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

                                   FORM 10-Q

                [X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                 For the quarterly period ended June 30, 2003

                                      OR

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

For the transition period from ____________ to _____________

Commission File Number 0-11487

                        LAKELAND FINANCIAL CORPORATION
            (Exact name of registrant as specified in its charter)

        INDIANA                                  35-1559596
(State or other jurisdiction of               (I.R.S. Employer
incorporation or organization)              Identification Number)

202 East Center Street
P.O. Box 1387, Warsaw, Indiana                   46581-1387
(Address of principal executive offices)         (Zip Code)

Registrant's telephone number, including area code (574)267-6144

Indicate  by check  mark  whether  the  registrant  (1) has filed all  reports
required to be filed by Section 13 or 15(d) of the Securities  Exchange Act of
1934  during the  preceding  12 months (or for such  shorter  period  that the
registrant  was  required to file such  reports),  and (2) has been subject to
such filing requirements for the past 90 days.
                                YES [x] NO [ ]

Indicate by check mark  whether the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).
                                YES [x] NO [ ]

Indicate the number of shares  outstanding of each of the issuer's  classes of
common stock, as of the last practicable date.

            Class                      Outstanding at July 31, 2003
Common Stock, No Par Value                     5,772,032




                        LAKELAND FINANCIAL CORPORATION

                          Form 10-Q Quarterly Report

                               Table of Contents


                                    PART I.

                                                          Page Number

Item 1.  Financial Statements . . . . . . . . . . . . . . . . . . .  1
Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations  . . . . . . 10
Item 3.  Quantitative and Qualitative Disclosures About Market Risk 25
Item 4.  Controls and Procedures  . . . . . . . . . . . . . . . . . 25

                                   PART II.

Item 1.  Legal Proceedings  . . . . . . . . . . . . . . . . . . . . 29
Item 2.  Changes in Securities and Use of Proceeds  . . . . . . . . 29
Item 3.  Defaults Upon Senior Securities  . . . . . . . . . . . . . 29
Item 4.  Submission of Matters to a Vote of Security Holders  . . . 29
Item 5.  Other Information  . . . . . . . . . . . . . . . . . . . . 30
Item 6.  Exhibits and Reports on Form 8-K . . . . . . . . . . . . . 30

Form 10-Q Signature Page. . . . . . . . . . . . . . . . . . . . . . 31





                                                      Part 1
                                          LAKELAND FINANCIAL CORPORATION
                                           ITEM 1 - FINANCIAL STATEMENTS


                                          LAKELAND FINANCIAL CORPORATION
                                            CONSOLIDATED BALANCE SHEETS
                                     As of June 30, 2003 and December 31, 2002
                                                  (in thousands)

                                                   (Page 1 of 2)



                                                                                      June 30,     December 31,
                                                                                        2003           2002
                                                                                    ------------   ------------
                                                                                     (Unaudited)
                                                                                            
ASSETS
Cash and cash equivalents:
  Cash and due from banks                                                           $     56,412   $     74,149
  Short-term investments                                                                   7,184         13,000
                                                                                    ------------   ------------
     Total cash and cash equivalents                                                      63,596         87,149

Securities available-for-sale:
  U. S. Treasury and government agency securities                                         14,164         17,284
  Mortgage-backed securities                                                             211,228        222,036
  State and municipal securities                                                          45,928         34,785
                                                                                    ------------   ------------
     Total securities available-for-sale
     (carried at fair value)                                                             271,320        274,105

Real estate mortgages held-for-sale                                                       11,230         10,395

Loans:
  Total loans                                                                            839,355        822,676
  Less: Allowance for loan losses                                                          9,786          9,533
                                                                                    ------------   ------------
     Net loans                                                                           829,569        813,143

Land, premises and equipment, net                                                         26,286         24,768
Accrued income receivable                                                                  4,943          4,999
Goodwill                                                                                   4,970          4,970
Other intangible assets                                                                      968          1,042
Other assets                                                                              26,691         27,215
                                                                                    ------------   ------------
     Total assets                                                                   $  1,239,573   $  1,247,786
                                                                                    ============   ============

                                                    (Continued)


                                                                1




                                          LAKELAND FINANCIAL CORPORATION
                                            CONSOLIDATED BALANCE SHEETS
                                     As of June 30, 2003 and December 31, 2002
                                (in thousands except for share and per share data)

                                                   (Page 2 of 2)


                                                                                      June 30,     December 31,
                                                                                        2003           2002
                                                                                    ------------   ------------
                                                                                     (Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                            
LIABILITIES
Deposits:
  Noninterest bearing deposits                                                      $    183,436   $    192,787
  Interest bearing deposits                                                              782,808        720,538
                                                                                    ------------   ------------
     Total deposits                                                                      966,244        913,325

Short-term borrowings:
  Federal funds purchased                                                                 17,000         30,000
  Securities sold under agreements
    to repurchase                                                                         98,736        124,968
  U.S. Treasury demand notes                                                               1,848          4,000
  Other borrowings                                                                        10,000         26,000
                                                                                    ------------   ------------
     Total short-term borrowings                                                         127,584        184,968

Accrued expenses payable                                                                   7,430         12,503
Other liabilities                                                                          1,367          2,417
Long-term borrowings                                                                      30,047         31,348
Guaranteed preferred beneficial interests in
  Company's subordinated debentures                                                       19,358         19,345
                                                                                    ------------   ------------
     Total liabilities                                                                 1,152,030      1,163,906

STOCKHOLDERS' EQUITY
Common stock: No par value, 90,000,000 shares authorized,
  5,817,459 shares issued and 5,773,731 outstanding as of
  June 30, 2003, and 5,813,984 shares issued and 5,767,010
  outstanding at December 31, 2002                                                         1,453          1,453
Additional paid-in capital                                                                 9,671          8,537
Retained earnings                                                                         75,873         70,819
Accumulated other comprehensive income                                                     1,373          3,937
Treasury stock, at cost                                                                     (827)          (866)
                                                                                    ------------   ------------
     Total stockholders' equity                                                           87,543         83,880
                                                                                    ------------   ------------

     Total liabilities and stockholders' equity                                     $  1,239,573   $  1,247,786
                                                                                    ============   ============
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>


                                                                2





                                          LAKELAND FINANCIAL CORPORATION
                            CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                         For the Three Months and Six Months Ended June 30, 2003 and 2002
                                (in thousands except for share and per share data)

                                                    (Unaudited)

                                                   (Page 1 of 2)



                                                          Three Months Ended             Six Months Ended
                                                               June 30,                      June 30,
                                                      ---------------------------   ---------------------------
                                                          2003           2002           2003           2002
                                                      ------------   ------------   ------------   ------------
                                                                                      
INTEREST AND DIVIDEND INCOME
- ----------------------------
Interest and fees on loans: Taxable                   $     12,077   $     12,315   $     23,910   $     24,651
                            Tax exempt                          66             34            129             67
                                                      ------------   ------------   ------------   ------------
   Total loan income                                        12,143         12,349         24,039         24,718
Short-term investments                                          58             64             85             92
Securities:
 U.S. Treasury and government agency securities                145            342            315            737
 Mortgage-backed securities                                  2,694          3,039          5,626          5,797
 State and municipal securities                                497            400            925            800
 Other debt securities                                           0             87              0            202
                                                      ------------   ------------   ------------   ------------
   Total interest and dividend income                       15,537         16,281         30,990         32,346

INTEREST EXPENSE
- ----------------
Interest on deposits                                         3,702          4,226          7,488          8,578
Interest on short-term borrowings                              313            635            653          1,555
Interest on long-term debt                                     771            755          1,540          1,327
                                                      ------------   ------------   ------------   ------------
   Total interest expense                                    4,786          5,616          9,681         11,460
                                                      ------------   ------------   ------------   ------------
NET INTEREST INCOME                                         10,751         10,665         21,309         20,886
- -------------------
Provision for loan losses                                      717            747          1,384          1,249
                                                      ------------   ------------   ------------   ------------
NET INTEREST INCOME AFTER
PROVISION FOR LOAN LOSSES                                   10,034          9,918         19,925         19,637
- -------------------------                             ------------   ------------   ------------   ------------
NONINTEREST INCOME
- ------------------
Trust and brokerage fees                                       565            641          1,175          1,299
Service charges on deposit accounts                          1,736          1,739          3,400          3,137
Other income (net)                                           1,431            814          2,450          1,742
Net gains on the sale of real estate mortgages
  held-for-sale                                              1,193            350          2,272            711
Net securities gains                                             0             16              0             16
                                                      ------------   ------------   ------------   ------------
   Total noninterest income                                  4,925          3,560          9,297          6,905

