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, 2005

                                      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, 2005
Common Stock, No Par Value                       5,933,514





                        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  . . . . . . 12
Item 3.  Quantitative and Qualitative Disclosures About Market Risk 27
Item 4.  Controls and Procedures  . . . . . . . . . . . . . . . . . 27

                                   PART II.

Item 1.  Legal Proceedings  . . . . . . . . . . . . . . . . . . . . 30
Item 2.  Unregistered Sales of Equity Securities
         and Use of Proceeds. . . . . . . . . . . . . . . . . . . . 30
Item 3.  Defaults Upon Senior Securities  . . . . . . . . . . . . . 30
Item 4.  Submission of Matters to a Vote of Security Holders  . . . 30
Item 5.  Other Information  . . . . . . . . . . . . . . . . . . . . 31
Item 6.  Exhibits . . . . . . . . . . . . . . . . . . . . . . . . . 31

Form 10-Q Signature Page  . . . . . . . . . . . . . . . . . . . . . 32






                                                               Part 1
                                                   LAKELAND FINANCIAL CORPORATION
                                                   ITEM 1 - FINANCIAL STATEMENTS


                                                   LAKELAND FINANCIAL CORPORATION
                                                    CONSOLIDATED BALANCE SHEETS
                                             As of June 30, 2005 and December 31, 2004
                                                           (in thousands)

                                                           (Page 1 of 2)



                                                                                      June 30,     December 31,
                                                                                        2005           2004
                                                                                    ------------   ------------
                                                                                     (Unaudited)
                                                                                            
ASSETS
Cash and due from banks                                                             $     87,862   $     81,144
Short-term investments                                                                     5,079         22,714
                                                                                    ------------   ------------
     Total cash and cash equivalents                                                      92,941        103,858

Securities available-for-sale (carried at fair value)                                    289,557        286,582

Real estate mortgages held-for-sale                                                        4,269          2,991

Loans, net of allowance for loan losses of $11,724 and $10,754                         1,082,324        992,465

Land, premises and equipment, net                                                         25,091         25,057
Bank owned life insurance                                                                 17,328         16,896
Accrued income receivable                                                                  6,403          5,765
Goodwill                                                                                   4,970          4,970
Other intangible assets                                                                    1,140          1,245
Other assets                                                                              14,592         13,293
                                                                                    ------------   ------------
     Total assets                                                                   $  1,538,615   $  1,453,122
                                                                                    ============   ============

                                                            (Continued)


                                                                1



                                                   LAKELAND FINANCIAL CORPORATION
                                                    CONSOLIDATED BALANCE SHEETS
                                             As of June 30, 2005 and December 31, 2004
                                         (in thousands except for share and per share data)

                                                           (Page 2 of 2)

                                                                                      June 30,     December 31,
                                                                                        2005           2004
                                                                                    ------------   ------------
                                                                                     (Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                            
LIABILITIES
Noninterest bearing deposits                                                        $    232,413   $    237,261
Interest bearing deposits                                                                893,459        878,138
                                                                                    ------------   ------------
     Total deposits                                                                    1,125,872      1,115,399

Short-term borrowings:
  Federal funds purchased                                                                 69,500         20,000
  Securities sold under agreements
    to repurchase                                                                         92,589         88,057
  U.S. Treasury demand notes                                                               2,077          2,593
  Other borrowings                                                                        89,900         75,000
                                                                                    ------------   ------------
     Total short-term borrowings                                                         254,066        185,650

Accrued expenses payable                                                                   7,311          7,445
Other liabilities                                                                          1,936          1,889
Long-term borrowings                                                                      10,046         10,046
Subordinated debentures                                                                   30,928         30,928
                                                                                    ------------   ------------
     Total liabilities                                                                 1,430,159      1,351,357

STOCKHOLDERS' EQUITY
Common stock: No par value, 90,000,000 shares authorized,
  5,968,204 shares issued and 5,931,568 outstanding as of
  June 30, 2005, and 5,915,854 shares issued and 5,881,283
  outstanding at December 31, 2004                                                         1,453          1,453
Additional paid-in capital                                                                13,754         12,463
Retained earnings                                                                         95,586         89,864
Accumulated other comprehensive loss                                                      (1,508)        (1,267)
Treasury stock, at cost                                                                     (829)          (748)
                                                                                    ------------   ------------
     Total stockholders' equity                                                          108,456        101,765
                                                                                    ------------   ------------

