amendment No. 1 to the Agreement of Merger, dated November 24, 2003 (1)3.1
Articles of Incorporation of PremierWest Bancorp (1)3.2
Amended and Restated Bylaws of PremierWest Bancorp (2)4.1
Specimen Stock Certificate (3)4.2
Series A Preferred Stock Certificate Designation of the Registrant (1)10.1
Stock Option Agreement by and between Timberline Bancshares and PremierWest Bancorp, dated October 16, 2000 (4)10.2
Employment Agreement between Tom Anderson and PremierWest Bancorp dated January 11, 2002 (5)+10.3
Employment Agreement between John L. Anhorn and PremierWest Bancorp dated August 9, 2002 (5)+10.4
Employment Agreement dated September 15, 2003, by and among PremierWest Bancorp, PremierWest Bank and Joan M. Blocker (1)+10.5
Employment Agreement between Richard R. Hieb and PremierWest Bancorp dated August 9, 2002 (5)+10.7
Salary Continuation Agreement between John L. Anhorn and PremierWest Bank (5)+10.8
Salary Continuation Agreement between Richard R. Hieb and PremierWest Bank (5)+10.9
1992 Combined Incentive and Non-Qualified Stock Option Plan of Bank of Southern Oregon (3)10.10
United Bancorp Stock Option Plan, as amended (6)10.11
PremierWest Bancorp Stock Option Plan (5)10.12
PremierWest Bancorp 401(k) Profit Sharing Plan (7)21.1
Subsidiaries of PremierWest Bancorp (1)




40

---





23.1
Consent of Moss AdamsLLPrelating to the audited financial statements of the registrant for the period ending December 31, 2003 and 200223.2
Consent of Symonds, Evans & Company relating to the audited financial statements of the registrant for the periods ended December 31, 200131.1
Certification of Chief Executive Officer  required by Rule 13a-14(b) or Rule 15d-14(a) and Section 302 of the Sarbanes-Oxley Act of 200231.2
Certification of Chief Financial Officer  required by Rule 13a-14(b) or Rule 15d-14(a) and Section 302 of the Sarbanes-Oxley Act of 200232.1
Certification of Chief Executive Officer  required by Rule 13a-14(b) or Rule 15d-14(a) and Section 302 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 135032.2
Certification of Chief Financial Officer  required by Rule 13a-14(b) or Rule 15d-14(a) and Section 302 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350(1)
Incorporated by reference to the Registrant's statement on Form S-4 (File NO. 333-1110842)(2)
Incorporated by reference to the quarterly report on Form 10-Q for the period ended September 30, 2003(3)
Incorporated by reference to the registration statement on Form S-4 (File No. 333-96209)(4)
Incorporated by reference to the registration statement on Form S-4 (File No. 333-53588)(5)
Incorporated by reference to the Registrant's Annual Report on Form 10-K for fiscal year ended December 31, 2002(6)
Incorporated by reference to the registration statement on Form S-8 (File No. 333-40886)(7)
Incorporated by reference to the registration statement on Form S-8 (File No. 333-109419)

+ Management contract or compensatory plan or arrangement




(b)	Reports on Form 8-K.

On October 9, 2003, the Company filed a current report on Form 8-K to provide under Items 7, 9 and 12 a press release reporting the release of earnings for the third quarter of 2003.  Such information shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934

On November 19, 2003, the Company filed a current report on Form 8-K to provide under Items 5 and 7 a press release announcing the closing of the sale of the Company's Series A Preferred Stock.



41

---



Signatures

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

PREMIERWEST BANCORP
(Registrant)



By:
      /s/ John L. Anhorn
      Date: March 9, 2004John L. Anhorn, President and Chief Executive Officer




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



By:
      /s/ John Duke
      Date: March 9, 2004John Duke, DirectorBy:
      /s/ Dennis Hoffbuhr
      Date: March 9, 2004Dennis Hoffbuhr, DirectorBy:
      /s/ Rickar Watkins
      Date: March 9, 2004Rickar Watkins, DirectorBy:
      /s/ James Patterson
      Date: March 9, 2004James Patterson, DirectorBy:
      /s/ John L. Anhorn
      Date: March 9, 2004John L. Anhorn, President and Chief Executive OfficerBy:
      /s/ Richard R. Hieb
      Date: March 9, 2004Richard R. Hieb, Chief Operating OfficerBy:
      /s/ Tom Anderson
      Date: March 9, 2004Tom Anderson, Chief Financial Officer and Principal
      Accounting Officer




42

---



Signatures - (continued)



By:
      /s/ David A. Emmett
      Date: March 9, 2004David A. Emmett, DirectorBy:
      /s/ Brian Pargeter
      Date: March 9, 2004Brian Pargeter, DirectorBy:
      /s/ Patrick Huycke
      Date: March 9, 2004Patrick Huycke, DirectorBy:
      /s/ Jeffrey Chamberlain
      Date: March 9, 2004Jeffrey Chamberlain, DirectorBy:
      /s/ Don Hilton
      Date: March 9, 2004Don Hilton, Director




43

---



PREMIERWEST BANCORP AND SUBSIDIARY

---



INDEPENDENT AUDITOR'S REPORT
AND
CONSOLIDATED FINANCIAL STATEMENTS

---



DECEMBER 31, 2003, 2002, AND 2001



---



CONTENTS

---



PAGEINDEPENDENT AUDITOR'S REPORT
      1CONSOLIDATED FINANCIAL
      STATEMENTSBalance sheets
      2 - 3Statements of income
      4 - 5Statements of changes in
      shareholders' equity
      6Statements of cash flows
      7 - 8Notes to financial statements
      9 - 40






Note: These consolidated financial statements have not been
reviewed, or confirmed for accuracy or relevance by the Federal Deposit
Insurance Corporation.



---



INDEPENDENT AUDITOR'S REPORT



To the Board of Directors and Shareholders
PremierWest Bancorp and Subsidiary



We have audited the accompanying consolidated balance sheets
of PremierWest Bancorp and Subsidiary (PremierWest Bank) as of December 31, 2003
and 2002, and the related consolidated statements of income, changes in
shareholders' equity, and cash flows for the years then ended. These
consolidated financial statements are the responsibility of PremierWest
Bancorp's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits. The consolidated
statements of income, changes in shareholders' equity, and cash flows of
PremierWest Bancorp and Subsidiary for the year ended December 31, 2001, were
audited by other auditors whose report dated January 25, 2002, expressed an
unqualified opinion on those statements.

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

In our opinion, the consolidated financial statements
referred to above present fairly, in all material respects, the financial
position of PremierWest Bancorp and Subsidiary as of December 31, 2003 and 2002,
and the results of their operations and their cash flows for the years then
ended, in conformity with accounting principles generally accepted in the United
States of America.



Portland, Oregon
January 15, 2004



F-1

---



PREMIERWEST BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS

---



ASSETSDecember 31,2003
      
      2002(in thousands)Cash
      and cash equivalents:Cash
      and due from banks
      $
      18,949
      $
      28,952Federal funds sold
      
      31,400
      
      12,485Total cash and
      cash equivalents
      
      50,349
      
      41,437Interest-bearing deposits with Federal HomeLoan Bank
      
      
      
      5
      
      208Investments:Investment securities available-for-sale, at fairmarket value
      
      23,351
      
      41,598Federal Home Loan Bank stock
      
      1,792
      
      1,696Other equity investments
      
      5
      
      -Total
      investments
      
      25,148
      
      43,294Loans, net of allowance for loan losses anddeferred loan fees
      
      452,972
      
      392,274Premises and equipment, net of accumulateddepreciation and amortization
      
      21,784
      
      18,725Goodwill, net of amortization
      
      6,633
      
      6,633Accrued interest and other assets
      
      14,430
      
      12,513TOTAL ASSETS
      $
      571,321
      $
      515,084




F-2

---



PREMIERWEST BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS

---



LIABILITIES
      AND SHAREHOLDERS' EQUITYDecember 31,2003
      
      2002(in thousands)LIABILITIESDeposits:Demand
      $
      121,467
      $
      91,611Interest-bearing demand and savings
      
      227,267
      
      195,750Time
      
      127,012
      
      140,976Total deposits
      
      475,746
      
      428,337Federal Home Loan Bank borrowings
      
      23,058
      
      24,847Securities sold under agreements to repurchase
      
      3,401
      
      8,890ESOP
      notes payable
      
      -
      
      16Accrued interest and other liabilities
      
      4,365
      
      3,822Total
      liabilities
      
      506,570
      
      465,912COMMITMENTS AND CONTINGENCIES (Notes 13 and 19)SHAREHOLDERS' EQUITYSeries A Preferred Stock, no par value, 1,000,000shares authorized; 11,000 shares issuedand
      outstanding
      
      9,590
      
      -Common stock, no par value, 20,000,000 sharesauthorized; 12,162,026 shares issuedand
      outstanding (11,567,559 in 2002)
      
      38,260
      
      33,875Retained earnings
      
      16,463
      
      14,772Unearned ESOP compensation
      
      -
      
      (16)Accumulated other comprehensive income
      
      438
      
      541Total
      shareholders' equity
      
      64,751
      
      49,172TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
      $
      571,321
      $
      515,084




See accompanying notes.

F-3

---



PREMIERWEST BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME

---



Years Ended December 31,2003
      
      2002
      
      2001(in
      thousands, except earnings pershare
      amounts)INTEREST AND DIVIDEND INCOMEInterest and fees on loans
      $
      29,951
      $
      29,595
      $
      27,078Taxable
      interest on investment securities
      
      704
      
      1,683
      
      2,879Nontaxable interest on investment securities
      
      606
      
      692
      
      760Interest on federal funds sold
      
      421
      
      225
      
      715Interest on deposits with Federal HomeLoan
      Bank
      
      1
      
      2
      
      202Federal
      Home Loan Bank stock dividends
      
      96
      
      101
      
      105Total interest and
      dividend income
      
      31,779
      
      32,298
      
      31,739INTEREST EXPENSEDeposits:Interest-bearing demand and savings
      
      1,598
      
      2,353
      
      4,332Time
      
      3,925
      
      5,460
      
      8,692Federal
      funds purchased and securities soldunder
      agreements to repurchase
      