NONINTEREST EXPENSE
- -------------------
Salaries and employee benefits                               5,008          4,536          9,713          9,134
Occupancy and equipment expense                              1,218          1,082          2,580          2,181
Other expense                                                3,035          3,181          5,932          6,053
                                                      ------------   ------------   ------------   ------------
   Total noninterest expense                                 9,261          8,799         18,225         17,368

                                                    (Continued)


                                                                3




                                          LAKELAND FINANCIAL CORPORATION
                            CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                         For the Three Months and Six Months Ended June 30, 2003 and 2002
                                (in thousands except for share and per share data)

                                                    (Unaudited)

                                                   (Page 2 of 2)



                                                          Three Months Ended             Six Months Ended
                                                               June 30,                      June 30,
                                                      ---------------------------   ---------------------------
                                                          2003           2002           2003           2002
                                                      ------------   ------------   ------------   ------------
                                                                                       
INCOME BEFORE INCOME TAX EXPENSE                             5,698          4,679         10,997          9,174
- --------------------------------
Income tax expense                                           1,949          1,619          3,733          3,161
                                                      ------------   ------------   ------------   ------------
NET INCOME                                            $      3,749   $      3,060   $      7,264   $      6,013
- ----------                                            ============   ============   ============   ============
Other comprehensive income, net of tax:
  Unrealized gain/(loss) on available-
    for-sale securities                                     (1,240)         2,195         (2,564)         2,437
                                                      ------------   ------------   ------------   ------------

TOTAL COMPREHENSIVE INCOME                            $      2,509   $      5,255   $      4,700   $      8,450
                                                      ============   ============   ============   ============


AVERAGE COMMON SHARES OUTSTANDING FOR BASIC EPS          5,819,448      5,813,984      5,815,386      5,813,984

BASIC EARNINGS PER COMMON SHARE                       $       0.64   $       0.53   $       1.25   $       1.03
- -------------------------------                       ============   ============   ============   ============
AVERAGE COMMON SHARES OUTSTANDING FOR DILUTED EPS        5,977,598      5,973,772      5,960,399      5,941,108

DILUTED EARNINGS PER COMMON SHARE                     $       0.63   $       0.51   $       1.22   $       1.01
- ---------------------------------                     ============   ============   ============   ============
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>


                                                                4



                                          LAKELAND FINANCIAL CORPORATION
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  For the Six Months Ended June 30, 2003 and 2002
                                                  (in thousands)

                                                    (Unaudited)

                                                   (Page 1 of 2)

                                                                                        2003           2002
                                                                                    ------------   ------------
                                                                                             
Cash flows from operating activities:
  Net income                                                                        $      7,264   $      6,013
                                                                                    ------------   ------------
Adjustments to reconcile net income to net cash
  from operating activities:

  Depreciation                                                                             1,118          1,108
  Provision for loan losses                                                                1,384          1,249
  Amortization of intangible assets                                                           88             88
  Amortization of mortgage servicing rights                                                  414            170
  Impairment of mortgage servicing rights                                                    169            203
  Loans originated for sale                                                              (84,959)       (35,928)
  Net gain on sale of loans                                                               (2,272)          (711)
  Proceeds from sale of loans                                                             85,857         43,650
  Net loss on sale of premises and equipment                                                   1             16
  Net (gain) on sale of securities available-for-sale                                          0            (16)
  Net securities amortization                                                                709            932
  (Decrease) in taxes payable                                                               (549)           (56)
  Decrease in income receivable                                                               56            133
  Increase (decrease) in accrued expenses payable                                           (466)           149
  (Increase) in life insurance cash surrender value                                         (340)             0
  (Increase) decrease in other assets                                                       (367)           595
  Increase in other liabilities                                                                4            735
                                                                                    ------------   ------------
     Total adjustments                                                                       847         12,317
                                                                                    ------------   ------------
        Net cash from operating activities                                                 8,111         18,330
                                                                                    ------------   ------------
Cash flows from investing activities:
  Proceeds from maturities, sales and calls of securities available-for-sale              68,833         34,754
  Purchases of securities available-for-sale                                             (70,782)       (38,110)
  Net increase in total loans                                                            (19,339)       (26,300)
  Proceeds from sales of land, premises and equipment                                          0              6
  Purchase of land, premises and equipment                                                (2,636)        (1,226)
                                                                                    ------------   ------------
        Net cash from investing activities                                               (23,924)       (30,876)
                                                                                    ------------   ------------
                                                    (Continued)


                                                                5




                                          LAKELAND FINANCIAL CORPORATION
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  For the Six Months Ended June 30, 2003 and 2002
                                                  (in thousands)

                                                    (Unaudited)

                                                   (Page 2 of 2)


                                                                                        2003           2002
                                                                                    ------------   ------------
                                                                                             
Cash flows from financing activities:
  Net increase in total deposits                                                    $     52,919   $     49,782
  Proceeds from short-term borrowings                                                 12,676,285     14,979,710
  Payments on short-term borrowings                                                  (12,733,669)   (15,009,512)
  Proceeds from long-term borrowings                                                           0         20,000
  Payments on long-term borrowings                                                        (1,301)           (20)
  Dividends paid                                                                          (2,094)        (1,962)
  Proceeds from the sale of common stock                                                      81              0
  (Purchase) sale of treasury stock                                                           39            (67)
                                                                                    ------------   ------------
        Net cash from financing activities                                                (7,740)        37,931
                                                                                    ------------   ------------
  Net decrease in cash and cash equivalents                                              (23,553)        25,385

Cash and cash equivalents at beginning of the period                                      87,149         79,123
                                                                                    ------------   ------------
Cash and cash equivalents at end of the period                                      $     63,596   $    104,508
                                                                                    ============   ============
Cash paid during the period for:
  Interest                                                                          $      9,642   $     11,753
                                                                                    ============   ============
  Income taxes                                                                      $      4,277   $      3,399
                                                                                    ============   ============
Loans transferred to other real estate                                              $      1,530   $          0
                                                                                    ============   ============
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>


                                                                6


                        LAKELAND FINANCIAL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 June 30, 2003

                                  (Unaudited)

NOTE 1. BASIS OF PRESENTATION

     This report is filed for Lakeland  Financial  Corporation (the "Company")
and its wholly  owned  subsidiaries,  Lake City Bank (the "Bank") and Lakeland
Capital Trust ("Lakeland Trust"). All significant  inter-company  balances and
transactions  have been  eliminated  in  consolidation.  Also  included is the
Bank's wholly-owned subsidiary, LCB Investments Limited ("LCB Investments").

     The unaudited  consolidated  financial  statements  have been prepared in
accordance with accounting  principles generally accepted in the United States
of America for interim  financial  information and with  instructions for Form
10-Q.  Accordingly,  they do not include all of the  information and footnotes
required by accounting  principles  generally accepted in the United States of
America for complete financial statements.  In the opinion of management,  all
adjustments  (all of which are normal  and  recurring  in  nature)  considered
necessary for a fair  presentation  have been included.  Operating results for
the three-month and six-month periods ending June 30, 2003 are not necessarily
indicative  of the results that may be expected  for the year ending  December
31, 2003. The 2002 Lakeland  Financial  Corporation Annual Report on Form 10-K
should be read in conjunction with these statements.