     Total liabilities and stockholders' equity                                     $  1,538,615   $  1,453,122
                                                                                    ============   ============
<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, 2005 and 2004
                                         (in thousands except for share and per share data)

                                                            (Unaudited)

                                                           (Page 1 of 2)



                                                          Three Months Ended             Six Months Ended
                                                              June 30,                        June 30,
                                                      ---------------------------   ---------------------------
                                                          2005           2004           2005           2004
                                                      ------------   ------------   ------------   ------------
                                                                                      
NET INTEREST INCOME
- ----------------------------
Interest and fees on loans:
  Taxable                                             $     16,154   $     11,688   $     30,667   $     23,131
  Tax exempt                                                    40             71             85            139
 Interest and dividends on securities:
  Taxable                                                    2,364          1,868          4,636          4,047
  Tax exempt                                                   587            588          1,174          1,172
Short-term investments                                          45             21            101             49
                                                      ------------   ------------   ------------   ------------
   Total interest income                                    19,190         14,236         36,663         28,538

Interest on deposits                                         5,082          3,101          9,530          6,132
Interest on short-term borrowings                            1,063            352          1,743            698
Interest on long-term borrowings                               541            404          1,035            994
                                                      ------------   ------------   ------------   ------------
   Total interest expense                                    6,686          3,857         12,308          7,824
                                                      ------------   ------------   ------------   ------------
NET INTEREST INCOME                                         12,504         10,379         24,355         20,714
- -------------------
Provision for loan losses                                      662            246          1,120            498
                                                      ------------   ------------   ------------   ------------
NET INTEREST INCOME AFTER
PROVISION FOR LOAN LOSSES                                   11,842         10,133         23,235         20,216
- -------------------------                             ------------   ------------   ------------   ------------
NONINTEREST INCOME
- ------------------
Trust and brokerage income                                     791            780          1,519          1,519
Service charges on deposit accounts                          1,703          1,697          3,252          3,354
Loan, insurance and service fees                               478            470            893            957
Merchant card fee income                                       629            581          1,165          1,081
Other income                                                   410            544          1,057            874
Net gains on sale of real estate mortgages
 held for sale                                                 207            (27)           451            293
                                                      ------------   ------------   ------------   ------------
   Total noninterest income                                  4,218          4,045          8,337          8,078

NONINTEREST EXPENSE
- -------------------
Salaries and employee benefits                               5,027          4,859         10,173          9,784
Net occupancy expense                                          675            590          1,331          1,168
Equipment costs                                                491            524          1,008            963
Data processing fees and supplies                              571            650          1,129          1,245
Credit card interchange                                        388            343            716            633
Other expense                                                2,146          2,229          4,304          4,310
                                                      ------------   ------------   ------------   ------------
   Total noninterest expense                                 9,298          9,195         18,661         18,103


                                                            (Continued)


                                                                3




                                                   LAKELAND FINANCIAL CORPORATION
                                     CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                  For the Three Months and Six Months Ended June 30, 2005 and 2004
                                         (in thousands except for share and per share data)

                                                            (Unaudited)

                                                           (Page 2 of 2)



                                                           Three Months Ended            Six Months Ended
                                                                June 30,                     June 30,
                                                      ---------------------------   ---------------------------
                                                          2005           2004           2005           2004
                                                      ------------   ------------   ------------   ------------
                                                                                      
INCOME BEFORE INCOME TAX EXPENSE                             6,762          4,983         12,911         10,191
- --------------------------------
Income tax expense                                           2,358          1,639          4,452          3,345
                                                      ------------   ------------   ------------   ------------
NET INCOME                                            $      4,404   $      3,344   $      8,459   $      6,846
- ----------                                            ============   ============   ============   ============
Other comprehensive income/(loss), net of tax:
  Unrealized gain/(loss) on available-
    for-sale securities                                      1,845         (3,972)          (241)        (2,521)
                                                      ------------   ------------   ------------   ------------

TOTAL COMPREHENSIVE INCOME                            $      6,249   $       (628)  $      8,218   $      4,325
                                                      ============   ============   ============   ============