      58
      
      130
      
      186Federal
      Home Loan Bank borrowings andESOP
      notes payable
      
      810
      
      559
      
      359Total interest
      expense
      
      6,391
      
      8,502
      
      13,569NET
      INTEREST INCOME
      
      25,388
      
      23,796
      
      18,170LOAN
      LOSS PROVISION
      
      1,200
      
      1,037
      
      1,163Net interest income
      after loan loss provision
      
      24,188
      
      22,759
      
      17,007NONINTEREST INCOMEService
      charges on deposit accounts
      
      2,030
      
      1,601
      
      1,367Mortgage loan brokerage and other fees
      
      1,807
      
      1,780
      
      1,576Investment brokerage and annuity fees
      
      796
      
      684
      
      261Other
      commissions and fees
      
      780
      
      699
      
      576Gains
      on sales of investment securities, net
      
      29
      
      304
      
      73Other
      noninterest income
      
      438
      
      484
      
      130Total noninterest
      income
      
      5,880
      
      5,552
      
      3,983NONINTEREST EXPENSESalaries and employee benefits
      
      12,189
      
      12,725
      
      10,129Net
      occupancy and equipment
      
      3,892
      
      3,961
      
      3,116Communications
      
      1,068
      
      1,088
      
      857Professional fees
      
      550
      
      668
      
      427Advertising
      
      607
      
      532
      
      430Other
      
      2,735
      
      2,765
      
      2,947Total noninterest
      expense
      
      21,041
      
      21,739
      
      17,906




F-4

---



PREMIERWEST BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME

---



Years Ended December 31,2003
      
      2002
      
      2001(in thousands, except earnings pershare amounts)INCOME BEFORE PROVISION FOR
      INCOMETAXES AND CUMULATIVE EFFECT OF ANACCOUNTING CHANGE
      $
      9,027
      $
      6,572
      $
      3,084PROVISION FOR INCOME TAXES
      
      3,024
      
      2,169
      
      1,044NET INCOME BEFORE CUMULATIVE
      EFFECTOF
      AN ACCOUNTING CHANGE
      
      6,003
      
      4,403
      
      2,040CUMULATIVE EFFECT OF AN
      ACCOUNTINGCHANGE, NET OF TAX
      
      -
      
      (99)
      
      -NET INCOME
      $
      6,003
      $
      4,304
      $
      2,040BASIC EARNINGS PER COMMON SHAREBEFORE CUMULATIVE EFFECT OF ANACCOUNTING CHANGE
      $
      0.49
      $
      0.36
      $
      0.18DILUTED EARNINGS PER COMMON SHAREBEFORE CUMULATIVE EFFECT OF ANACCOUNTING CHANGE
      $
      0.49
      $
      0.36
      $
      0.18PER SHARE CUMULATIVE EFFECT OF ANACCOUNTING CHANGE, NET OF TAX
      $
      -
      $
      0.01
      $
      -BASIC EARNINGS PER COMMON SHAREAFTER CUMULATIVE EFFECT OF ANACCOUNTING CHANGE
      $
      0.49
      $
      0.35
      $
      0.18DILUTED EARNINGS PER COMMON SHAREAFTER CUMULATIVE EFFECT OF ANACCOUNTING CHANGE
      $
      0.49
      $
      0.35
      $
      0.18




See accompanying notes.

F-5

---



PREMIERWEST BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

---



AccumulatedUnearned
      
      Other
      
      TotalPreferred
      Stock
      
      Common
      Stock
      
      Retained
      
      ESOP
      
      Comprehensive
      
      Shareholders'
      
      ComprehensiveShares
      
      Amount
      
      Shares
      
      Amount
      
      Earnings
      
      Compensation
      
      Income (Loss)
      
      Equity
      
      Income(in thousands, except share amounts)BALANCE, December 31, 2000
      
      -
      $
      -
      
      8,598,917
      $
      18,679
      $
      14,514
      $
      (383)
      $
      (368)
      $
      32,442Comprehensive income:Net income
      
      -
      
      -
      
      -
      
      -
      
      2,040
      
      -
      
      -
      
      2,040
      $
      2,040Other comprehensive income -unrealized gains on investmentsecurities available-for-sale of$781
      (net taxes of $485)
      
      -
      
      -
      
      -
      
      -
      
      -
      
      -
      
      781
      
      781
      
      781Reclassification adjustmentfor net
      gains on sales ofinvestment securitiesavailable-for-sale included innet
      income of $45 (net of taxesof $28)
      
      -
      
      -
      
      -
      
      -
      
      -
      
      -
      
      (45)
      
      (45)
      
      (45)Comprehensive income
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      $
      2,776Common stock issued to shareholdersof Timberline Bancshares, Inc.
      
      -
      
      -
      
      1,674,036
      
      7,995
      
      -
      
      -
      
      -
      
      7,9955% stock dividend
      
      -
      
      -
      
      513,945
      
      2,546
      
      (2,546)
      
      -
      
      -
      
      -ESOP compensation expense
      
      -
      
      -
      
      -
      
      70
      
      -
      
      221
      
      -
      
      291Stock options exercised
      
      -
      
      -
      
      67,834
      
      119
      
      -
      
      -
      
      -
      
      119Income tax benefit of stock optionsexercised
      
      -
      
      -
      
      -
      
      71
      
      -
      
      -
      
      -
      
      71BALANCE, December 31, 2001
      
      -
      
      -
      
      10,854,732
      
      29,480
      
      14,008
      
      (162)
      
      368
      
      43,694Comprehensive income:Net income
      
      -
      
      -
      
      -
      
      -
      
      4,304
      
      -
      
      -
      
      4,304
      $
      4,304Other comprehensive income -unrealized gains on investmentsecurities available-for-sale of$361
      (net of taxes of $224)
      
      -
      
      -
      
      -
      
      -
      
      -
      
      -
      
      361
      
      361
      
      361Reclassification adjustmentfor net
      gains on sales ofinvestment securitiesavailable-for-sale included innet
      income of $188 (net of taxesof
      $116)
      
      -
      
      -
      
      -
      
      -
      
      -
      
      -
      
      (188)
      
      (188)
      
      (188)Comprehensive income
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      $
      4,4775% stock dividend
      
      -
      
      -
      
      542,574
      
      3,540
      
      (3,540)
      
      -
      
      -
      
      -ESOP compensation expense
      
      -
      
      -
      
      -
      
      91
      
      -
      
      146
      
      -
      
      237Stock options exercised
      
      -
      
      -
      
      170,253
      
      572
      
      -
      
      -
      
      -
      
      572Income tax benefit of stock optionsexercised
      
      -
      
      -
      
      -
      
      192
      
      -
      
      -
      
      -
      
      192BALANCE, December 31, 2002
      
      -
      
      -
      
      11,567,559
      
      33,875
      
      14,772
      
      (16)
      
      541
      
      49,172Comprehensive income:Net income
      
      -
      
      -
      
      -
      
      -
      
      6,003
      
      -
      
      -
      
      6,003
      $
      6,003Other comprehensive income -unrealized losses on investmentsecurities available-for-sale of$84
      (net taxes of $43)
      
      -
      
      -
      
      -
      
      -
      
      -
      
      -
      
      (84)
      
      (84)
      
      (84)Reclassification adjustmentfor net
      gains on sales ofinvestment securitiesavailable-for-sale included innet
      income of $19 (net of taxesof $10)
      
      -
      
      -
      
      -
      
      -
      
      -
      
      -
      
      (19)
      
      (19)
      
      (19)Comprehensive income
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      
      $
      5,900Issuance of preferred stock
      
      11,000
      
      9,590
      
      -
      
      -
      
      -
      
      -
      
      -
      
      9,5905% stock dividend
      
      -
      
      -
      
      578,200
      
      4,308
      
      (4,308)
      
      -
      
      -
      
      -Cash paid for fractional shares
      
      -
      
      -
      
      -
      
      -
      
      (4)
      
      -
      
      -
      
      (4)ESOP compensation expense
      
      -
      
      -
      
      -
      
      8
      
      -
      
      16
      
      -
      
      24Stock options exercised
      
      -
      
      -
      
      16,267
      
      31
      
      -
      
      -
      
      -
      
      31Income tax benefit of stock optionsexercised
      
      -
      
      -
      
      -
      
      38
      
      -
      
      -
      
      -
      
      38BALANCE, December 31, 2003
      
      11,000
      $
      9,590
      
      12,162,026
      $
      38,260
      $
      16,463
      $
      -
      $
      438
      $
      64,751




See accompanying notes.

F-6

---



PREMIERWEST BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS

---



Years Ended December 31,2003
      
      2002
      
      2001(in thousands)CASH FLOWS FROM OPERATING ACTIVITIESNet
      income
      
      
      $
      6,003
      $
      4,304
      $
      2,040Adjustments to reconcile net income to net cashfrom
      operating activities:Depreciation and amortization
      
      
      
      1,939
      
      2,026
      
      1,966Loan
      loss provision
      
      
      
      1,200
      
      1,037
      
      1,163Gains on sales of investment securitiesavailable-for-sale, net
      
      
      
      (29)
      
      (304)
      
      (73)Amortization of premium (accretion ofdiscount) on investment securities, net
      
      
      
      5
      
      28
      
      (27)Decrease in value of equity investments
      
      
      
      15
      
      -
      
      -Deferred income taxes
      
      
      
      101
      
      350
      
      (489)Income tax benefit of stock options exercised
      
      
      
      38
      
      192
      
      71Dividends on Federal Home Loan Bank stock
      
      
      
      (96)
      
      (101)
      
      (105)Loss
      (gain) on sale of fixed assets
      
      
      
      5
      
      (66)
      
      -Gain
      on sale of other real estate owned
      
      
      
      (3)
      
      (224)
      
      -Changes in accrued interest receivable/payableand
      other assets/liabilities
      
      
      
      (15)
      
      (3,825)
      
      (304)Net cash from
      operating activities
      
      
      
      9,163
      
      3,417
      
      4,242CASH FLOWS FROM INVESTING ACTIVITIESPurchases of investment securities available-for-sale
      
      
      
      (6,019)
      
      (19,498)
      
      (37,298)Proceeds from maturities and calls of investmentsecurities available-for-sale
      
      
      
      23,108
      
      30,053
      
      40,160Proceeds from sales of investment securities available-for-sale
      
      
      
      1,015
      
      12,482
      
      18,146Decrease (increase) in interest-bearing deposits withFederal Home Loan Bank
      
      
      
      203
      
      1,042
      
      (1,250)Purchase of other equity investments
      
      
      
      (20)
      
      -
      
      -Loan
      originations, net
      
      
      
      (63,406)
      
      (41,971)
      
      (64,187)Purchases of premises and equipment, net
      
      
      
      (4,962)
      
      (2,341)
      
      (5,928)Proceeds from the sale of other real estate owned
      
      
      
      82
      
      1,977
      
      -Acquired net assets of Timberline Bancshares, Inc., netof
      cash and cash equivalents acquired of $24,314
      
      
      
      -
      
      -
      
      18,118Net cash from
      investing activities
      
      
      
      (49,999)
      
      (18,256)
      
      (32,239)




F-7

---



PREMIERWEST BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS

---



Years Ended December 31,2003
      
      2002
      
      2001(in thousands)CASH FLOWS
      FROM FINANCING ACTIVITIESNet increase
      (decrease) in deposits
      
      
      $
      47,409
      $
      (1,718)
      $
      46,361Net (decrease)
      increase in Federal Home LoanBank borrowings
      
      
      
      (1,789)
      
      19,281
      
      (1,106)Net (decrease)
      increase in securities sold underagreements to
      repurchase
      
      
      
      (5,489)
      
      3,410
      
      (682)Proceeds from
      the issuance of preferred stock
      
      
      
      9,590
      
      -
      
      -Stock options
      exercised
      
      
      
      31
      
      572
      
      119Cash paid for
      fractional shares relating to stock dividend
      
      
      
      (4)
      
      -
      
      -Net cash from financing
      activities
      
      
      
      49,748
      
      21,545
      
      44,692NET INCREASE
      IN CASH AND CASH EQUIVALENTS
      
      
      
      8,912
      
      6,706
      
      16,695CASH AND CASH
      EQUIVALENTS,beginning of
      year
      
      
      
      41,437
      
      34,731
      
      18,036CASH AND CASH
      EQUIVALENTS,end of year
      
      
      $
      50,349
      $
      41,437
      $
      34,731SUPPLEMENTAL
      DISCLOSURE OF CASH FLOWINFORMATIONCash paid for
      interest
      
      
      $
      6,489
      $
      8,783
      $
      13,470Cash paid for
      taxes
      
      
      $
      2,829
      $
      2,344
      $
      1,107SUPPLEMENTAL
      DISCLOSURE OF NONCASHINVESTING AND
      FINANCING ACTIVITIESTransfers of
      loans to other real estate owned
      
      
      $
      1,508
      $
      1,451
      $
      587ESOP
      compensation expense, including mark-to-market
      adjustments
      
      
      $
      24
      $
      237
      $
      291




See accompanying notes.