NOTE 2.  NEW ACCOUNTING PRONOUNCEMENTS

     The Financial  Accounting  Standards Board (FASB) has issued Statement of
Financial Accounting Standards (SFAS) No. 149 and No. 150. SFAS No. 149 amends
and clarifies financial  accounting and reporting for derivative  instruments,
including  certain  derivative  instruments  embedded in other contracts.  The
provisions  of  this  statement   require  that   contracts  with   comparable
characteristics be accounted for similarly. The provisions of SFAS No. 149 are
effective for contracts  entered into or modified after June 30, 2003, and for
hedging relationships designated after June 30, 2003. SFAS No. 150 establishes
standards  on  the   classification   and  measurement  of  certain  financial
instruments with characteristics of both liability and equity. SFAS No. 150 is
effective for all financial instruments entered into or modified after May 31,
2003, and to all other instruments that exist as of the beginning of the first
interim period  beginning after June 15, 2003.  Management does not expect the
adoption  of SFAS No. 149 and SFAS No.  150 to have a  material  impact to the
Company's consolidated financial position or results of operations.

                                      7


NOTE 3.  EARNINGS PER SHARE

     Basic  earnings  per common share is based upon  weighted-average  common
shares  outstanding.  Diluted  earnings  per common  share shows the  dilutive
effect of additional common shares issueable.

     Employee  compensation  expense under stock options is reported using the
intrinsic value method.  No stock-based  compensation cost is reflected in net
income,  as all options granted had an exercise price equal to or greater than
the  market  price  of the  underlying  common  stock  at  date of  grant.  No
additional  options  were  granted  in the  first  six  months  of  2003.  Had
compensation cost for stock options been recorded in the financial statements,
net  income  and  earnings  per share  would  have been the pro forma  amounts
indicated  below.  The pro forma  effect  may  increase  in the future if more
options are granted.

                                                      Six Months ended
                                                         June 30,
                                                     2003        2002
                                                  ---------   ----------
Net income (in thousands) as reported             $   7,264   $    6,013
Deduct: stock-based compensation expense
determined under fair value based method                270          351
                                                  ---------   ----------
Pro forma net income                              $   6,994   $    5,662
                                                  =========   ==========
Basic earnings per common share as reported       $    1.25   $     1.03
Pro forma basic earnings per share                $    1.20   $     0.97
Diluted earnings per common share as reported     $    1.22   $     1.01
Pro forma diluted earnings per share              $    1.17   $     0.95

                                      8


                                                    Three Months ended
                                                         June 30,
                                                     2003        2002
                                                  ---------   ----------
Net income (in thousands) as reported             $   3,749   $    3,060
Deduct: stock-based compensation expense
determined under fair value based method                152          171
                                                  ---------   ----------
Pro forma net income                              $   3,597   $    2,889
                                                  =========   ==========
Basic earnings per common share as reported       $    0.64   $     0.53
Pro forma basic earnings per share                $    0.62   $     0.50
Diluted earnings per common share as reported     $    0.63   $     0.51
Pro forma diluted earnings per share              $    0.60   $     0.48

     The common shares outstanding for the stockholders' equity section of the
consolidated balance sheet at June 30, 2003 reflects the acquisition of 43,728
shares of Company common stock to offset a liability for a directors' deferred
compensation  plan. These shares are treated as outstanding when computing the
weighted-average  common shares  outstanding for the calculation of both basic
and diluted earnings per share.

NOTE 4.  LOANS
                                                 June 30,    December 31,
                                                   2003          2002
                                               ------------  ------------
                                                     (in thousands)
Commercial and industrial loans                $    577,597  $    556,800
Agri-business and agricultural loans                 69,561        68,137
Real estate mortgage loans                           39,056        44,644
Real estate construction loans                        2,453         2,540
Installment loans and credit cards                  150,688       150,555
                                               ------------  ------------
  Total loans                                  $    839,355  $    822,676
                                               ============  ============

Impaired loans                                 $      6,297  $      7,298

Non-performing loans                           $      6,633  $      7,603

NOTE 5.  RECLASSIFICATIONS

     Certain amounts  appearing in the financial  statements and notes thereto
for  prior  periods  have  been  reclassified  to  conform  with  the  current
presentation.   The   reclassification   had  no  effect  on  net   income  or
stockholders' equity as previously reported.

                                      9


                                    Part 1
                        LAKELAND FINANCIAL CORPORATION
     ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                      and
                             RESULTS OF OPERATION

                                 June 30, 2003

OVERVIEW

     Lakeland Financial Corporation is the holding company for Lake City Bank.
The Company is headquartered in Warsaw,  Indiana and operates 41 offices in 12
counties in northern  Indiana.  The Company  earned $7.3 million for the first
six months of 2003 versus $6.0 million in the same period of 2002, an increase
of 20.8%.  The increase was driven by a $2.4 million  increase in non-interest
income  and a $423,000  increase  in net  interest  income.  Offsetting  these
positive  impacts were increases of $135,000 in the provision for loan losses,
and $857,000 in non-interest  expense.  Basic earnings per share for the first
six  months of 2003 was $1.25 per share  versus  $1.03 per share for the first
six months of 2002.  Diluted earnings per share reflect the potential dilutive
impact of stock options  granted under an employee stock option plan.  Diluted
earnings  per  share for the  first  six  months of 2003 was $1.22 per  share,
versus $1.01 per share for the first six months of 2002.

     Net income for the second  quarter of 2003 was $3.7 million,  an increase
of 22.5% versus $3.1 million for the comparable period of 2002. Basic earnings
per share for the second  quarter of 2003 were $0.64 per share,  versus  $0.53
per share for the second quarter of 2002.  Diluted  earnings per share for the
second  quarter of 2003 were $0.63 per share,  versus  $0.51 per share for the
second quarter of 2002.


RESULTS OF OPERATIONS

Net Interest Income

     For the six-month period ended June 30, 2003, net interest income totaled
$21.3 million, an increase of 2.0%, or $423,000 versus the first six months of
2002.  For the  three-month  period ended June 30, 2003,  net interest  income
totaled $10.8 million,  an increase of 0.8%, or $86,000,  over the same period
of 2002. Net interest  income  increased in both the six-month and three-month
periods  of 2003  versus the  comparable  periods  of 2002,  primarily  due to
increases  in average  interest  bearing  assets  combined  with  increases in
average non-interest  bearing demand deposits.  For the six-month period ended
June 30, 2003, average earning assets increased by $87.1 million,  and average
non-interest  bearing  demand  deposits  increased by $21.1 million versus the
same period in 2002. For the three-month  period ended June 30, 2003,  average

                                      10


earning assets increased by $86.8 million,  and average  non-interest  bearing
demand  deposits  increased by $24.1 million,  versus the same period in 2002.
The net interest  income was negatively  impacted by declines in the Company's
net interest  margin to 3.92% and 3.89%,  respectively,  for the six-month and
three-month  periods  ended  June 30,  2003,  versus  4.14%  and 4.15% for the
comparable periods of 2002.

     During the first six months of 2003,  total interest and dividend  income
decreased by $1.3  million,  or 4.2% to $31.0  million,  versus $32.3  million
during  the same six  months  of 2002.  During  the  second  quarter  of 2003,
interest and dividend income  decreased  $744,000,  or 4.6%, to $15.5 million,
versus $16.3 million  during the same quarter of 2002.  Daily average  earning
assets  for the first  six  months of 2003  increased  8.4% to $1.125  billion
versus the same period in 2002. For the second quarter,  daily average earning
assets  increased  8.3% to $1.137  billion versus the same period of 2002. The
tax equivalent yield on average earning assets decreased by 71 basis points to
5.7% for the  six-month  period  ended June 30, 2003 versus the same period of
2002. For the  three-month  period ended June 30, 2003, the yield decreased 75
basis points to 5.6% from the yield for the three-month  period ended June 30,
2002.

     The decrease in the yield on average earning assets  reflected  decreases
in the yields on both loans and securities caused by the falling interest rate
environment.  The yield on securities is historically  lower than the yield on
loans,  and  decreasing  the ratio of securities to total earning  assets will
normally  improve  the yield on earning  assets.  The ratio of  average  daily
securities to average earning assets for the six-month and three-month periods
ended June 30,  2003 were 24.2% and 23.7%  compared to 26.4% and 26.1% for the
same periods of 2002.