AVERAGE COMMON SHARES OUTSTANDING FOR BASIC EPS          5,953,831      5,859,474      5,945,149      5,851,210

BASIC EARNINGS PER COMMON SHARE                       $       0.74   $       0.57   $       1.42   $       1.17
- -------------------------------                       ============   ============   ============   ============
AVERAGE COMMON SHARES OUTSTANDING FOR DILUTED EPS        6,129,603      6,048,256      6,130,937      6,050,297

DILUTED EARNINGS PER SHARE                            $       0.72   $       0.55   $       1.38   $       1.13
- --------------------------                            ============   ============   ============   ============
<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, 2005 and 2004
                                                           (in thousands)

                                                            (Unaudited)

                                                           (Page 1 of 2)

                                                                                        2005           2004
                                                                                    ------------   ------------
                                                                                            
Cash flows from operating activities:
  Net income                                                                        $      8,459   $      6,846
                                                                                    ------------   ------------
Adjustments to reconcile net income to net cash
  from operating activities:

  Depreciation                                                                               958            960
  Provision for loan losses                                                                1,120            498
  Amortization of intangible assets                                                          105            107
  Amortization of loan servicing rights                                                      306            251
  Net change in loan servicing rights valuation allowance                                    (69)           (71)
  Loans originated for sale                                                              (21,766)       (36,565)
  Net gain on sale of loans                                                                 (451)          (293)
  Proceeds from sale of loans                                                             20,751         34,147
  Net (gain) loss on sale of premises and equipment                                           (5)            49
  Net securities amortization                                                              1,356          1,899
  Stock compensation expense                                                                   0             33
  Earnings on life insurance                                                                (384)          (312)
  Net change:
    Accrued income receivable                                                               (638)            33
    Accrued expenses payable                                                                 (46)        (1,163)
    Other assets                                                                          (1,017)         1,829
    Other liabilities                                                                         47             57
                                                                                    ------------   ------------
     Total adjustments                                                                       267          1,459
                                                                                    ------------   ------------
        Net cash from operating activities                                                 8,726          8,305
                                                                                    ------------   ------------
Cash flows from investing activities:
  Proceeds from maturities, sales and calls of securities available-for-sale              22,442         35,587
  Purchases of securities available-for-sale                                             (27,147)       (38,069)
  Purchase of life insurance                                                                 (48)          (104)
  Net increase in total loans                                                            (90,979)       (58,779)
  Proceeds from sales of land, premises and equipment                                        111             49
  Purchase of land, premises and equipment                                                (1,098)          (691)
                                                                                    ------------   ------------
        Net cash from investing activities                                               (96,719)       (62,007)
                                                                                    ------------   ------------
                                                            (Continued)


                                                                5




                                                   LAKELAND FINANCIAL CORPORATION
                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          For the Six Months Ended June 30, 2005 and 2004
                                                           (in thousands)

                                                            (Unaudited)

                                                           (Page 2 of 2)

                                                                                        2005           2004
                                                                                    ------------   ------------
                                                                                            
Cash flows from financing activities:
  Net increase in total deposits                                                    $     10,473   $     95,944
  Net decrease in short-term borrowings                                                   68,416        (11,092)
  Payments on long-term borrowings                                                             0        (20,001)
  Dividends paid                                                                          (2,611)        (2,338)
  Proceeds from stock options exercise                                                       879            780
  Purchase of treasury stock                                                                 (81)           (88)
                                                                                    ------------   ------------
        Net cash from financing activities                                                77,076         63,205
                                                                                    ------------   ------------
  Net increase (decrease) in cash and cash equivalents                                   (10,917)         9,503

Cash and cash equivalents at beginning of the period                                     103,858         57,441
                                                                                    ------------   ------------
Cash and cash equivalents at end of the period                                      $     92,941   $     66,944
                                                                                    ============   ============
Cash paid during the period for:
  Interest                                                                          $     11,762   $      7,111
                                                                                    ============   ============
  Income taxes                                                                      $      5,080   $      2,740
                                                                                    ============   ============
Loans transferred to other real estate                                              $          0   $          7
                                                                                    ============   ============
<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, 2005

                                  (Unaudited)

NOTE 1. BASIS OF PRESENTATION

     This report is filed for Lakeland  Financial  Corporation (the "Company")
and its wholly-owned subsidiary,  Lake City Bank (the "Bank"). 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 U.S.  generally  accepted  accounting  principles for interim
financial information and with instructions for Form 10-Q.  Accordingly,  they
do not include all of the information and footnotes required by U.S. generally
accepted  accounting  principles  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,
2005 are not  necessarily  indicative  of the results that may be expected for
the year ending  December 31, 2005.  The 2004 Lakeland  Financial  Corporation
Annual  Report  on  Form  10-K  should  be  read  in  conjunction  with  these
statements.