F-8

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization - The accompanying consolidated financial
statements include the accounts of PremierWest Bancorp (the Company or
PremierWest) and its wholly-owned subsidiary, PremierWest Bank (the Bank).

The Bank offers a full range of financial products and
services through a network of branches along the Interstate 5 freeway corridor
between Roseburg, Oregon, and Redding, California. The Bank's activities include
the usual lending and deposit functions of a community oriented commercial bank:
commercial, real estate, installment, and mortgage loans; checking, time
deposit, and savings accounts; mortgage loan brokerage services; and automated
teller machines (ATMs) and safe deposit facilities. The Bank has three
subsidiaries: Premier Finance Company, PremierWest Investment Services, Inc.,
and Blue Star Properties, Inc. Premier Finance Company has offices in Medford,
Klamath Falls, and Portland, Oregon. PremierWest Investment Services, Inc.
operates throughout the Bank's market area. Blue Star Properties, Inc. serves
solely to hold real estate properties for the Company and is currently inactive.

Method of accounting and use of estimates - The Company
prepares its consolidated financial statements in conformity with accounting
principles generally accepted in the United States of America and prevailing
practices within the banking industry. The Company utilizes the accrual method
of accounting which recognizes income when earned and expenses when incurred. In
preparation of the consolidated financial statements, all significant
intercompany accounts and transactions have been eliminated.

The preparation of consolidated financial statements, in
conformity with accounting principles generally accepted in the United States of
America, requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities, the disclosure of contingent assets
and liabilities at the date of the consolidated financial statements, and the
reported amounts of income and expenses during the reporting periods. Actual
results could differ from those estimates. Significant estimates made by
management involves the calculation of the allowance for loan loss, the fair
value of available-for-sale investment securities, the value of other real
estate owned, and the calculations involved in determining potential goodwill
impairment.

Cash and cash equivalents - For purposes of reporting
cash flows, cash and cash equivalents include cash on hand, money market funds,
amounts due from banks, and federal funds sold. Generally, federal funds are
sold for one-day periods.

The Bank maintains balances in correspondent bank accounts
which at times may exceed federally insured limits. Management believes that its
risk of loss associated with such balances is minimal due to the financial
strength of correspondent banks. The Bank has not experienced any losses in such
accounts.



F-9

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

Investment securities - The Bank is required to
specifically identify its investment securities as "available-for-sale,"
"held-to-maturity," or "trading accounts." Accordingly, management has
determined that all investment securities held at December 31, 2003, 2002, and
2001 are classified as "available-for-sale."

Available-for-sale securities consist of bonds, notes,
debentures, and certain equity securities not classified as held-to-maturity
securities. Securities are generally classified as available-for-sale if the
instrument may be sold in response to such factors as (1) changes in market
interest rates and related changes in the prepayment risk, (2) needs for
liquidity, (3) changes in the availability of and the yield on alternative
instruments, and (4) changes in funding sources and terms. Unrealized holding
gains and losses, net of tax, on available-for-sale securities are reported as
other comprehensive income and carried as accumulated comprehensive income or
loss within shareholders' equity until realized. Fair values for these
investment securities are based on quoted market prices. Gains and losses on the
sale of available-for-sale securities are determined using the
specific-identification method.

Declines in the fair value of individual available-for-sale
securities below their cost that are other than temporary result in write-downs
of the individual securities to their fair value. The related write-downs would
be included in earnings as realized losses. Premiums and discounts are
recognized in interest income using the effective interest method over the
period to maturity.

Federal Home Loan Bank - The Bank's interest-bearing
deposits with Federal Home Loan Bank (FHLB) mature within one year and are
carried at cost.

The Bank's investment in FHLB stock is carried at par value,
which approximates fair value. As a member of the FHLB system, the Bank is
required to maintain a minimum level of investment in FHLB stock based on
specific percentages of its outstanding mortgages, total assets, or FHLB
advances. At December 31, 2003 and 2002, the Bank met its minimum required
investment. The Bank may request redemption at par value of any FHLB stock in
excess of the minimum required investment. Stock redemptions are at the
discretion of the FHLB.

Other equity investments - The Bank has a 10% interest in
a limited partnership that owns and operates affordable housing projects.
Investments in these projects serve as an element of the Bank's compliance with
the Community Reinvestment Act, and the Bank receives tax benefits in the form
of deductions for operating losses and tax credits. The tax credits may be used
to reduce taxes currently payable or may be carried back one year or forward 20
years to recapture or reduce taxes. The Bank uses the equity method in
accounting for its interest in the partnership's operating results; tax credits
are recorded in the years they become available to reduce income taxes.



F-10

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

Loans - Loans are stated at the amount of unpaid
principal, reduced by the allowance for loan losses and deferred loan fees. The
allowance for loan losses represents management's recognition of the assumed
risks of extending credit and the quality of the existing loan portfolio. The
allowance is established to absorb known and inherent losses in the loan
portfolio as of the balance sheet date. The allowance is maintained at a level
considered adequate to provide for estimated loan losses based on management's
assessment of various factors affecting the portfolio. Such factors include
historical loss experience; review of problem loans; underlying collateral
values and guaranties; current economic conditions; legal representation
regarding the outcome of pending legal action for collection of loans and
related loan guaranties; and an overall evaluation of the quality, risk
characteristics, and concentration of loans in the portfolio. The allowance is
based on estimates and ultimate losses may vary from the current estimates.
These estimates are reviewed periodically and as adjustments become necessary,
they are reported in operations in the periods in which they become known. The
allowance is increased by provisions charged to operations and reduced by loans
charged off, net of recoveries.

Various regulatory agencies, as an integral part of their examination
process, periodically review the Bank's allowance for loan losses. Such agencies
may require the Bank to recognize additions to the allowance based on their
judgment of the information available to them at the time of their examinations.

The Bank considers loans to be impaired when management
believes that it is probable that all amounts due will not be collected
according to the contractual terms. Impairment is measured on a loan-by-loan
basis by either the present value of expected future cash flows discounted at
the loan's effective interest rate, the loan's obtainable market price, or the
fair value of the loan's underlying collateral or related guaranty. Since a
significant portion of the Bank's loans are collateralized by real estate, the
Bank primarily measures impairment based on the estimated fair value of the
underlying collateral or related guaranty. In certain other cases, impairment is
measured based on the present value of expected future cash flows discounted at
the loan's effective interest rate. Amounts deemed impaired are either
specifically allocated for in the allowance for loan losses or reflected as a
partial charge-off of the loan balance. Smaller balance homogeneous loans
(typically, installment loans) are collectively evaluated for impairment.
Accordingly, the Bank does not separately identify individual installment loans
for impairment disclosures. Generally, the Bank evaluates a loan for impairment
when it is placed on nonaccrual status. All of the Bank's impaired loans at
December 31, 2003 and 2002, were on nonaccrual status. After considering the
borrower's financial condition, the loan's collateral position, collection
efforts and other pertinent factors, impaired loans and other loans are charged
to the allowance when the Bank believes that collection of future payments of
principal is not probable.



F-11

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

Interest income on all loans is accrued as earned on the
simple interest method. The accrual of interest on impaired loans is
discontinued when, in management's opinion, the borrower may be unable to make
payments as they become due. When interest accrual is discontinued, all unpaid
accrued interest is reversed. Interest income on nonaccrual loans is
subsequently recognized only to the extent cash payments are received.
Nonaccrual loans are returned to accrued status when the loans are paid current
as to principal and interest and future payments are expected to be made in
accordance with the contractual terms of the loan.

Loan origination and commitment fees, net of certain direct
loan origination costs, are generally recognized as an adjustment of the yield
of the related loan.

Premises and equipment - Premises and equipment are
stated at cost, less accumulated depreciation and amortization. Depreciation and
amortization of premises and equipment is computed by the straight-line method
over the shorter of the estimated useful lives of the assets or terms of
underlying leases. Estimated useful lives range from 3 to 15 years for
furniture, equipment, and leasehold improvements, and up to 40 years for
building premises.

Goodwill - Goodwill represents the excess of cost over
the fair value of net assets acquired in business combinations and was amortized
by the straight-line method, generally over a 20-year period, until December 31,
2001. Effective January 1, 2002, the Bank ceased amortization of goodwill upon
application of the nonamortization provisions of Statement of Financial
Accounting Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets."
Under this statement, impairment is deemed to exist if the net book value of a
reporting unit exceeds its estimated fair value. Accordingly, in June 2002, the
Bank performed the first of on-going, required goodwill impairment tests to
determine if any impairment losses should be recognized. As a result of the
initial impairment tests in 2002, management determined the effect on the Bank's
consolidated financial position and results of operations resulted in a $150,000
write-down of goodwill related to Premier Finance Company and the recognition of
an expense, recorded as the cumulative effect of change in accounting principle,
of $99,000, net of $51,000 in related taxes. Required annual analysis of this
and other recorded goodwill components indicate that no additional impairment of
asset values exists as of December 31, 2003.