     The  average  daily  loan  balances  for the  first  six  months  of 2003
increased  11.3% to $838.1  million,  over the average  daily loan balances of
$753.2  million  for the same  period of 2002.  During the same  period,  loan
interest income declined by $679,000,  or 2.8%, to $24.0 million. The decrease
was the result of an 83 basis point  decrease in the tax  equivalent  yield on
loans to 5.8% from 6.6% in the first six  months of 2002.  The  average  daily
loan  balances for the second  quarter of 2003  increased  $85.7  million,  or
11.3%, to $846.5  million,  versus $760.7 million for the same period of 2002.
During the same period, loan interest income declined by $206,000, or 1.7%, to
$12.1 million  versus $12.3  million  during the second  quarter of 2002.  The
decrease  was the result of a 76 basis point  decrease  in the tax  equivalent
yield on loans, to 5.7%, versus 6.5% in the second quarter of 2002.

     The average  daily  securities  balances for the first six months of 2003
decreased $1.3 million, or 0.5%, to $272.6 million,  versus $273.9 million for
the same  period of 2002.  During the same  periods,  income  from  securities
declined by $670,000,  or 0.9%, to $6.9 million versus $7.5 million during the
first six months of 2002.  The decrease was primarily the result of a 42 basis

                                      11


point decline in the tax equivalent yields on securities,  to 5.4% versus 5.8%
in the first six months of 2002. The average daily securities balances for the
second  quarter of 2003 decreased  $4.0 million,  or 1.5%, to $269.9  million,
versus  $274.0  million for the same period of 2002.  During the same periods,
income from securities declined by $532,000,  or 13.8%, to $3.3 million versus
$3.9 million during the second quarter of 2002. The decrease was primarily the
result of a 62 basis point decrease in the tax equivalent yield on securities,
to 5.3%, versus 6.0% in the second quarter of 2002.

     Total interest expense decreased $1.8 million,  or 15.5%, to $9.7 million
for the  six-month  period  ended June 30,  2003,  from $11.5  million for the
comparable period in 2002. The decrease was primarily the result of a 51 basis
point decrease in the Company's daily cost of funds to 1.73%, versus 2.24% for
the same period of 2002. Total interest expense decreased $830,000,  or 14.8%,
to $4.8 million for the  three-month  period  ended June 30,  2003,  from $5.6
million for the  comparable  period of 2002.  The decrease was  primarily  the
result of a 47 basis point  decrease in the  Company's  daily cost of funds to
1.69%,  versus 2.16% for the same period of 2002.  On an average  daily basis,
total deposits (including demand deposits) increased $116.6 million, or 14.0%,
to $951.2 million for the six-month period ended June 30, 2003,  versus $834.6
million in the same period in 2002. The average daily deposit balances for the
second quarter of 2003 increased  $116.4 million,  or 13.7%, to $968.1 million
versus $851.7  million  during the second quarter of 2002. On an average daily
basis,  noninterest  bearing demand deposits increased $21.1 million, or 14.7%
and $24.1 million, or 16.4% for the six and three-month periods ended June 30,
2003,  versus the same periods in 2002.  When  comparing  the six months ended
June 30, 2003 with the same period of 2002,  the average daily balance of time
deposits,  which pay a higher rate of interest  compared to demand deposit and
transaction  accounts,  increased  $49.8  million  and the  rate  paid on such
accounts  declined by 67 basis points  versus the same period in 2002.  In the
second quarter of 2003,  the average daily balance of time deposits  increased
by $31.2  million  and the rate  paid on such  accounts  declined  by 58 basis
points  versus  the  same  period  in  2002.  During  the  remainder  of 2003,
management plans to continue efforts to grow  relationship  type accounts such
as demand deposit and Investors'  Weekly accounts,  which  traditionally pay a
lower rate of interest  compared to time deposit  accounts  and are  generally
viewed by management  as stable and reliable  funding  sources.  Average daily
balances of borrowings  decreased  $24.6 million,  or 12.4%, to $174.2 million
for the six months  ended June 30,  2003  versus  $198.8  million for the same
period in 2002,  and decreased  $23.0  million,  or 11.9% for the three months
ended June 30 2003.  The rate on  borrowings  decreased 38 basis points and 33
basis points, respectively,  when comparing the six and three month periods of
2003 with the same periods of 2002. On an average daily basis,  total deposits
(including  demand  deposits) and purchased  funds increased 8.9% for both the
six-month and three-month  periods ended June 30, 2003 versus the same periods

                                      12


in 2002. The following  tables set forth  consolidated  information  regarding
average balances and rates.

                                      13



                                   DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
                                             INTEREST RATES AND INTEREST DIFFERENTIAL
                                                     (in thousands of dollars)

                                                                         Six Months Ended June 30,
                                            ----------------------------------------------------------------------------------
                                                                2003                                      2002
                                            --------------------------------------      --------------------------------------
                                              Average        Interest                     Average       Interest
                                              Balance         Income     Yield (1)        Balance        Income      Yield (1)
                                            -----------   ------------   ---------      -----------    -----------   ---------
                                                                                                   

 ASSETS
 Earning assets:
   Loans:
     Taxable (2)(3)                       $     831,090  $      23,910      5.80 %    $    750,609 $        24,651       6.62 %
     Tax exempt (1)                               7,019            129      4.93             2,602              67       7.41
   Investments: (1)
     Available for sale                         272,560          6,866      5.42           273,857           7,536       5.84
   Short-term investments                         8,620             50      1.16             7,117              58       1.63
   Interest bearing deposits                      6,005             35      1.17             3,963              34       1.72

                                            -----------    -----------                 -----------     -----------
 Total earning assets                         1,125,294         30,990      5.65 %       1,038,148          32,346       6.37 %

 Nonearning assets:
   Cash and due from banks                       44,985              0                      41,588               0
   Premises and equipment                        25,195              0                      24,405               0
   Other nonearning assets                       37,942              0                      25,716               0
   Less allowance for loan losses                (9,778)             0                      (8,234)              0

                                            -----------    -----------                   -----------   -----------
 Total assets                             $   1,223,639  $      30,990                  $  1,121,623 $      32,346
                                            ===========    ===========                   ===========   ===========


<FN>

(1)   Tax exempt income was converted to a fully taxable equivalent basis at a 35 percent tax rate for 2003
      and 2002. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1,
      1983 included the TEFRA adjustment applicable to nondeductible interest expenses.

(2)   Loan fees, which are immaterial in relation to total taxable loan interest income for the six months
      ended June 30, 2003 and 2002, are included as taxable loan interest income.

(3)   Nonaccrual loans are included in the average balance of taxable loans.
</FN>


                                                                14






                                   DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
                                         INTEREST RATES AND INTEREST DIFFERENTIAL (Cont.)
                                                     (in thousands of dollars)


                                                                       Six Months Ended June 30,
                                            ----------------------------------------------------------------------------------
                                                               2003                                        2002
                                            --------------------------------------      --------------------------------------
                                              Average        Interest                     Average        Interest
                                              Balance        Expense       Yield          Balance        Expense       Yield
                                            -----------    -----------   ---------      -----------    -----------   ---------
 LIABILITIES AND STOCKHOLDERS'
  EQUITY
                                                                                                   
 Interest bearing liabilities:
   Savings deposits                       $      58,751  $         139      0.48 %     $      52,570 $         216       0.83 %
   Interest bearing checking accounts           268,308          1,596      1.20             228,832         1,865       1.64
   Time deposits:
     In denominations under $100,000            207,152          3,268      3.18             198,443         3,798       3.86
     In denominations over $100,000             252,788          2,485      1.98             211,675         2,699       2.57
   Miscellaneous short-term borrowings          123,598            653      1.06             159,618         1,555       1.97
   Long-term borrowings                          50,647          1,540      6.13              39,211         1,327       6.83

                                            -----------    -----------                   -----------   -----------
 Total interest bearing liabilities             961,244          9,681      2.03 %           890,349        11,460       2.60 %