NOTE 2.  EARNINGS PER SHARE

     Basic  earnings  per common share is based upon  weighted-average  common
shares  outstanding.  Diluted  earnings per share show 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 at the time of grant,  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
2005. 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.


                                      7


                                                           Six Months Ended
                                                               June 30,
                                                           2005        2004
                                                        ---------   ---------
Net income (in thousands) as reported                   $   8,459   $   6,846
Deduct: stock-based compensation expense
 determined under fair value based method                     180         291
                                                        ---------   ---------
Pro forma net income                                    $   8,279   $   6,555
                                                        =========   =========
Basic earnings per common share as reported             $    1.42   $    1.17
Pro forma basic earnings per share                      $    1.39   $    1.12
Diluted earnings per share as reported                  $    1.38   $    1.13
Pro forma diluted earnings per share                    $    1.35   $    1.08



                                                          Three Months Ended
                                                               June 30,
                                                           2005        2004
                                                        ---------   ---------
Net income (in thousands) as reported                   $   4,404   $   3,344
Deduct: stock-based compensation expense
 determined under fair value based method                      80         185
                                                        ---------   ---------
Pro forma net income                                    $   4,324   $   3,159
                                                        =========   =========
Basic earnings per common share as reported             $    0.74   $    0.57
Pro forma basic earnings per share                      $    0.73   $    0.54
Diluted earnings per share as reported                  $    0.72   $    0.55
Pro forma diluted earnings per share                    $    0.71   $    0.52


     The common shares outstanding for the stockholders' equity section of the
consolidated  balance  sheet at June 30, 2005  reflects  the holding of 36,636
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.

                                      8


NOTE 3.  LOANS
                                                 June 30,    December 31,
                                                   2005          2004
                                               ------------  ------------
                                                     (in thousands)
Commercial and industrial loans                $    770,816  $    688,211
Agri-business and agricultural loans                101,715       102,749
Real estate mortgage loans                           55,870        47,642
Real estate construction loans                        6,610         6,719
Installment loans and credit cards                  159,097       158,065
                                               ------------  ------------
  Subtotal                                        1,094,108     1,003,386
Less:  Allowance for loan losses                    (11,724)      (10,754)
       Net deferred loan fees                           (60)         (167)
                                               ------------  ------------
  Loans, net                                     $1,082,324  $    992,465
                                               ============  ============

Impaired loans                                 $      8,766  $      9,309

Non-performing loans                           $      9,207  $      9,991

Allowance for loan losses to total loans              1.07%         1.07%


Changes in the allowance for loan losses are summarized as follows:

                                           Six months ended
                                               June 30,
                                          ------------------
                                            2005      2004
                                          --------  --------
Balance at beginning of period            $ 10,754  $ 10,234
Provision for loan losses                    1,120       498
Charge-offs                                   (236)     (293)
Recoveries                                      86       204
                                          --------  --------
  Net loans charged-off                        150        89
                                          --------  --------
Balance at end of period                  $ 11,724  $ 10,643
                                          ========  ========

                                      9


NOTE 4.  SECURITIES

The fair values of securities available for sale were as follows:

                                                 June 30,    December 31,
                                                   2005          2004
                                               ------------  ------------
                                                     (in thousands)
U.S. Treasury securities                       $        984  $        989
U.S. Government agencies                             31,110        22,885
Mortgage-backed securities                          203,472       208,961
State and municipal securities                       53,991        53,747
                                               ------------  ------------
  Total                                        $    289,557  $    286,582
                                               ============  ============

     As of June 30,  2005,  net  unrealized  losses  on the  total  securities
available for sale portfolio  totaled  $517,000.  As of December 31, 2004, net
unrealized losses on the total securities available for sale portfolio totaled
$142,000.