F-12

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

The following summarizes the Bank's recorded goodwill account
balance and the effects of adoption of SFAS No. 142 for the years ended December
31 (in thousands):



2003
      
      2002
      
      2001Goodwill, net
      $
      6,633
      $
      6,633
      $
      6,562Reported net income
      $
      6,003
      $
      4,304
      $
      2,040Add
      back goodwill amortization
      
      -
      
      -
      
      305Adjusted net income
      $
      6,003
      $
      4,304
      $
      2,345Basic earnings per common share:Reported net
      income
      $
      0.49
      $
      0.35
      $
      0.18Adjusted net
      income
      $
      0.49
      $
      0.35
      $
      0.21Diluted earnings per common share:Reported net
      income
      $
      0.49
      $
      0.35
      $
      0.18Adjusted net
      income
      $
      0.49
      $
      0.35
      $
      0.20




Other real estate - Other real estate, acquired
through foreclosure or deeds in lieu of foreclosure, is carried at the lower of
cost or estimated net realizable value. When the property is acquired, any
excess of the loan balance over the estimated net realizable value is charged to
the allowance for loan losses. Holding costs, subsequent write-downs to net
realizable value, if any, or any disposition gains or losses are included in
noninterest income and expense. The Bank held approximately $1.5 million and
$85,000 in other real estate at December 31, 2003 and 2002, respectively.

Advertising - Advertising and promotional costs are
generally charged to expense during the year in which they are incurred.
Advertising and promotional expenses were approximately $607,000, $532,000, and
$430,000 for the years ended December 31, 2003, 2002, and 2001, respectively.

Income taxes - Deferred income tax assets and liabilities
are determined based on the tax effects of the differences between the book and
tax bases of the various balance sheet assets and liabilities. Deferred tax
assets and liabilities are reflected at currently enacted income tax rates
applicable to the period in which the deferred tax assets or liabilities are
expected to be realized or settled. As changes in tax laws or rates are enacted,
deferred tax assets and liabilities are adjusted through the provision for
income taxes.



F-13

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

Earnings per common share - Basic earnings per common
share are computed by dividing net income available to common shareholders by
the weighted-average number of common shares outstanding during the period,
after giving retroactive effect to stock dividends and splits. Diluted earnings
per common share is computed similar to basic earnings per common share except
that the denominator is increased to include the number of additional common
shares that would have been outstanding if dilutive potential common shares had
been issued. Included in the denominator is the dilutive effect of stock options
computed under the treasury stock method and the dilutive effect of preferred
stock as if converted to common stock.

Stock options - The Company applies Accounting Principles
Board Opinion No. 25, "Accounting for Stock Issued to Employees," and related
interpretations in accounting for its stock option plans. SFAS No. 123,
"Accounting for Stock-Based Compensation," requires companies that use the
intrinsic value method to account for employee stock options, to provide pro
forma disclosures of the net income and earnings per share effect of applying
the fair value-based method of accounting for stock options. The effect of
applying the fair value-based method to stock options granted in the years ended
December 31, 2003, 2002, and 2001, resulted in an estimated weighted-average
grant date fair value of $1.82, $2.17, and $2.07, respectively. Had compensation
cost been determined consistent with SFAS No. 123, the Bank's net income basic
earnings per common share, and diluted earnings per common share for the years
ended December 31, 2003, 2002, and 2001, would have been as follows (in
thousands, except per share amounts):



2003
      
      2002
      
      2001Net
      income:As reported
      $
      6,003
      $
      4,304
      $
      2,040Pro forma
      $
      5,936
      $
      4,224
      $
      1,965Basic earnings per common share:As reported
      $
      0.49
      $
      0.35
      $
      0.18Pro forma
      $
      0.48
      $
      0.35
      $
      0.17Diluted earnings per common share:As reported
      $
      0.49
      $
      0.35
      $
      0.18Pro forma
      $
      0.48
      $
      0.35
      $
      0.17




F-14

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

The fair value of each option granted is estimated on the
date of grant using the Black-Scholes option pricing model with the following
assumptions for December 31:



2003
      
      2002
      
      2001Dividend yield
      
      
      
      
      
      5.0%
      
      5.1%
      
      1.5%Expected life (years)
      
      
      
      
      
      4 years
      
      3 years
      
      7 yearsExpected volatility
      
      
      
      
      
      44%
      
      46%
      
      35%Risk-free rate
      
      
      
      
      
      3.3%
      
      3.3%
      
      5.0%




The effects of applying SFAS No. 123 in this pro forma
disclosure are not indicative of future amounts.

Off-balance-sheet financial instruments - In the ordinary
course of business, the Bank enters into off-balance-sheet financial instruments
consisting of commitments to extend credit, commitments under credit card
arrangements, commercial letters of credit, and standby letters of credit. These
financial instruments are recorded in the consolidated financial statements when
they are funded or related fees are incurred or received.

Fair value of financial instruments - The following
methods and assumptions were used by the Company in estimating fair values of
financial instruments as disclosed herein:

Cash and cash equivalents - The carrying amounts of cash
and short-term instruments approximate their fair value.

Investment securities available-for-sale - Fair values
for investment securities are based on quoted market prices or the market values
for comparable securities.

Interest-bearing deposits with FHLB and FHLB stock - The
carrying amount approximates the estimated fair value.

Loans - For variable-rate loans that reprice frequently
and have no significant change in credit risk, fair values are based on carrying
values. Fair values for certain mortgage loans (for example, one-to-four family
residential), credit card loans, and other consumer loans are based on quoted
market prices of similar loans sold in conjunction with securitization
transactions, adjusted for differences in loan characteristics. Fair values for
commercial real estate and commercial loans are estimated using discounted cash
flow analyses, using interest rates currently being offered for loans with
similar terms to borrowers of similar credit quality. Fair values for impaired
loans are estimated using discounted cash flow analyses or underlying collateral
values, where applicable.



F-15

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

Deposit liabilities - The fair values disclosed for
demand deposits are, by definition, equal to the amount payable on demand at the
reporting date (that is, their carrying amounts). The carrying amounts of
variable-rate money market accounts and fixed-term certificates of deposit (CDs)
approximate their fair values at the reporting date. Fair values for fixed-rate
CDs are estimated using a discounted cash flow calculation that applies interest
rates currently being offered on certificates to a schedule of aggregated
expected monthly maturities on time deposits.

Short-term borrowings - The carrying amounts of federal
funds purchased, borrowings under repurchase agreements, and other short-term
borrowings maturing within 90 days approximate their fair values. Fair values of
other short-term borrowings are estimated using discounted cash flow analyses
based on the Bank's current incremental borrowing rate for similar types of
borrowing arrangements.

Long-term debt - The fair values of the Bank's long-term
debt is estimated using discounted cash flow analyses based on the Bank's
current incremental borrowing rate for similar types of borrowing arrangements.

Accrued interest - The carrying amounts of accrued
interest approximate their fair values.

Off-balance-sheet instruments - The Bank's
off-balance-sheet instruments include unfunded commitments to extend credit and
standby letters of credit. The fair value of these instruments is not considered
practicable to estimate because of the lack of quoted market prices and the
inability to estimate fair value without incurring excessive costs.

Recently issued accounting developments - In January
2003, the Financial Accounting Standards Board (FASB) issued Interpretation No.
46, "Consolidation of Variable Interest Entities." It defined a valuable
interest entity (VIE) as a corporation, partnership, trust, or any other legal
structure used for the business purpose that either (a) does not have equity
investors with voting rights or (b) has equity investors that do not provide
sufficient financial resources for the entity to support its activities. This
interpretation will require a VIE to be consolidated or deconsolidated by a
company if that company is subject to a majority of the risk of loss from the
VIE's activities or entitled to receive a majority of the entity's residual
return. The provisions of Interpretation No. 46 are required to be applied
immediately to VIEs created after January 31, 2003. PremierWest does not have
any VIEs and, accordingly, the implementation of the interpretation did not
result in an impact on its consolidated financial statements.



F-16

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
(continued)

In April 2003, the FASB issued SFAS No. 149, "Amendment of
Statement 133 on Derivative Instruments and Hedging Activities." This statement
amends and clarifies financial accounting and reporting for derivative
instruments, including certain derivative instruments embedded in other
contracts (collectively referred to as derivatives) and for hedging activities
under SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities." This statement is effective for contracts entered into or
modified after June 30, 2003. Adoption of the statement did not result in an
impact on PremierWest's consolidated financial statements.

In May 2003, the FASB issued SFAS No. 150, "Accounting for
Certain Financial Instruments With Characteristics of Both Liabilities and
Equity." This statement establishes standards for how an issuer
classifies and measures certain financial instruments with characteristics of
both liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some
circumstances). Many of those instruments were previously classified as equity.
This statement is effective for financial instruments entered into or modified
after May 31, 2003, and otherwise is effective at the beginning of the first
interim period beginning after June 15, 2003, except for mandatory redeemable
financial instruments of nonpublic entities. Adoption of the statement did not
result in an impact on PremierWest's consolidated financial statements.

In November 2003, the Emerging Issues Task Force (EITF)
reached a consensus that certain quantitative and qualitative disclosures should
be required for debt and marketable equity securities classified as
available-for-sale or held-to-maturity under SFAS No. 115 and No. 124, that are
impaired at the balance sheet date but for which an other-than-temporary
impairment has not been recognized. This EITF consensus is effective for fiscal
years ending after December 15, 2003. Accordingly, PremierWest has adopted this
statement as of December 31, 2003, and the result did not have an impact on
PremierWest's consolidated financial statements.

Reclassifications - Certain reclassifications have been
made to the 2002 and 2001 consolidated financial statements to conform with
current year presentations.

NOTE 2 - AGREEMENT OF MERGER

On September 15, 2003, PremierWest entered into an Agreement
of Merger with Mid Valley Bank, pursuant to which Mid Valley Bank would merge
with and into PremierWest Bank. Mid Valley Bank is a community bank
headquartered in Red Bluff, California, with five branches in the northern
California communities of Red Bluff, Redding, Corning, and Chico. The merger was
approved by Mid Valley Bank shareholders on January 22, 2004, and the
 transaction  closed on January 23, 2004. Mid Valley Bank shareholders will
receive approximately 1,697,677 in PremierWest Bancorp common stock and
$9,811,000 in cash aggregating to a total purchase price of $26.6 million. The
transaction will be accounted for as a purchase accordingly and the results of
operations from the acquisition will be included in the consolidated financial
statements of PremierWest from the date of acquisition forward. As of December
31, 2003, the Company had capitalized and recorded, among other assets,
approximately $371,000 in direct merger related costs.



F-17

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 3 - CASH AND DUE FROM BANKS

The Bank was required to maintain an average reserve balance
of approximately $2.5 million and $6.9 million at December 31, 2003 and 2002,
respectively, with the Federal Reserve Bank or maintain such reserve balances in
the form of cash. This requirement was met by holding cash and maintaining
average reserve balances with the Federal Reserve Bank in excess of these
amounts.