 Noninterest bearing liabilities
  and stockholders' equity:
   Demand deposits                              164,175              0                       143,084             0
   Other liabilities                             11,730              0                        11,747             0
   Stockholders' equity                          86,489              0                        76,443             0
 Total liabilities and stockholders'        -----------   ------------                   -----------  ------------
  equity                                  $   1,223,639  $       9,681                 $   1,121,623 $      11,460
                                            ===========   ============                   ===========  ============

 Net interest differential - yield on
   average daily earning assets                          $      21,309      3.92 %                   $      20,886       4.14 %
                                                          ============                                 ===========



                                                                15





                                   DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
                                             INTEREST RATES AND INTEREST DIFFERENTIAL
                                                     (in thousands of dollars)


                                                                        Three Months Ended June 30,
                                            ----------------------------------------------------------------------------------
                                                              2003                                       2002
                                            --------------------------------------       -------------------------------------
                                              Average       Interest                       Average      Interest
                                              Balance        Income      Yield (1)         Balance       Income      Yield (1)
                                            -----------   ------------   ---------       -----------   -----------   ---------
                                                                                                   
 ASSETS
 Earning assets:
   Loans:
     Taxable (2)(3)                       $     839,251  $      12,077      5.77 %     $     758,076 $      12,315       6.52 %
     Tax exempt (1)                               7,228             66      4.86               2,666            34       7.30
   Investments: (1)
     Available for sale                         269,945          3,336      5.33             273,989         3,868       5.95
   Short-term investments                        12,271             35      1.14              12,322            50       1.62
   Interest bearing deposits                      8,256             23      1.10               3,134            14       1.69

                                            -----------   ------------                   -----------   -----------
 Total earning assets                         1,136,951         15,537      5.58 %         1,050,187        16,281       6.30 %

 Nonearning assets:
   Cash and due from banks                       46,974              0                        44,190             0
   Premises and equipment                        25,600              0                        24,456             0
   Other nonearning assets                       36,677              0                        26,650             0
   Less allowance for loan losses                (9,936)             0                        (8,519)            0

                                            -----------   ------------                   -----------   -----------
 Total assets                             $   1,236,266  $      15,537                 $   1,136,964 $      16,281
                                            ===========   ============                   ===========   ===========

<FN>
(1)   Tax exempt income was converted to a fully taxable equivalent basis at a 35 percent tax rate for 2003
      and 2002. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1,
      1983 included the TEFRA adjustment applicable to nondeductible interest expenses.

(2)   Loan fees, which are immaterial in relation to total taxable loan interest income for the three months
      ended June 30, 2003 and 2002, are included as taxable loan interest income.

(3)   Nonaccrual loans are included in the average balance of taxable loans.
</FN>


                                                                16





                                   DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
                                         INTEREST RATES AND INTEREST DIFFERENTIAL (Cont.)
                                                     (in thousands of dollars)


                                                                        Three Months Ended June 30,
                                            ----------------------------------------------------------------------------------
                                                               2003                                       2002
                                            --------------------------------------       -------------------------------------
                                               Average       Interest                      Average       Interest
                                               Balance       Expense       Yield           Balance       Expense       Yield
                                            -----------   ------------   ---------       -----------   -----------   ---------
 LIABILITIES AND STOCKHOLDERS'
  EQUITY
                                                                                                   
 Interest bearing liabilities:
   Savings deposits                       $      60,759  $          70      0.46 %     $      54,110 $         110       0.82 %
   Interest bearing checking accounts           283,818            839      1.19             229,357           900       1.57
   Time deposits:
     In denominations under $100,000            205,371          1,584      3.09             198,373         1,850       3.74
     In denominations over $100,000             247,008          1,209      1.96             222,792         1,366       2.46
   Miscellaneous short-term borrowings          119,968            313      1.05             145,914           635       1.75
   Long-term borrowings                          50,601            771      6.11              47,625           755       6.36

                                            -----------   ------------                   -----------   -----------
 Total interest bearing liabilities             967,525          4,786      1.98 %           898,171         5,616       2.51 %


 Noninterest bearing liabilities
  and stockholders' equity:
   Demand deposits                              171,126              0                       147,032             0
   Other liabilities                             10,237              0                        14,081             0
   Stockholders' equity                          87,378              0                        77,680             0
 Total liabilities and stockholders'        -----------   ------------                   -----------   -----------
  equity                                  $   1,236,266  $       4,786                 $   1,136,964 $       5,616
                                            ===========   ============                   ===========   ===========

 Net interest differential - yield on
   average daily earning assets                          $      10,751      3.89 %                   $      10,665       4.15 %
                                                          ============                                 ===========



                                                                17


Provision for Loan Losses

     Based on  management's  review of the adequacy of the  allowance for loan
losses,  provisions  for losses on loans of $1.4  million  and  $717,000  were
recorded  during the  six-month and  three-month  periods ended June 30, 2003,
versus  provisions  of $1.2  million  and  $747,000  recorded  during the same
periods  of 2002.  The  increase  in the  provision  for loan  losses  for the
six-month period reflected a number of factors,  including the increase in the
size of the loan  portfolio,  the  amount and status of  impaired  loans,  the
amount  and  status  of  past  due  accruing  loans  (90  days or  more),  and
management's  overall  view on current  credit  quality,  as discussed in more
detail below in the analysis relating to the Company's financial condition.

Noninterest Income

     Noninterest  income categories for the six and three-month  periods ended
June 30, 2003 and 2002 are shown in the following table:

                                                         Six Months ended
                                                             June 30,
                                            ----------------------------------
                                                                      Percent
                                               2003        2002        Change
                                            ----------  ----------  ----------
                                                       (in thousands)
Trust and brokerage fees                    $    1,175  $    1,299      (9.6)%
Service charges on deposits                      3,400       3,137       8.4
Other income (net)                               2,450       1,742      40.6
Net gains on the sale of real estate
  mortgages held-for-sale                        2,272         711     219.6
Net securities gains                                 0          16    (100.0)
                                            ----------  ----------  ----------
     Total noninterest income               $    9,297  $    6,905      34.6 %
                                            ==========  ==========  ==========

                                      18


                                                        Three Months ended
                                                             June 30,
                                            ----------------------------------
                                                                      Percent
                                               2003        2002        Change
                                            ----------  ----------  ----------
                                                      (in thousands)
Trust and brokerage fees                    $      565  $      641     (11.9)%
Service charges on deposits                      1,736       1,739      (0.2)
Other income (net)                               1,431         814      75.8
Net gains on the sale of real estate
  mortgages held-for-sale                        1,193         350     240.9
Net securities gains                                 0          16    (100.0)
                                            ----------  ----------  ----------
     Total noninterest income               $    4,925  $    3,560      38.3 %
                                            ==========  ==========  ==========

     Trust fees decreased $174,000 and $92,000, respectively, in the six-month
and  three-month  periods ended June 30, 2003 versus the same periods in 2002.
These decreases were primarily in employee benefit plan,  stock transfer,  and
living  trust fees.  The Company  exited the stock  transfer  business in late
2002.  Many of the trust fees are  determined  based upon the dollar amount of
the assets held in the various trusts. The overall decline in the stock market
has adversely  impacted the value of those trust assets, and therefore reduced
the trust income based upon it. Brokerage fees increased  $49,000 and $15,000,
respectively,  in the  six-month and  three-month  periods ended June 30, 2003
versus the same periods in 2002,  driven by increased  trading  volume  during
2003.

     The  primary  sources  of the  increase  in  service  charges  on deposit
accounts  were fees  related to  business  checking  accounts  as well as fees
related to new deposit services that were implemented in 2002.