NOTE 5.  EMPLOYEE BENEFIT PLANS

Components of Net Periodic Benefit Cost

                                     Six Months Ended June 30
                                ----------------------------------
                                Pension Benefits     SERP Benefits
                                ----------------     -------------
                                   2005   2004        2005   2004
                                   ----   ----        ----   ----
Service cost                       $  0   $  0        $  0   $  0
Interest cost                        75     74          40     42
Expected return on plan assets      (73)   (62)        (51)   (50)
Recognized net actuarial loss        19     19          21     18
                                   ----   ----        ----   ----
  Net pension expense              $ 21   $ 31        $ 10   $ 10
                                   ====   ====        ====   ====

                                      10



                                    Three Months Ended June 30
                                ----------------------------------
                                Pension Benefits     SERP Benefits
                                ----------------     -------------
                                   2005   2004        2005   2004
                                   ----   ----        ----   ----
Service cost                       $  0   $  0        $  0   $  0
Interest cost                        38     37          20     22
Expected return on plan assets      (37)   (31)        (25)   (25)
Recognized net actuarial loss         9      9          10      9
                                   ----   ----        ----   ----
  Net pension expense              $ 10   $ 15        $  5   $  6
                                   ====   ====        ====   ====

     The Company previously disclosed in its financial statements for the year
ended  December  31,  2004,  that it  expected to  contribute  $422,000 to its
pension  plan and  $106,000  to its SERP  plan in 2005.  As of June 30,  2005,
$106,000  had been  contributed  to the SERP plan and  $468,000 to the pension
plan. The Company does not anticipate  making any additional  contributions to
its pension plan or SERP plan during the remainder of 2005.


NOTE 6.  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.


                                      11



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

                                 June 30, 2005


OVERVIEW

     Lakeland Financial Corporation is the holding company for Lake City Bank.
The Company is headquartered in Warsaw,  Indiana and operates 43 offices in 12
counties in northern  Indiana.  The Company  earned $8.5 million for the first
six  months of 2005,  versus  $6.8  million  in the same  period  of 2004,  an
increase of 23.6%.  The increase was driven by a $3.6 million  increase in net
interest income. Offsetting this positive impact were increases of $622,000 in
the  provision  for loan losses and  $558,000 in  noninterest  expense.  Basic
earnings  per  share for the  first  six  months of 2005 were  $1.42 per share
versus $1.17 per share for the first six months of 2004.  Diluted earnings per
share reflect the potential dilutive impact of stock options granted under the
stock option plan. Diluted earnings per share for the first six months of 2005
were $1.38 per share, versus $1.13 per share for the first six months of 2004.

     Net income for the second  quarter of 2005 was $4.4 million,  an increase
of 31.7% versus $3.3 million for the  comparable  period of 2004. The increase
was driven by a $2.1 million increase in net interest income.  Offsetting this
positive  impact was an increase of $416,000 in the provision for loan losses.
Basic  earnings per share for the second quarter of 2005 were $0.74 per share,
versus $0.57 per share for the second  quarter of 2004.  Diluted  earnings per
share for the second  quarter of 2005 were $0.72 per share,  versus  $0.55 per
share for the second quarter of 2004.

RESULTS OF OPERATIONS

Net Interest Income

     For the six-month period ended June 30, 2005, net interest income totaled
$24.4  million,  an increase of 17.6%,  or $3.6  million  versus the first six
months of 2004. Net interest income  increased in the six-month period of 2005
versus  the  comparable  period of 2004,  primarily  due to an 18 basis  point
increase in the net interest margin from 3.60% to 3.78%. In addition,  average
earning assets  increased by $134.9 million,  or 11.3% to $1.330 billion.  For
the three-month  period ended June 30, 2005, net interest income totaled $12.5
million, an increase of 20.5%, or $2.1 million.  This increase was driven by a
23 basis point  increase in the net  interest  margin from 3.55% to 3.78%.  In
addition,  average earning assets  increased by $141.3  million,  or 11.6%, to

                                      12


$1.354 billion, versus the same period in 2004.

     Given the Company's mix of interest  earning assets and interest  bearing
liabilities at June 30, 2005, the net interest  margin could be expected to be
maintained or to increase in a rising rate environment. Management expects the
net interest  margin will continue to improve  during 2005 versus 2004, as the
effects of recent rate increases by the Federal Reserve are felt.