NOTE 4 - INVESTMENT SECURITIES AVAILABLE-FOR-SALE

Investment securities available-for-sale as of December 31
consisted of the following (in thousands):



Gross
      
      Gross
      
      EstimatedAmortized
      
      Unrealized
      
      Unrealized
      
      FairCost
      
      Gains
      
      Losses
      
      Value2003U.S.
      Government and agencysecurities
      $
      3,997
      $
      48
      $
      -
      $
      4,045Mortgage-backed securities andcollateralized
      mortgageobligations
      
      595
      
      12
      
      (2)
      
      605Obligations of state and politicalsubdivisions
      
      13,747
      
      554
      
      -
      
      14,301Corporate bonds
      
      3,957
      
      98
      
      -
      
      4,055Equity securities
      
      345
      
      -
      
      -
      
      345$
      22,641
      $
      712
      $
      (2)
      $
      23,351




F-18

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 4 - INVESTMENT SECURITIES AVAILABLE-FOR-SALE - (continued)



Gross
      
      Gross
      
      EstimatedAmortized
      
      Unrealized
      
      Unrealized
      
      FairCost
      
      Gains
      
      Losses
      
      Value2002U.S.
      Government and agencysecurities
      $
      18,431
      $
      227
      $
      -
      $
      18,658Mortgage-backed securities andcollateralized
      mortgageobligations
      
      1,875
      
      39
      
      (1)
      
      1,913Obligations of state and politicalsubdivisions
      
      16,120
      
      588
      
      -
      
      16,708Corporate bonds
      
      3,964
      
      31
      
      (7)
      
      3,988Equity securities
      
      331
      
      -
      
      -
      
      331$
      40,721
      $
      885
      $
      (8)
      $
      41,598




The following table presents the gross unrealized losses and
fair value of the Bank's investment securities, aggregated by investment
category and length of time that individual securities have been in a continuous
unrealized loss position, at December 31, 2003:



Less Than 12 Months
      
      12 Months or More
      
      TotalUnrealized
      
      
      
      Unrealized
      
      
      
      UnrealizedFair Value
      
      Losses
      
      Fair Value
      
      Losses
      
      Fair Value
      
      LossesMortgage-backed
      securitiesand collateralizedmortgage obligations
      
      $ 127
      
      $ (1)
      
      $ 7
      
      $ (1)
      
      $ 134
      
      $ (2)




F-19

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 4 - INVESTMENT SECURITIES AVAILABLE-FOR-SALE - (continued)

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



Amortized
      
      EstimatedCost
      
      Fair ValueDue
      in one year or less
      $
      7,315
      $
      7,418Due
      after one year through five years
      
      11,505
      
      11,986Due
      after fives through ten years
      
      1,473
      
      1,538Due
      after ten years
      
      1,409
      
      1,459Mortgage-backed securities and collateralizedmortgage
      obligations
      
      594
      
      605Equity securities
      
      345
      
      345$
      22,641
      $
      23,351




Investment securities available-for-sale with a carrying
amount of $19.0 million and $41.6 million at December 31, 2003 and 2002,
respectively, were pledged to secure public deposits, FHLB borrowings,
repurchase agreement deposit accounts, and for other purposes as required or
permitted by law.

Net realized gains on sales of investment securities
available-for-sale were $29,000, $304,000, and $73,000 in 2003, 2002, and 2001,
respectively.



F-20

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 5 - LOANS

Loans as of December 31 consisted of the following (in thousands):



2003
      
      2002Real
      estate - commercial
      
      
      
      $
      284,881
      $
      255,172Real
      estate - construction
      
      
      
      
      54,900
      
      47,221Real
      estate - residential
      
      
      
      
      3,170
      
      3,925Commercial
      
      
      
      
      60,598
      
      46,797Agricultural
      
      
      
      
      12,310
      
      7,410Consumer
      
      
      
      
      34,273
      
      34,648Other
      
      
      
      
      9,631
      
      3,177459,763
      
      398,350Less
      allowance for loan losses
      
      
      
      
      (5,466)
      
      (4,838)Less
      deferred loan fees
      
      
      
      
      (1,325)
      
      (1,238)(6,791)
      
      (6,076)Loans, net of allowance for loan lossesand deferred
      loan fees
      
      
      
      $
      452,972
      $
      392,274




The Bank's market area consists principally of Jackson,
Josephine, Douglas, and Klamath counties of southern Oregon, and Siskiyou and
Shasta counties of northern California. A substantial portion of the Bank's
loans are collateralized by real estate in these geographic areas and,
accordingly, the ultimate collectibility of a substantial portion of the Bank's
loan portfolio is susceptible to changes in the respective local market
conditions.

In the normal course of business, the Bank participates
portions of loans to third parties in order to extend the Bank's lending
capability or to mitigate risk. At December 31, 2003 and 2002, the portion of
these loans participated to third parties (which are not included in the
accompanying consolidated financial statements) totaled approximately $3.9
million and $3.0 million, respectively.



F-21

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 6 - ALLOWANCE FOR LOAN LOSSES

Transactions in the allowance for loan losses for the years
ended December 31 were as follows (in thousands):



2003
      
      2002
      
      2001BALANCE, beginning of year
      $
      4,838
      $
      4,825
      $
      3,476Loan
      loss provision
      
      1,200
      
      1,037
      
      1,163Timberline Bancshares, Inc. allowancefor loan losses
      at date of acquisition
      
      -
      
      -
      
      1,396Loans charged off
      
      (634)
      
      (1,141)
      
      (1,335)Recoveries of loans previouslycharged off
      
      62
      
      117
      
      125BALANCE, end of year
      $
      5,466
      $
      4,838
      $
      4,825




Impaired loans, including loans on nonaccrual status, had a
recorded investment of approximately $385,000 and $3.4 million at December 31,
2003 and 2002, respectively. The Bank's average investment in impaired loans,
measured on the basis of the present value of expected future cash flows
discounted at the loans' effective interest rates, was approximately $1.8
million and $3.2 million during 2003 and 2002, respectively. The total allowance
for loan losses related to these loans at December 31, 2003 and 2002, was
approximately $174,000 and $1.9 million, respectively. Had the impaired loans
performed according to their original terms, additional interest income of
$118,000, $324,000, and $334,000 would have been recognized in 2003, 2002, and
2001, respectively. No interest income has been recognized on impaired loans
during the period of impairment. Further, loans contractually past due 90 days
or more on which the Bank continued to accrue interest at December 31, 2003 and
2002, were insignificant.



F-22

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 7 - PREMISES AND EQUIPMENT

Premises and equipment at December 31 consisted of the
following (in thousands)



2003
      
      2002Land
      and improvements
      $
      3,618
      $
      3,605Buildings and leasehold improvements
      
      15,053
      
      13,769Furniture and equipment
      
      11,388
      
      9,52330,059
      
      26,897Less
      accumulated depreciation and amortization
      
      (9,986)
      
      (8,172)20,073
      
      18,725Construction in progress
      
      1,711
      
      -Premises and equipment, net of accumulateddepreciation and
      amortization
      $
      21,784
      $
      18,725




Depreciation expense totaled $1.9 million, $2.0 million, and
$1.7 million for the years ended December 31, 2003, 2002, and 2001,
respectively.

NOTE 8 - TIME DEPOSITS

Time deposits of $100,000 and over totaled approximately
$42.2 million and $44.8 million at December 31, 2003 and 2002, respectively.

At December 31, 2003, the scheduled annual maturities of all
time deposits were as follows (in thousands):



Years ending December 31,
      
      
      
      
      2004
      
      
      
      $
      87,1502005
      
      
      
      
      21,3192006
      
      
      
      
      5,0832007
      
      
      
      
      9,9352008
      
      
      
      
      3,392Thereafter
      
      
      
      
      133$
      127,012




F-23

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 9 - FEDERAL HOME LOAN BANK
BORROWINGS

The Bank had long-term borrowings outstanding with the
Federal Home Loan Bank totaling $23.1 million and $24.8 million as of December
31, 2003 and 2002, respectively. The Bank makes monthly principal and interest
payments on the long-term borrowings, which mature between 2003 and 2014 and
bear fixed interest at rates ranging from 2.77% to 7.63%. The Bank also
participates in the Cash Management Advance Program with the FHLB. However, as
of December 31, 2003 and 2002, the Bank had no borrowings outstanding under the
this program. All outstanding borrowings with the FHLB are collateralized by a
blanket pledge agreement on the Bank's FHLB stock and any funds, investment
securities available-for-sale, or loans on deposit with the FHLB.

The scheduled repayment of FHLB borrowings is as follows (in thousands):



Years ending December 31,
      
      
      
      
      2004
      
      
      
      $
      6392005
      
      
      
      
      6392006
      
      
      
      
      20,6392007
      
      
      
      
      6332008
      
      
      
      
      466Thereafter
      
      
      
      
      42$
      23,058




NOTE 10 - FEDERAL FUNDS PURCHASED

Federal funds purchased generally mature within one to four
days from the transaction date. Federal funds purchased were insignificant in
2003 and 2002. However, information concerning federal funds purchased for the
year ended December 31, 2001, is summarized as follows (in thousands):



2001Average balance
      during the year
      
      
      
      
      
      
      
      $
      17Average interest
      rate during the year
      
      
      
      
      
      
      
      
      3.4%Maximum
      month-end balance duringthe year
      
      
      
      
      
      
      
      $
      700




The Bank maintains federal funds lines with correspondent
banks as a back-up source of liquidity. As of December 31, 2003, the Bank had
approximately $20.0 million of federal funds lines available to draw against on
an uncollateralized basis.



F-24

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 11 - SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

Securities sold under agreements to repurchase represent
short-term borrowings with maturities which do not exceed 90 days. The following
is a summary of securities sold under agreement to repurchase for the years
ended December 31 (in thousands):



2003
      
      2002
      
      2001Average balance during the year
      
      
      
      $
      6,603
      $
      8,134
      $
      17Average interest rate during the year
      
      
      
      
      0.9%
      
      1.3%
      
      3.4%Maximum month-end balance duringthe year
      
      
      
      $
      9,036
      $
      9,525
      $
      700




NOTE 12 - preferred stock

On November 17, 2003, PremierWest closed a private offering
of 11,000 shares of its Series A Preferred Stock to a group of private
investors, including a director of PremierWest, for $875 per share. Holders of
the preferred stock are entitled to receive cash dividends at the annual rate of
$25 per share, payable when and if declared by the Board of Directors. Such
dividends are not cumulative. Each share of the Series A Preferred Stock is also
convertible into 87.5 shares of PremierWest common stock beginning November 17,
2006, and converts automatically on the fifth anniversary of the issue date. The
shares do not have voting rights except in the event of extraordinary corporate
events, such as a merger in which PremierWest is not the surviving entity. The
Series A Preferred Stock sale yielded net proceeds of $9.6 million.

The preferred stock rank senior to the common stock and have
a liquidation preference of $875 per share plus any declared but unpaid
dividends.