     Other  income  consists of normal  recurring  fee income such as mortgage
service  fees,  credit  card fees,  insurance  income and fees,  valuation  of
mortgage  servicing  rights and safe deposit box rent, as well as other income
that  management  classifies  as  non-recurring.  Other fee  income  increased
$708,000 and $617,000, respectively, in the six-month and three- month periods
ended June 30,  2003  versus the same  periods of 2002.  The  primary  drivers
behind the increase in the  six-month  period were a $340,000  increase in the
cash  surrender  value of bank owned life  insurance,  a $146,000  increase in
mortgage fees and a $79,000  increase in operating  lease  income.  Offsetting
these was a $244,000  increase  in the  amortization  of the  Bank's  mortgage
servicing  rights.  The primary reasons for the second quarter increase were a
$172,000  increase in the cash surrender  value of bank owned life  insurance,
the $105,000  increase in mortgage fees and the $79,000  increase in operating

                                      19


lease income.  Offsetting these was a $113,000 increase in the amortization of
the Bank's mortgage servicing rights.

     The increase in profits from the sale of mortgages  reflected an increase
in the volume of mortgages sold during the six-month and  three-month  periods
ended  June 30,  2003  versus the same  periods in 2002.  During the first six
months of 2003,  the Company  sold $84.1  million in  mortgages  versus  $43.2
million in the comparable  period of 2002.  During the second quarter of 2003,
the Company sold $43.2 million in mortgages versus $21.9 million in the second
quarter of 2002. These increases in volume were the result of the low interest
rate environment,  which has resulted in increased mortgage refinance activity
and increased  demand for home mortgages.  Management does not anticipate that
this level of mortgage sales gains will continue throughout the year.

Noninterest Expense

     Noninterest  expense categories for the six and three-month periods ended
June 30, 2003, and 2002 are shown in the following table:

                                                     Six Months ended
                                                         June 30,
                                            ----------------------------------
                                                                      Percent
                                               2003        2002        Change
                                            ----------  ----------  ----------
                                                      (in thousands)
Salaries and employee benefits              $    9,713  $    9,134      6.3 %
Occupancy and equipment expense                  2,580       2,181     18.3
Other expense                                    5,932       6,053     (2.0)
                                            ----------  ----------  ----------
     Total noninterest expense              $   18,225  $   17,368      4.9 %
                                            ==========  ==========  ==========


                                                     Three Months ended
                                                         June 30,
                                            ----------------------------------
                                                                      Percent
                                               2003        2002        Change
                                            ----------  ----------  ----------
                                                      (in thousands)
Salaries and employee benefits              $    5,008  $    4,536     10.4 %
Occupancy and equipment expense                  1,218       1,082     12.6
Other expense                                    3,035       3,181     (4.6)
                                            ----------  ----------  ----------
     Total noninterest expense              $    9,261  $    8,799      5.3 %
                                            ==========  ==========  ==========

                                      20


     The increase in salaries and employee  benefits  reflected  normal salary
increases,  increases  related  to the  employee  401(k)  plan  and  incentive
compensation  plan and higher  health care  costs.  Total  employees  remained
stable at 471 at June 30, 2003, compared to 472 at June 30, 2002.

     The increase in occupancy and equipment expense reflected higher property
taxes,  as well as higher  maintenance  and repair expense due to an increased
commitment  to the  physical  enhancement  of offices and higher snow  removal
costs required during the first quarter of 2003,  versus the comparable period
of 2002.

     Other  expense  includes   corporate  and  business   development,   data
processing fees,  telecommunications,  postage,  and professional fees such as
legal,  accounting,  and directors' fees.  Other expense declined  slightly in
both the six-month  and  three-month  periods ended June 30, 2003,  versus the
comparable  periods  in  2002,   primarily  as  a  result  of  a  decrease  in
telecommunications expense.


Income Tax Expense

     Income tax expense increased $572,000, or 18.1%, for the first six months
of 2003,  compared  to the same  period in 2002.  Income tax  expense  for the
second  quarter of 2003  increased  $330,000,  or 20.4%,  compared to the same
period of 2002.  The  combined  state  franchise  tax  expense and the federal
income tax  expense  as a  percentage  of income  before  income  tax  expense
decreased  to 33.9%  during  the first six  months of 2003  compared  to 34.5%
during the same period in 2002.  It decreased to 34.2% for the second  quarter
of 2003, versus 34.6% for the second quarter of 2002.


FINANCIAL CONDITION

     Certain  of  the  Company's  accounting  policies  are  important  to the
portrayal of the Company's financial condition,  since they require management
to make difficult,  complex or subjective judgments,  some of which may relate
to matters that are  inherently  uncertain.  Estimates  associated  with these
policies are  susceptible to material  changes as a result of changes in facts
and  circumstances.  Some of the facts and  circumstances  which could  affect
these  judgments  include changes in interest rates, in the performance of the
economy or in the financial  condition of borrowers.  Management believes that
its critical  accounting  policies include  determining the allowance for loan
losses,   determining  the  fair  value  of  securities  and  other  financial
instruments and the valuation of mortgage servicing rights.

                                      21


     Total  assets of the Company  were $1.240  billion as of June 30, 2003, a
decrease of $8.2  million,  or 0.7%,  when  compared  to $1.248  billion as of
December 31, 2002.

     Total cash and cash equivalents  decreased by $23.5 million, or 27.0%, to
$63.6  million at June 30, 2003 from $87.1  million at December 31, 2002.  The
decrease was attributable to decreases in the Company's short-term borrowings.

     Total securities  available-for-sale  decreased by $2.8 million, or 1.0%,
to $271.3  million at June 30, 2003 from $274.1  million at December 31, 2002.
The  decrease  was a result  of a number  of  transactions  in the  securities
portfolio.  Paydowns of $57.7 million were received,  and the  amortization of
premiums, net of the accretion of discounts, was $709,000.  Maturities,  calls
and sales of securities  totaled $11.2  million,  and the fair market value of
the securities  declined by $4.0 million.  The market value decline was driven
by  paydowns  received  in  the  mortgage-backed  portion  on  the  securities
portfolio.  These  portfolio  decreases  were offset by  securities  purchases
totaling  $70.8  million.  The  investment  portfolio  is managed to limit the
Company's  exposure to risk by  containing  mostly CMO's and other  securities
which are either directly or indirectly backed by the federal  government or a
local municipal government.

     Real estate mortgages  held-for-sale  increased by $835,000,  or 8.0%, to
$11.2  million at June 30, 2003 from $10.4  million at December 31, 2002.  The
balance of this asset  category  is  subject to a high  degree of  variability
depending on, among other things, recent mortgage loan rates and the timing of
loan sales into the  secondary  market.  During the six months  ended June 30,
2003,  $84.9 million in real estate  mortgages  were  originated  for sale and
$84.1 million in mortgages were sold.

     Total loans, excluding real estate mortgages held-for-sale,  increased by
$16.7 million or 2.0% to $839.4  million at June 30, 2003 from $822.7  million
at December 31, 2002.  The mix of loan types  within the  Company's  portfolio
remained relatively unchanged,  reflecting 77% commercial,  5% real estate and
18% consumer loans at June 30, 2003 compared to 76% commercial, 6% real estate
and 18% consumer loans at December 31, 2002.

     The  allowance  for loan  losses  increased  $253,000,  or 2.7%,  to $9.8
million  at June 30,  2003  from  $9.5  million  at  December  31,  2002.  Net
charge-offs  for the six months  ended June 30, were $1.1  million in 2003 and
$311,000  in 2002.  The  increase  in  charge-offs  was  primarily  due to one
commercial credit. The allowance for loan losses at June 30, 2003 was 1.17% of
total loans, net of residential  mortgage loans held for sale on the secondary
market, versus 1.16% at December 31, 2002.

     The Company has a relatively high percentage of commercial and commercial
real  estate  loans,  most of which  are  extended  to  small or  medium-sized
businesses.  Commercial loans represent higher dollar loans to fewer customers

                                      22


and  therefore  higher  credit risk.  Pricing is adjusted to manage the higher
credit risk associated  with these types of loans.  The majority of fixed rate
mortgage loans, which represent  increased interest rate risk, are sold in the
secondary  market, as well as some variable rate mortgage loans. The remainder
of the variable rate mortgage  loans and a small number of fixed rate mortgage
loans are retained.  Management believes the allowance for loan losses is at a
level  commensurate  with the overall  risk  exposure  of the loan  portfolio.
However,  as a result of the continuing  difficult  economic climate,  certain
borrowers may  experience  difficulty and the level of  non-performing  loans,
charge-offs, and delinquencies could rise and require further increases in the
provision.