     During the first six months of 2005,  total interest and dividend  income
increased by $8.1  million,  or 28.5% to $36.7  million,  versus $28.5 million
during  the first six  months of 2004.  During  the  second  quarter  of 2005,
interest and dividend  income  increased by $5.0 million,  or 34.8%,  to $19.2
million,  versus  $14.2  million  during  the same  quarter  of 2004.  The tax
equivalent  yield on average  earning  assets  increased by 74 basis points to
5.7% for the  six-month  period  ended June 30, 2005 versus the same period of
2004. For the second  quarter of 2005, the yield  increased 94 basis points to
5.8%, versus 4.8% for the second quarter of 2004.

     The  average  daily  loan  balances  for the  first  six  months  of 2005
increased  14.5% to $1.036  billion,  over the average  daily loan balances of
$904.3  million  for the same  period of 2004.  During the same  period,  loan
interest income  increased by $7.5 million,  or 32.2%,  to $30.8 million.  The
increase  was the result of an 80 basis point  increase in the tax  equivalent
yield on loans to 6.0% from 5.2% in the first six months of 2005.  The average
daily loan balances for the second quarter of 2005 increased  $136.5  million,
or 14.8%, to $1.061  billion,  versus $924.8 million for the second quarter of
2004. During the same period,  loan interest income increased by $4.4 million,
or 37.7%,  to $16.2 million  versus $11.8 million during the second quarter of
2004.  The  increase  was  driven by a 101  basis  point  increase  in the tax
equivalent yield on loans, to 6.1%, versus 5.1% in the second quarter of 2004.

     The average  daily  securities  balances for the first six months of 2005
increased $5.2 million, or 1.9%, to $286.3 million,  versus $281.1 million for
the same  period of 2004.  During the same  periods,  income  from  securities
increased by $591,000,  or 11.3%,  to $5.8 million  versus $5.2 million during
the first six months of 2004.  The increase was  primarily  the result of a 34
basis  point  increase in the tax  equivalent  yields on  securities,  to 4.5%
versus  4.2% in the first six months of 2004.  The  average  daily  securities
balances for the second quarter of 2005  increased  $6.5 million,  or 2.3%, to
$286.6 million,  versus $280.2 million for the same period of 2004. During the
same periods,  income from securities increased by $495,000, or 20.2%, to $3.0
million,  versus $2.5 million in the second  quarter of 2004. The increase was
driven by a 58 basis point increase in the tax equivalent  yield in securities
to 4.5% versus 4.0% in the second quarter of 2004.

                                      13


     Total interest expense increased $4.5 million, or 57.3%, to $12.3 million
for the  six-month  period  ended June 30,  2005,  from $7.8  million  for the
comparable period in 2004. The increase was primarily the result of a 56 basis
point increase in the Company's daily cost of funds to 1.87%, versus 1.31% for
the same period of 2004.  Total interest  expense  increased $2.8 million,  or
73.4%, to $6.7 million for the second quarter of 2005, versus $3.9 million for
the second  quarter of 2004.  The  increase was  primarily  the result of a 62
basis point increase in the Company's  daily cost of funds to 2.0%,  from 1.3%
for the same period of 2004.

     On an average daily basis,  total deposits  (including  demand  deposits)
increased $126.9 million, or 12.8%, to $1.120 billion for the six-month period
ended June 30, 2005, versus $992.8 million during the same period in 2004. The
average  daily  balances  for the  second  quarter  of 2005  increased  $112.8
million,  or 11.1%,  to $1.130  billion from $1.017  billion during the second
quarter  of 2004.  On an  average  daily  basis,  noninterest  bearing  demand
deposits increased $22.3 million, or 11.3% for the six-month period ended June
30,  2005,  versus the same  period in 2004.  The  average  daily  noninterest
bearing demand deposit balances for the second quarter of 2005 increased $15.3
million,  or 7.3%,  to $223.5  million from $208.2  million  during the second
quarter of 2004.  When  comparing  the six months ended June 30, 2005 with the
same period of 2004, the average daily balance of time  deposits,  which pay a
higher rate of interest  compared to demand deposit and transaction  accounts,
increased  $103.9  million,  primarily as a result of increases in public fund
deposits.  The rate paid on time deposit accounts increased 53 basis points to
3.0% versus the same period in 2004.  During the second  quarter of 2005,  the
average  daily  balance of time  deposits  increased  $94.6  million to $485.4
million,  and the rate paid  increased  62 basis  points to 3.1%,  versus  the
second quarter of 2004.