NOTE 13 - OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS

In the normal course of business, the Bank is a party to
financial instruments with off-balance-sheet risk to meet the financing needs of
its customers. These financial instruments include commitments to extend credit
and standby letters of credit. These instruments involve, to varying degrees,
elements of credit and interest-rate risk in excess of amounts recognized in the
accompanying consolidated balance sheets. The contractual amounts of these
instruments reflect the extent of the Bank's involvement in these particular
classes of financial instruments. As of December 31, 2003 and 2002, the Bank had
no commitments to extend credit at below-market interest rates and held no
derivative financial instruments.



F-25

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 13 - OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS - (continued)

The Bank's exposure to credit loss in the event of
nonperformance by another party to the financial instrument for commitments to
extend credit and standby letters of credit is represented by the contractual
amount of those instruments. The Bank uses the same credit policies in making
commitments and conditional obligations as it does for on-balance-sheet
instruments. The distribution of commitments to extend credit approximates the
distribution of loans outstanding.

A summary of the Bank's off-balance-sheet financial
instruments at December 31 is as follows (in thousands):



2003
      
      2002Commitments to extend credit
      
      
      
      
      
      $ 79,032
      
      $ 62,280Standby letters of credit
      
      
      
      
      
      7,086
      
      4,320Total
      off-balance-sheet financial instruments
      
      
      
      
      
      $ 86,118
      
      $ 66,600




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

Standby letters of credit are conditional commitments issued
by the Bank to guarantee the performance of a customer to a third party. These
guaranties are primarily issued to support public and private borrowing
arrangements. The credit risk involved in issuing letters of credit is
essentially the same as that involved in extending loan facilities to customers.
Collateral held, if required, varies as specified above.



F-26

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 14 - INCOME TAXES

The provision for income taxes for the years ended December
31 was as follows (in thousands):



2003
      
      2002
      
      2001Current expense:Federal
      
      $ 2,100
      
      $ 1,514
      
      $ 1,295State
      
      523
      
      305
      
      2382,623
      
      1,819
      
      1,533Deferred expense (benefit):Federal
      
      333
      
      298
      
      (416)State
      
      68
      
      52
      
      (73)401
      
      350
      
      (489)Provision for income taxes
      
      $ 3,024
      
      $ 2,169
      
      $ 1,044




The provision for income taxes results in effective tax rates
which are different than the federal income tax statutory rate. The nature of
the differences for the years ended December 31 were as follows (in thousands):



2003
      
      2002
      
      2001Expected federal income tax provisionat
      statutory rate of 34%
      
      $ 3,069
      
      $ 2,201
      
      $ 1,049State income taxes, net of federal effect
      
      334
      
      253
      
      148Effect of nontaxable interest income, net
      
      (232)
      
      (216)
      
      (234)Life
      insurance
      
      (130)
      
      -
      
      -Other, net
      
      (17)
      
      (69)
      
      81Provision for
      income taxes
      
      $ 3,024
      
      $ 2,169
      
      $ 1,044




F-27

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 14 - INCOME TAXES - (continued)

The components of the net deferred tax assets as of December
31 were approximately as follows (in thousands):



2003
      
      2002Assets:Allowance for
      loan losses
      
      
      
      $
      1,678
      $
      1,383Benefit plans
      
      
      
      
      590
      
      492Other
      
      
      
      
      112
      
      84Total deferred tax assets
      
      
      
      
      2,380
      
      1,959Liabilities:Net unrealized
      gains on investmentsecurities
      available-for-sale
      
      
      
      
      271
      
      335FHLB stock
      dividends
      
      
      
      
      682
      
      644Premises and
      equipment
      
      
      
      
      1,296
      
      791Intangibles and
      other
      
      
      
      
      653
      
      374Total deferred tax
      liabilities
      
      
      
      
      2,902
      
      2,144Net deferred tax assets
      (liabilities)
      
      
      
      $
      (522)
      $
      (185)




Management believes, primarily based upon the Bank's
historical performance, that deferred tax assets will be recognized in the
normal course of operations and, accordingly, management has not reduced
deferred tax assets by a valuation allowance.



F-28

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 15 - BASIC AND DILUTED EARNINGS PER COMMON SHARE

The numerators and denominators used in computing basic and
diluted earnings per common share for the years ended December 31 are summarized
as follows (in thousands, except per share amounts):



AverageNet Income
      
      Shares
      
      Per Share(Numerator)
      
      (Denominator)
      
      Amount2003Basic earnings per common share -income available
      to commonshareholders and
      Series APreferred Stock
      
      
      
      
      $
      6,003
      
      12,271,546
      $
      0.49Effect of assumed conversion ofstock options
      
      
      
      
      
      -
      
      91,659Diluted earnings per common share
      
      
      
      
      $
      6,003
      
      12,363,205
      $
      0.492002Basic earnings per common share -income available
      to commonshareholders
      
      
      
      
      $
      4,304
      
      12,091,491
      $
      0.35Effect of assumed conversion ofstock options
      
      
      
      
      
      -
      
      79,276Diluted earnings per common share
      
      
      
      
      $
      4,304
      
      12,170,767
      $
      0.352001Basic earnings per common share -income available
      to commonshareholders
      
      
      
      
      $
      2,040
      
      11,369,812
      $
      0.18Effect of assumed conversion ofstock options
      
      
      
      
      
      -
      
      123,491Diluted earnings per common share
      
      
      
      
      $
      2,040
      
      11,493,303
      $
      0.18




F-29

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 16 - TRANSACTIONS WITH RELATED PARTIES

Certain officers and directors (and the companies with which
they are associated) are customers of, and have had banking transactions with,
the Bank in the ordinary course of business. In addition, the Bank expects to
continue to have such banking transactions in the future. All loans, and
commitments to lend, to such parties are generally made on the same terms,
including interest rates and collateral, as those prevailing at the time for
comparable transactions with other persons. In the opinion of management, these
transactions do not involve more than the normal risk of collectibility or
present any other unfavorable features.

An analysis of the activity with respect to loans outstanding
to directors and executive officers of the Bank and their affiliates for the
years ended December 31 is as follows (in thousands):



2003
      
      2002Beginning
      balance
      
      
      
      
      
      
      
      $ 16,186
      
      $ 7,885Additions
      
      
      
      
      
      
      
      8,304
      
      12,745Repayments
      
      
      
      
      
      
      
      (11,061)
      
      (4,444)Ending balance
      
      
      
      
      
      
      
      $ 13,429
      
      $ 16,186




NOTE 17 - BENEFIT PLANS

401(k) profit sharing plan - The Bank maintains a 401(k)
profit sharing plan (the Plan) that covers substantially all full-time
employees. Employees may make voluntary tax deferred contributions to the Plan,
and the Bank's contributions to the Plan are at the discretion of the Board of
Directors, not to exceed the amount deductible for federal income tax purposes.
Employees vest in the Bank's contributions to the Plan over a period of seven
years. Total amounts charged to operations under the Plan were approximately
$166,000, $160,000, and $106,000 for the years ended December 31, 2003, 2002,
and 2001, respectively.

Employee stock ownership plan - The Bank sponsored a
leveraged employee stock ownership plan (ESOP) that covered substantially all
previous employees of United Bancorp (a company previously acquired by
PremierWest). The Bank made annual contributions to the ESOP. The amount of the
annual contribution was discretionary, except that it had to be sufficient to
enable the ESOP to service its debt. The debt of the ESOP consisted of notes
payable to KeyBank with interest at fixed rates from 7.00% to 7.70%. The debt
was due in quarterly installments and matured in 2003. The initial ESOP shares
were pledged as collateral for the debt. As the debt was repaid, shares were
released and allocated to former United Bancorp employees currently employed by
the Bank, based on the proportion of debt paid. The debt of the ESOP was
recorded as a liability, and the shares pledged as collateral were reported as
unearned ESOP compensation in the shareholders' equity section of the
accompanying consolidated balance sheets. As shares were released from
collateral, the Bank reported compensation  expense   equal   to   the   current
market price of the shares for all shares acquired by the ESOP. The difference
between the allocated shares' market value and the cost of the allocated shares
in 2003, 2002, and 2001 was approximately $8,000, $91,000, and $70,000,
respectively, and is included in salaries and employee benefits expense in the
accompanying consolidated statements of income and in common stock in the
accompanying consolidated statements of changes in shareholders' equity. ESOP
compensation expense related to the payment of debt was approximately $16,000,
$146,000, and $221,000 in 2003, 2002, and 2001, respectively. The ESOP shares
have been considered outstanding for earnings per share computations. During
2003, the ESOP was terminated and all shares were distributed to the plan's
participants.



F-30

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 17 - BENEFIT PLANS - (continued)

Shares held by the ESOP as of December 31, 2002, and prior to
its termination were classified as follows:



2002Allocated
      shares:Prior to January
      1, 1993
      
      
      
      
      
      
      64,748Subsequent to
      December 31, 1992
      
      
      
      
      
      
      529,476594,224Unallocated
      shares
      
      
      
      
      
      
      26,113Total ESOP shares
      
      
      
      
      
      
      620,337




The approximate fair market value of the Bank's unallocated
shares at December 31, 2002, was $157,000.

Executive supplemental retirement and severance plans -
In connection with previous acquisitions of United Bancorp and Timberline
Bancshares, Inc., the Company entered into various severance, noncompete, and
retirement agreements with previous executives and Board members of United
Bancorp and Timberline Bancshares, Inc. As of December 31, 2003 and 2002, the
Bank's recorded liability pursuant to these collective agreements was $1.2
million and $1.3 million, respectively. Payments on these plans are generally
made on a monthly or quarterly basis and will continue until all liabilities are
paid in full in 2015. To support its obligations under these arrangements, the
Bank acquired bank-owned life insurance policies which had aggregate cash
surrender values of $3.0 million and $2.9 million as of December 31, 2003 and
2002, respectively. For the years ended December 31, 2003, 2002, and 2001, the
Bank recognized expenses relating to these agreements of $230,000, $503,000, and
$190,000, respectively.



F-31

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 17 - BENEFIT PLANS - (continued)

During 2002, the Bank entered into supplemental retirement
plans for key executive officers. These plans provide for retirement benefits
which increase annually until each executive reaches age 65 and will be paid out
over a 15-year period following the retirement of covered executives. Also to
support its obligations under these plans and to provide death benefits to other
selected employees, the Bank has acquired bank-owned life insurance with a cash
surrender value of $4.8 million and $4.6 million at December 31, 2003 and 2002,
respectively. As of December 31, 2003 and 2002, the Bank's liability pursuant to
these supplemental retirement plans was $228,000 and $31,000, respectively. For
the years ended December 31, 2003 and 2002, related expenses of $197,000 and
$31,000 were recorded, respectively.

NOTE 18 - STOCK OPTION PLAN

The Company has a stock option plan (the Stock Option Plan)
under which it may grant Incentive Stock Options (ISOs) and nonqualified stock
options (NSOs) to key employees. The option price of ISOs is the fair market
value at the date of grant, and the option price of NSOs is a price not less
than 85% of the fair market value at the date of grant. The options generally
vest over time, and all options generally expire after a period of ten years.
However, the Board has the right to suspend or terminate the Stock Option Plan
at any time, except with respect to the remaining options outstanding.