     Loans are charged  against the allowance for loan losses when  management
believes  that the  collectibility  of the  principal is unlikely.  Subsequent
recoveries,  if any, are credited to the allowance. The allowance is an amount
that  management  believes will be adequate to absorb probable losses relating
to  specifically  identified  loans  based on an  evaluation  as well as other
probable incurred losses inherent in the loan portfolio.  The evaluations take
into  consideration  such  factors  as changes in the nature and volume of the
loan portfolio,  overall portfolio quality,  review of specific problem loans,
and current  economic  conditions  that may affect the  borrower's  ability to
repay.  Management also considers  trends in adversely  classified loans based
upon a monthly  review  of those  credits.  An  appropriate  level of  general
allowance is determined based on the application of loss percentages to graded
loans by categories.  Federal  regulations  require  insured  institutions  to
classify  their own assets on a regular  basis.  The  regulations  provide for
three  categories of classified  loans -  substandard,  doubtful and loss. The
regulations  also  contain a special  mention  category.  Special  mention  is
defined as loans that do not  currently  expose an  insured  institution  to a
sufficient  degree of risk to warrant  classification  but do  possess  credit
deficiencies or potential weaknesses  deserving  management's close attention.
Assets  classified  as  substandard  or doubtful  require the  institution  to
establish  general  allowances for loan losses. If an asset or portion thereof
is classified as loss, the insured institution must either establish specified
allowances  for loan  losses in the amount of 100% of the portion of the asset
classified loss, or charge off such amount.  At June 30, 2003, on the basis of
management's  review of the loan  portfolio,  the Company had $43.1 million of
assets classified  special mention,  $25.8 million  classified as substandard,
$254,000 classified as doubtful and $0 classified as loss as compared to $47.6
million, $27.0 million, $211,000 and $200,000 at December 31, 2002.

     Classified  loan  percentages of estimated  loss are as follows:  Special
Mention-5%;   Substandard-15%;   Doubtful-50%;   and   Loss-100%.   Management
additionally provides a reserve estimate for incurred losses in non-classified
loans  ranging  from 0.20% to 0.75%.  Allowance  estimates  are  developed  by
management in consultation  with regulatory  authorities,  taking into account
both actual loss experience and peer group loss  experience,  and are adjusted

                                      23


for current economic conditions.  Allowance estimates are considered a prudent
measurement  of the risk in the  Company's  loan  portfolio and are applied to
individual  loans based on loan type. In accordance with FASB Statements 5 and
114, the  allowance  is provided for losses that have been  incurred as of the
balance  sheet  date  and  is  based  on  past  events  and  current  economic
conditions,  and does not include  the effects of expected  losses on specific
loans or groups of loans that are related to future events or expected changes
in economic conditions.

     At June 30, 2003, total  nonperforming loans decreased by $1.0 million to
$6.6 million from $7.6 million at December 31, 2002.  Loans delinquent 90 days
or more  that  were  included  in the  accompanying  financial  statements  as
accruing  totaled  $3.1  million at June 30, 2003 and $3.4 million at December
31, 2002.  Total impaired  loans  decreased by $1.0 million to $6.3 million at
June 30, 2003 from $7.3  million at December  31,  2002.  The  decrease in the
impaired  loans  category  resulted  primarily  from payments  received on two
commercial credits totaling $1.2 million.  The decrease in nonperforming loans
also resulted from the payments on the aforementioned loans. The impaired loan
total includes $3.2 million in nonaccrual  loans. A loan is impaired when full
payment under the original loan terms is not expected. Impairment is evaluated
in total for  smaller-balance  loans of  similar  nature  such as  residential
mortgage, consumer, and credit card loans, and on an individual loan basis for
other  loans.  If a loan  is  impaired,  a  portion  of the  allowance  may be
allocated so that the loan is reported, net, at the present value of estimated
future  cash  flows  using the  loan's  existing  rate or at the fair value of
collateral if repayment is expected solely from the collateral.

     Total deposits increased by $52.9 million,  or 5.8%, to $966.2 million at
June 30, 2003 from $913.3 million at December 31, 2002. The increase  resulted
from  increases of $45.6 million in NOW accounts,  $31.4 million in Investors'
Weekly  accounts,  $5.9 million in savings  accounts and $1.3 million in money
market accounts.  Offsetting these increases were declines of $22.0 million in
certificates of deposit and $9.3 million in demand deposits.

     Total  short-term  borrowings  decreased by $57.4 million,  or 31.0%,  to
$127.6 million at March 31, 2003 from $184.9 million at December 31, 2002. The
decrease  resulted from  declines of $26.2  million in  securities  sold under
agreements to repurchase,  $13.0 million in federal funds  purchased and $16.0
million in other borrowings,  primarily  short-term  advances from the Federal
Home Loan Bank of Indianapolis.

     Total  stockholders'  equity increased by $3.7 million, or 4.4%, to $87.5
million at June 30, 2003 from $83.9  million at December 31, 2002.  Net income
of $7.3  million,  less  dividends of $2.2  million,  less the decrease in the
accumulated other comprehensive  income of $2.6 million,  plus $39,000 for the
cost of treasury  stock sold plus  $81,000 for stock  issued  through  options
exercises,  comprised most of this increase. In addition, effective January 1,

                                      24


2003, the Company's  directors'  deferred  compensation plan was amended to no
longer  permit  diversification  outside of Company  stock and to require that
settlement  of  deferred  balances  be made in shares  of  Company  stock.  In
accordance with EITF 97-14: "Accounting for Deferred Compensation Arrangements
Where Amounts  Earned Are Held in a Rabbi Trust and  Invested," on the date of
the plan  change  the $1.1  million  current  value of the  liability  for the
Company  shares was  transferred  to  additional  paid-in  capital  from other
liabilities.

     The Federal  Deposit  Insurance  Corporation's  (FDIC) risk based capital
regulations require that all banking organizations maintain an 8.0% total risk
based  capital  ratio.  The  FDIC has also  established  definitions  of "well
capitalized" as a 5.0% Tier I leverage capital ratio, a 6.0% Tier I risk based
capital ratio and a 10.0% total risk based capital ratio. All of the Company's
ratios continue to be above "well  capitalized"  levels.  As of June 30, 2003,
the Company's Tier 1 leverage  capital ratio,  Tier 1 risk based capital ratio
and total risk based capital ratio were 8.2%, 10.6% and 11.7%, respectively.

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Interest rate risk represents the Company's primary market risk exposure.
The Company  does not have a material  exposure to foreign  currency  exchange
risk,  does not have any material amount of derivative  financial  instruments
and does not maintain a trading  portfolio.  The board of  directors  annually
reviews and approves the policy used to manage  interest rate risk. The policy
was last  reviewed and approved in May 2003.  The policy sets  guidelines  for
balance  sheet  structure,  which are designed to protect the Company from the
impact that  interest  rate  changes  could have on net  income,  but does not
necessarily  indicate the effect on future net interest  income.  The Company,
through  its  Asset/Liability   Committee,   manages  interest  rate  risk  by
monitoring the computer  simulated  earnings  impact of various rate scenarios
and general  market  conditions.  The Company then modifies its long-term risk
parameters  by  attempting  to generate  the type of loans,  investments,  and
deposits  that  currently  fit  the  Company's  needs,  as  determined  by the
Asset/Liability  Committee. This computer simulation analysis measures the net
interest  income impact of various  interest rate scenario  changes during the
next 12  months.  If the  change  in net  interest  income  is less than 3% of
primary  capital,  the balance  sheet  structure  is  considered  to be within
acceptable  risk levels.  At June 30, 2003,  the  Company's  potential  pretax
exposure  was  within  the  Company's  policy  limit,  and  not  significantly
different from December 31, 2002.