At December 31, 2003, approximately 688,000 shares reserved
under the Stock Option Plan were available for future grant. Activity, after
giving retroactive effect for the 5% stock dividend in 2003, related to the
Stock Option Plan for the years ended December 31 was as follows:



2003
      
      2002
      
      2001Weighted-
      
      
      
      Weighted-
      
      
      
      Weighted-Average
      
      
      
      Average
      
      
      
      AverageOptions
      
      Exercise
      
      Options
      
      Exercise
      
      Options
      
      ExerciseOutstanding
      
      Price
      
      Outstanding
      
      Price
      
      Outstanding
      
      PriceBalance, beginning of year
      
      
      
      
      438,672
      
      $ 5.66
      
      525,758
      
      $4.23
      
      657,733
      
      $ 3.93Granted
      
      
      
      
      96,813
      
      $ 6.79
      
      122,483
      
      $6.52
      
      5,512
      
      $ 4.77Forfeited
      
      
      
      
      (8,645)
      
      $ 1.85
      
      (30,804)
      
      $4.50
      
      (62,700)
      
      $ 4.05Exercised
      
      
      
      
      (16,563)
      
      $ 6.75
      
      (178,765)
      
      $2.23
      
      (74,787)
      
      $ 1.90Balance, end of year
      
      
      
      
      510,277
      
      $ 5.98
      
      438,672
      
      $5.66
      
      525,758
      
      $ 4.23




F-32

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 18 - STOCK OPTION PLAN - (continued)

Information regarding the number, weighted-average exercise
price, and weighted-average remaining contractual life of options by range of
exercise price at December 31, 2003, is as follows:



Options Outstanding
      
      Exercisable OptionsWeighted-Weighted-
      
      Average
      
      
      
      Weighted-Average
      
      Remaining
      
      
      
      AverageExercise
      
      Number of
      
      Exercise
      
      Contractual
      
      Number
      
      ExercisePrice Range
      
      Options
      
      Price
      
      Life (Years)
      
      of Options
      
      Price$0 - $1.00
      
      28,200
      
      $ 0.92
      
      1.00
      
      28,200
      
      $ 0.92$1.01-$2.00
      
      12,155
      
      $ 1.51
      
      2.00
      
      12,155
      
      $ 1.51$2.01-$3.00
      
      27,380
      
      $ 2.74
      
      3.00
      
      27,380
      
      $ 2.74$3.01-$4.00
      
      11,408
      
      $ 3.84
      
      5.00
      
      11,408
      
      $ 3.84$4.01-$5.00
      
      32,448
      
      $ 4.56
      
      6.61
      
      26,935
      
      $ 4.51$5.01-$6.00
      
      16,538
      
      $ 5.22
      
      8.00
      
      -
      
      $ -$6.01-$7.00
      
      195,927
      
      $ 6.73
      
      8.78
      
      81,916
      
      $ 6.70$7.01-$8.00
      
      185,221
      
      $ 7.13
      
      4.16
      
      123,865
      
      $ 7.13$8.01-$9.00
      
      1,000
      
      $ 8.24
      
      10.00
      
      -
      
      $ -510,277
      
      $ 5.98
      
      5.95
      
      311,859
      
      $ 5.50




NOTE 19 - COMMITMENTS AND CONTINGENCIES

Operating lease commitments - As of December 31, 2003,
the Bank leased certain properties. Future minimum lease commitments are as
follows (in thousands):



Years ending December 31,
      
      
      
      
      2004
      
      
      
      $
      1972005
      
      
      
      
      1662006
      
      
      
      
      1202007
      
      
      
      
      712008
      
      
      
      
      72Thereafter
      
      
      
      
      1,137$
      1,763




Rental expense for all operating leases was $271,000,
$253,000, and $350,000 for the years ended December 31, 2003, 2002, and 2001,
respectively.



F-33

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 19 - COMMITMENTS AND CONTINGENCIES - (continued)

Legal contingencies - The Company may become a defendant
in certain claims and legal actions arising in the ordinary course of business.
In the opinion of management, after consultation with legal counsel, there are
no current matters expected to have a material adverse effect on the
consolidated financial condition of the Company.

NOTE 20 - ESTIMATED FAIR VALUES OF FINANCIAL INSTRUMENTS

The following disclosures are made in accordance with the
provisions of SFAS No. 107, "Disclosures About Fair Value of Financial
Instruments," which requires the disclosure of fair value information about
financial instruments where it is practicable to estimate that value.

In cases where quoted market values are not available, the
Bank primarily uses present value techniques to estimate the fair values of its
financial instruments. Valuation methods require considerable judgment, and the
resulting estimates of fair value can be significantly affected by the
assumptions made and methods used. Accordingly, the estimates provided herein do
not necessarily indicate amounts which could be realized in a current market
exchange.

In addition, as the Bank normally intends to hold the
majority of its financial instruments until maturity, it does not expect to
realize many of the estimated amounts disclosed. The disclosures also do not
include estimated fair value amounts for items which are not defined as
financial instruments but which have significant value. These include such
off-balance-sheet items as core deposit intangibles on nonacquired deposits. The
Bank does not believe that it would be practicable to estimate a
representational fair value for these types of items as of December 31, 2003 and
2002.

Because SFAS No. 107 excludes certain financial instruments
and all nonfinancial instruments from its disclosure requirements, any
aggregation of the fair value amounts presented would not represent the
underlying value of the Bank.

The estimated fair values of the Bank's significant
on-balance-sheet financial instruments at December 31 were as follows (in
thousands):



2003
      
      2002Carrying
      
      Estimated
      
      Carrying
      
      EstimatedValue
      
      Fair Value
      
      Value
      
      Fair ValueFinancial assets:Cash
      and cash equivalents
      
      
      $
      50,349
      $
      50,349
      $
      41,437
      $
      41,437Interest-bearing deposits with FHLB
      
      
      
      5
      $
      5
      $
      208
      $
      208Investment securities available-for-sale
      
      
      $
      23,351
      $
      23,351
      $
      41,598
      $
      41,598FHLB
      stock
      
      
      $
      1,792
      $
      1,792
      $
      1,696
      $
      1,696Loans, net
      
      
      $
      452,972
      $
      452,683
      $
      392,274
      $
      393,428




F-34

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 20 - ESTIMATED FAIR VALUES OF FINANCIAL INSTRUMENTS
- (continued)



2003
      
      2002Carrying
      
      Estimated
      
      Carrying
      
      EstimatedValue
      
      Fair Value
      
      Value
      
      Fair ValueFinancial liabilities:Deposits
      
      
      $
      475,746
      $
      477,804
      $
      428,337
      $
      430,661FHLB
      borrowings
      
      
      $
      23,058
      $
      23,483
      $
      24,847
      $
      25,304Securities sold under agreements torepurchase
      
      
      $
      3,401
      $
      3,401
      $
      8,890
      $
      8,890




NOTE 21 - REGULATORY MATTERS

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

Quantitative measures established by regulation to ensure
capital adequacy require PremierWest and the Bank to maintain minimum amounts
and ratios (set forth in the following tables) of Tier 1 capital to average
assets, and Tier 1 and total capital to risk-weighted assets (all as defined in
the regulations). Management believes that as of December 31, 2003 and 2002,
PremierWest and the Bank met or exceeded all relevant capital adequacy
requirements.

As of December 31, 2003, the most recent notification from
the regulators categorized PremierWest and the Bank as well capitalized under
the regulatory framework for prompt correction action. To be categorized as well
capitalized, PremierWest and the Bank must maintain minimum total risk-based,
Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the following
table. There are no conditions or events since the notification from the
regulators that management believes would change PremierWest's or the Bank's
regulatory capital categorization.



F-35

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 21 - REGULATORY MATTERS - (continued)

PremierWest's actual and required capital amounts and ratios
are presented in the following table (amounts in thousands):



RegulatoryMinimum To BeRegulatory
      
      Well
      CapitalizedMinimum To Be
      
      Under PromptAdequately
      
      CorrectiveActual
      
      Capitalized
      
      Action ProvisionsAmount
      
      Ratio
      
      Amount
      
      Ratio
      
      Amount
      
      RatioDecember 31, 2003Tier 1 capital
      (toaverage assets)
      
      
      
      $ 57,047
      
      10.3%
      
      $ 22,133
      
      >4.0%
      
      N/A
      
      N/ATier 1 capital
      (to risk-weighted assets)
      
      
      
      $ 57,047
      
      11.1%
      
      $ 20,473
      
      >4.0%
      
      N/A
      
      N/ATotal capital
      (to risk-weighted assets)
      
      
      
      $ 62,513
      
      12.2%
      
      $ 40,946
      
      >8.0%
      
      N/A
      
      N/ADecember 31, 2002Tier 1 capital
      (toaverage assets)
      
      
      
      $ 41,268
      
      8.1%
      
      $ 20,319
      
      >4.0%
      
      N/A
      
      N/ATier 1 capital
      (to risk-weighted assets
      
      
      
      $ 41,268
      
      9.4%
      
      $ 17,527
      
      >4.0%
      
      N/A
      
      N/ATotal capital
      (to risk-weighted assets
      
      
      
      $ 46,106
      
      10.5%
      
      $ 35,054
      
      >8.0%
      
      N/A
      
      N/A




F-36

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 21 - REGULATORY MATTERS - (continued)

The Bank's actual and required capital amounts and ratios are
presented in the following table (amounts in thousands):



RegulatoryMinimum To BeRegulatory
      
      Well
      CapitalizedMinimum To Be
      
      Under PromptAdequately
      
      CorrectiveActual
      
      Capitalized
      
      Action ProvisionsAmount
      
      Ratio
      
      Amount
      
      Ratio
      
      Amount
      
      RatioDecember 31, 2003Tier 1 capital
      (toaverage assets)
      
      
      
      $ 55,914
      
      10.1%
      
      $ 22,108
      
      >4.0%
      
      $ 27,635
      
      >5.0%Tier 1 capital
      (to risk-weighted assets)
      
      
      
      $ 55,914
      
      10.9%
      
      $ 20,445
      
      >4.0%
      
      $ 30,668
      
      >6.0%Total capital
      (to risk-weighted assets)
      
      
      
      $ 61,380
      
      12.0%
      
      $ 40,890
      
      >8.0%
      
      $ 51,113
      
      >10.0%December 31, 2002Tier 1 capital
      (to averageaverage assets)
      
      
      
      $ 40,438
      
      8.0%
      
      $ 20,312
      
      >4.0%
      
      $ 25,390
      
      >5.0%Tier 1 capital
      (to risk-weighted assets)
      
      
      
      $ 40,438
      
      9.2%
      
      $ 17,513
      
      >4.0%
      
      $ 26,269
      
      >6.0%Total capital
      (to risk-weighted assets)
      
      
      
      $ 45,276
      
      10.3%
      
      $ 35,025
      
      >8.0%
      
      $ 43,782
      
      >10.0%




F-37

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 22 - PARENT COMPANY FINANCIAL INFORMATION

Condensed financial information for PremierWest (parent
company only) is presented as follows (in thousands):



CONDENSED BALANCE SHEETSDecember 31,2003
      
      2002ASSETSCash
      and cash equivalents
      
      
      
      $
      395
      $
      500Investment in subsidiary
      
      
      
      
      63,618
      
      48,342Premises and equipment
      
      
      
      
      -
      
      -Other assets
      
      
      
      
      742
      
      357Total assets
      
      
      
      $
      64,755
      $
      49,199LIABILITIESESOP
      notes payable
      
      
      
      $
      -
      $
      16Other liabilities
      
      
      
      
      4
      
      11Total
      liabilities
      
      
      
      
      4
      
      27SHAREHOLDERS' EQUITY
      
      
      
      
      64,751
      
      49,172Total
      liabilities and shareholders' equity
      
      
      
      $
      64,755
      $
      49,199




F-38

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 22 - PARENT COMPANY FINANCIAL INFORMATION - (continued)



CONDENSED STATEMENTS OF INCOMEYears Ended December 31,2003
      
      2002
      
      2001Operating income
      
      
      
      $
      30
      $
      52
      $
      197Operating expense
      
      
      
      
      107
      
      154
      
      189(Loss) income before provisionfor income
      taxes, and equity inundistributed
      net earnings ofsubsidiary
      
      
      
      
      (77)
      
      (102)
      
      8Provision for income taxes
      
      
      
      
      -
      
      -
      
      (3)(Loss) income before dividends fromsubsidiary, and
      equity in undistri-buted net
      earnings of subsidiary
      
      
      
      
      (77)
      
      (102)
      
      5Equity in undistributed net earnings ofsubsidiary
      
      
      
      
      6,080
      
      4,406
      
      2,035NET
      INCOME
      
      
      
      $
      6,003
      $
      4,304
      $
      2,040




F-39

---



PREMIERWEST BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

---



NOTE 22 - PARENT COMPANY FINANCIAL INFORMATION - (continued)



CONDENSED
      STATEMENTS OF CASH FLOWSYears Ended December 31,2003
      
      2002
      
      2001CASH
      FLOWS FROM OPERATINGACTIVITIESNet
      income
      
      $
      6,003
      $
      4,304
      $
      2,040Adjustments to reconcile net income tonet cash from
      operating activities:Depreciation and amortization
      
      
      -
      
      -
      
      26Equity in undistributed netearnings of
      subsidiary
      
      
      (6,080)
      
      (4,406)
      
      (2,035)Income tax benefit of stockoptions
      exercised
      
      
      38
      
      192
      
      71Other, net
      
      
      (81)
      
      (937)
      
      107Net cash from
      operatingactivities
      
      
      (120)
      
      (847)
      
      209CASH
      FLOWS FROM FINANCINGACTIVITIESPayments on ESOP notes payable
      
      
      (16)
      
      (146)
      
      (221)Proceeds from stock optionsexercised
      
      
      31
      
      572
      
      119Net cash from
      financingactivities
      
      
      15
      
      426
      
      (102)NET
      INCREASE (DECREASE) INCASH
      AND CASH EQUIVALENTS
      
      
      (105)
      
      (421)
      
      107CASH
      AND CASH EQUIVALENTS,beginning of year
      
      
      500
      
      921
      
      814CASH
      AND CASH EQUIVALENTS,end
      of year
      
      $
      395
      $
      500
      $
      921




F-40

---

Exhibit 23.1





CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT



As independent public accountants, we hereby consent to the
incorporation of our report dated January 15, 2004, relating to the audited
consolidated financial statements of PremierWest Bancorp and Subsidiary as of
December 31, 2003 and 2002, and for the years then ended included in the Form
10-K, into the Company's Registration Statement File No. 000-50332.

/s/ Moss Adams LLP



Portland, Oregon
March 9, 2004



---



Exhibit 23.2





CONSENT OF INDEPENDENT AUDITORS



We consent to the incorporation by reference in the
Registration Statement (Form S-8) pertaining to the 2002 PremierWest Bancorp
Stock Option Plan of our report dated January 25, 2002, with respect to the
consolidated financial statements of PremierWest Bancorp and Subsidiary for the
year ended December 31, 2001, included in the Annual Report (Form 10-K) for the
year ended December 31, 2003.

/s/ Symonds, Evans & Company, P.C.



Portland, Oregon
March 5, 2004





---



Exhibit 31.1



CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY
ACT OF 2002

I, John L. Anhorn, certify that:

1. I have reviewed this annual report on Form 10-K of PremierWest
    Bancorp.;

2. Based on my knowledge, this annual report does not
    contain any untrue statement of a material fact or omit to state a material
    fact necessary to make the statements made, in light of the circumstances
    under which such statements were made, not misleading with respect to the
    period covered by this annual report;

3. Based on my knowledge, the financial statements, and other financial
    information included in this annual report, fairly present in all material
    respects the financial condition, results of operations and cash flows of
    the registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officer(s) and I are
    responsible for establishing and maintaining disclosure controls and
    procedures (as defined in Exchange Act Rules 13a-15(e) and 15(d)-(e)) for
    the registrant and have:

a) Designed such disclosure controls and procedures,
        or caused such disclosure controls and procedures to be designed under
        our supervision, to ensure that material information relating to the
        registrant, including its consolidated subsidiaries, is made known to us
        by others within those entities, particularly during the period in which
        this annual report is being prepared;

b) Evaluated the effectiveness of the registrant's
        disclosure controls and procedures presented in this report our
        conclusions about the effectiveness of the disclosure controls and
        procedures as of the end of the period covered by this annual report
        based on such evaluation; and

c) Disclosed in this report any change in the
        registrant's internal control over financial reporting that occurred
        during the registrants most recent fiscal quarter (the registrants
        fourth fiscal quarter in the case of an annual report) that has
        materially affected, or is reasonably likely to affect, the registrant's
        internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I
    have disclosed, based on our most recent evaluation of internal control over
    financial reporting, to the registrant's auditors and the audit committee of
    the registrant's board of directors (or persons performing the equivalent
    functions):

a) All significant deficiencies and material
        weaknesses in the design or operation of internal control over financial
        reporting which are reasonably likely to adversely affect the
        registrant's ability to record, process, summarize and report financial
        information; and

b) Any fraud, whether or not material, that involves
        management or other employees who have a significant role in the
        registrant's internal control over financial reporting.





Date: March 9,
      2004
      /s/ JOHN L.
      ANHORNJohn L. Anhorn
      President and Chief Executive Officer






---



Exhibit 31.2



CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY
ACT OF 2002

I, Tom Anderson, certify that:

1. I have reviewed this annual report on Form 10-K of PremierWest
    Bancorp.;

2. Based on my knowledge, this annual report does not
    contain any untrue statement of a material fact or omit to state a material
    fact necessary to make the statements made, in light of the circumstances
    under which such statements were made, not misleading with respect to the
    period covered by this annual report;

3. Based on my knowledge, the financial statements, and other financial
    information included in this annual report, fairly present in all material
    respects the financial condition, results of operations and cash flows of
    the registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officer(s) and I are
    responsible for establishing and maintaining disclosure controls and
    procedures (as defined in Exchange Act Rules 13a-15(e) and 15(d)-(e)) for
    the registrant and have:

a) Designed such disclosure controls and procedures,
        or caused such disclosure controls and procedures to be designed under
        our supervision, to ensure that material information relating to the
        registrant, including its consolidated subsidiaries, is made known to us
        by others within those entities, particularly during the period in which
        this annual report is being prepared;

b) Evaluated the effectiveness of the registrant's
        disclosure controls and procedures presented in this report our
        conclusions about the effectiveness of the disclosure controls and
        procedures as of the end of the period covered by this annual report
        based on such evaluation; and

c) Disclosed in this report any change in the
        registrant's internal control over financial reporting that occurred
        during the registrants most recent fiscal quarter (the registrants
        fourth fiscal quarter in the case of an annual report) that has
        materially affected, or is reasonably likely to affect, the registrant's
        internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I
    have disclosed, based on our most recent evaluation of internal control over
    financial reporting, to the registrant's auditors and the audit committee of
    the registrant's board of directors (or persons performing the equivalent
    functions):

a) All significant deficiencies and material
        weaknesses in the design or operation of internal control over financial
        reporting which are reasonably likely to adversely affect the
        registrant's ability to record, process, summarize and report financial
        information; and

b) Any fraud, whether or not material, that involves
        management or other employees who have a significant role in the
        registrant's internal control over financial reporting.





Date: March 9,
      2004
      /s/ TOM
      ANDERSONTom Anderson
      Chief Financial Officer and Principal Accounting Officer




---



Exhibit 32.1



CERTIFICATION PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY
ACT OF 2002



In connection with
the Annual Report of PremierWest Bancorp (the "Company") on Form 10-K for the
year ending December 31, 2003, as filed with the Securities and Exchange
Commission on the date hereof (the "Report"), I, John L. Anhorn, the President
and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002, that:

1. The Report fully complies with the requirements of Section 13(a) or
    15(d) of the Securities Exchange Act of 1934; and
2. The information contained in the Report fairly presents, in all material
    respects, the financial condition and result of operations of the Company
    for the period certified.



This certification
is being furnished solely to comply with the requirements of 18 U.S.C. Section
1350, and shall not be incorporated by reference into any of the Company's
filings under the Securities Act of 1933 or the Securities Exchange Act of 1934,
or otherwise be deemed to be filed as part of the Report or under such Acts.



|Date: March 9,
    2004 | /s/ JOHN L.
    ANHORNJohn L. Anhorn
    President and Chief Executive Officer
|----------------------- | ------------------------------------------------------------------------------





---



Exhibit 32.2



CERTIFICATION PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



In connection with
the Annual Report of PremierWest Bancorp (the "Company") on Form 10-K for the
year ending December 31, 2003, as filed with the Securities and Exchange
Commission on the date hereof (the "Report"), I, Tom Anderson, the Chief
Financial Officer and Principal Accounting Officer of the Company, certify,
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that:



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

2.     The information contained in the Report
fairly presents, in all material respects, the financial condition and result of
operations of the Company for the period certified.

This certification
is being furnished solely to comply with the requirements of 18 U.S.C. Section
1350, and shall not be incorporated by reference into any of the Company's
filings under the Securities Act of 1933 or the Securities Exchange Act of 1934,
or otherwise be deemed to be filed as part of the Report or under such Acts.



Date: March 9,
      2004
      /s/ TOM
      ANDERSONTom Anderson
      Chief Financial Officer and Principal Accounting Officer




---

---