ITEM 4 - CONTROLS AND PROCEDURES

     An  evaluation  was  performed   under  the   supervision  and  with  the
participation  of the  Company's  management,  including  the Chief  Executive
Officer and Chief Financial  Officer,  of the  effectiveness of the design and
operation of the Company's  disclosure  controls and procedures (as defined in

                                      25


Rule 13a-15(e)  promulgated  under the Securities and Exchange Act of 1934, as
amended)  as of June  30,  2003.  Based  on  that  evaluation,  the  Company's
management, including the Chief Executive Officer and Chief Financial Officer,
concluded  that  the  Company's   disclosure   controls  and  procedures  were
effective.  There have been no significant  changes in the Company's  internal
controls  or  in  other  factors  that  could  significantly  affect  internal
controls.

FORWARD-LOOKING STATEMENTS

     This  document  contains,  and future oral and written  statements of the
Company and its management may contain, forward-looking statements, within the
meaning of such term in the Private Securities  Litigation Reform Act of 1995,
with  respect  to the  financial  condition,  results  of  operations,  plans,
objectives,  future  performance and business of the Company.  Forward-looking
statements,  which may be based upon beliefs,  expectations and assumptions of
the Company's management and on information currently available to management,
are generally  identifiable  by the use of words such as "believe,"  "expect,"
"anticipate,"  "plan," "intend,"  "estimate," "may," "will," "would," "could,"
"should" or other similar  expressions.  Additionally,  all statements in this
document, including forward-looking statements, speak only as of the date they
are made, and the Company  undertakes no obligation to update any statement in
light of new information or future events.

     The Company's  ability to predict  results or the actual effect of future
plans or  strategies  is  inherently  uncertain.  Factors,  which could have a
material  adverse effect on the operations and future prospects of the Company
and its subsidiaries include, but are not limited to, the following:

o    The strength of the United States  economy in general and the strength of
     the local  economies in which the Company  conducts its operations  which
     may be less  favorable  than  expected  and may  result in,  among  other
     things,  a deterioration in the credit quality and value of the Company's
     assets.

o    The economic impact of past and any future terrorist attacks, acts of war
     or threats  thereof  and the  response  of the United  States to any such
     threats and attacks.

o    The  effects  of,  and  changes  in,  federal,   state  and  local  laws,
     regulations and policies  affecting  banking,  securities,  insurance and
     monetary and financial matters.

o    The  effects of changes  in  interest  rates  (including  the  effects of
     changes  in the rate of  prepayments  of the  Company's  assets)  and the
     policies of the Board of Governors of the Federal Reserve System.

                                      26


o    The ability of the Company to compete with other  financial  institutions
     as  effectively  as the Company  currently  intends due to  increases  in
     competitive pressures in the financial services sector.

o    The  inability  of the  Company  to obtain  new  customers  and to retain
     existing customers.

o    The timely development and acceptance of products and services, including
     products and services offered through alternative  delivery channels such
     as the Internet.

o    Technological  changes  implemented  by the Company and by other parties,
     including  third  party  vendors,  which  may be more  difficult  or more
     expensive than  anticipated or which may have unforeseen  consequences to
     the Company and its customers.

o    The ability of the Company to develop and  maintain  secure and  reliable
     electronic systems.

o    The ability of the Company to retain key executives and employees and the
     difficulty  that the Company may  experience in replacing key  executives
     and employees in an effective manner.

o    Consumer  spending and saving  habits,  which may change in a manner that
     affects the Company's business adversely.

o    Business  combinations and the integration of acquired businesses,  which
     may be more difficult or expensive than expected.

o    The costs, effects and outcomes of existing or future litigation.

o    Changes in accounting policies and practices,  as may be adopted by state
     and federal  regulatory  agencies,  the  Financial  Accounting  Standards
     Board,  the  Securities  and Exchange  Commission  and the Public Company
     Accounting Oversight Board.

o    The  ability  of the  Company  to manage  the risks  associated  with the
     foregoing as well as anticipated.

     These  risks  and  uncertainties   should  be  considered  in  evaluating
forward-looking  statements  and undue  reliance  should not be placed on such
statements.  Additional  information  concerning the Company and its business,
including other factors that could materially  affect the Company's  financial

                                      27


results, is included in the Company's filings with the Securities and Exchange
Commission.

                                      28


                        LAKELAND FINANCIAL CORPORATION

                                   FORM 10-Q

                                 June 30, 2003

                          Part II - Other Information

Item 1. Legal proceedings
        -----------------
        There are no material  pending legal  proceedings to which the Company
        or its subsidiaries is a party other than ordinary routine  litigation
        incidental to their respective businesses.

Item 2. Changes in Securities and Use of Proceeds
        -----------------------------------------
        None

Item 3. Defaults Upon Senior Securities
        -------------------------------
        None

Item 4. Submission of Matters to a Vote of Security Holders
        ---------------------------------------------------
        On April 8, 2003,  the Company's  annual meeting of  stockholders  was
        held.  At the meeting,  Crowe Chizek and Company LLC was  appointed as
        the  Company's  independent  auditors for the year ended  December 31,
        2003, and R. Douglas Grant, Jerry L. Helvey,  Allan J. Ludwig, D. Jean
        Northenor,  Emily Pichon and Richard L. Pletcher were elected to serve
        as  directors  with  terms  expiring  in  2006.  As  disclosed  in the
        Company's  proxy statement  relating to the annual meeting,  Mr. Grant
        retired from the board in June, 2003, and Ms. Northenor and Mr. Helvey
        intend to retire before the end of 2003. Continuing as directors until
        2004 are Anna K. Duffin, L. Craig Fulmer,  Charles E. Niemier,  Donald
        B. Steininger and Terry L. Tucker.  Continuing as directors until 2005
        are Robert E. Bartels, Jr., Michael L. Kubacki,  Steven D. Ross and M.
        Scott Welch.

        Election of Directors:
                                           For                   Withheld
                                        ---------                --------
        R. Douglas Grant                4,282,510                 311,007
        Jerry L. Helvey                 4,560,533                  32,984
        Allan J. Ludwig                 4,149,398                 444,119
        D. Jean Northenor               4,317,439                 276,078
        Emily Pichon                    4,562,998                  30,519
        Richard L. Pletcher             4,559,982                  33,535

                                      29


        Ratification of Auditors:
                                           For                   Withheld
                                        ---------                --------
        Crowe Chizek and Company LLC    4,397,188                 196,329

Item 5. Other Information
        -----------------
        None

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

            31.1     Certification of Chief Executive Officer Pursuant to Rule
                     13a-14(a)/15d-14(a)

            31.2     Certification of Chief Financial Officer Pursuant to Rule
                     13a-14(a)/15d-14(a)

            32.1     Certification of Chief Executive Officer Pursuant  to  18
                     U.S.C. Section 1350, as Adopted Pursuant  to  Section 906
                     of the Sarbanes-Oxley Act of 2002.

            32.2     Certification of Chief Financial Officer Pursuant  to  18
                     U.S.C. Section 1350, as Adopted Pursuant  to  Section 906
                     of the Sarbanes-Oxley Act of 2002.

        b.  Reports

            A report on Form 8-K was filed on July 15, 2003 under Item 5 which
            reported the Company's second quarter financial information in the
            form of a press release.

            A report  on Form 8-K was  filed on April 15,  2003  under  Item 5
            which reported the Company's first quarter  financial  information
            in the form of a press release.

                                      30


                        LAKELAND FINANCIAL CORPORATION

                                   FORM 10-Q

                                 June 30, 2003

                          Part II - Other Information

                                  Signatures




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


                        LAKELAND FINANCIAL CORPORATION
                                 (Registrant)




Date: August 5, 2003         /s/Michael L. Kubacki
                             Michael L. Kubacki - President and Chief
                             Executive Officer




Date: August 5, 2003         /s/David M. Findlay
                             David M. Findlay - Executive Vice President
                             and Chief Financial Officer




Date: August 5, 2003         /s/Teresa A. Bartmen
                             Teresa A. Bartman - Vice President and
                             Controller

                                      31