     Management  believes that it is important to grow demand deposit accounts
in both the  dollar  volume  and total  number  of  accounts.  These  accounts
typically  provide the Company  with  opportunities  to expand into  ancillary
activities  for both  retail  and  commercial  customers.  In  addition,  they
represent low cost  deposits.  Furthermore,  the Company is focused on growing
transaction  money market  accounts  which also  provide a reasonable  cost of
funds and generally represent relationship accounts.

     Average daily  balances of borrowings  were $207.3 million during the six
months ended June 30, 2005,  versus $208.8  million  during the same period of
2004,  and the rate paid on  borrowings  increased  108 basis  points to 2.7%.
During the second  quarter of 2005 the average  daily  balances of  borrowings
increased $16.7 million to $221.0 million,  versus $204.2 million for the same
period  in 2004.  The  rate on  borrowings  increased  71  basis  points  when
comparing  the  second  quarter  of 2005 with the same  period of 2004.  On an
average daily basis, total deposits  (including demand deposits) and purchased
funds  increased 10.3% and 11.3%,  respectively,  when comparing the six-month
and  three-month  periods ended June 30, 2005 versus the same periods in 2004.

                                      14


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

                                      15




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

                                                                     Six Months Ended June 30,
                                           ------------------------------------------------------------------------------
                                                             2005                                    2004
                                           ------------------------------------      ------------------------------------
                                             Average       Interest                   Average       Interest
                                             Balance        Income     Yield (1)      Balance        Income     Yield (1)
                                           ------------   ----------   --------      ------------    ---------  ---------
                                                                                              
 ASSETS
 Earning assets:
   Loans:
     Taxable (2)(3)                        $  1,031,180    $  30,667    6.00 %      $    895,679    $  23,131     5.19 %
     Tax exempt (1)                               4,411          112    5.10               8,575          186     4.37
   Investments: (1)
     Available for sale                         286,307        6,389    4.50             281,106        5,815     4.16
   Short-term investments                         4,429           55    2.50               6,128           29     0.95
   Interest bearing deposits                      3,467           46    2.68               3,448           20     1.17

                                           ------------    ---------                ------------    ---------
 Total earning assets                         1,329,794       37,269    5.65 %         1,194,936       29,181     4.91 %

 Nonearning assets:
   Cash and due from banks                       54,516            0                      49,704            0
   Premises and equipment                        25,038            0                      25,996            0
   Other nonearning assets                       43,528            0                      42,760            0
   Less allowance for loan loss losses          (11,133)           0                     (10,435)           0

                                           ------------    ---------                ------------    ---------
 Total assets                              $  1,441,743    $  37,269                $  1,302,961    $  29,181
                                           ============    =========                ============    =========


<FN>
(1)   Tax exempt income was converted to a fully taxable equivalent basis at a 35 percent tax rate for 2005 and 2004. 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, 2005
      and 2004, 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)



                                                                        Six months Ended June 30,
                                           -----------------------------------------------------------------------------
                                                              2005                                    2004
                                           -----------------------------------      ------------------------------------
                                              Average       Interest                  Average        Interest
                                              Balance       Expense     Yield         Balance        Expense       Yield
                                           ------------    ---------    ------      ------------    ---------     ------
 LIABILITIES AND STOCKHOLDERS'
  EQUITY
                                                                                               
 Interest bearing liabilities:
   Savings deposits                        $     71,927    $      35    0.10 %      $     67,611    $      48     0.14 %
   Interest bearing checking accounts           343,335        2,266    1.33             346,980        1,380     0.80
   Time deposits:
     In denominations under $100,000            222,311        3,289    2.98             214,077        3,016     2.83
     In denominations over $100,000             262,239        3,940    3.03             166,606        1,688     2.04
   Miscellaneous short-term bbborrowings        166,350        1,743    2.11             155,551          698     0.90
   Long-term borrowings                          40,974        1,035    5.09              53,297          994     3.75

                                           ------------    ---------                ------------    ---------
 Total interest bearing liabilities           1,107,136       12,308    2.24 %         1,004,122        7,824     1.57 %


 Noninterest bearing liabilities
  and stockholders' equity:
   Demand deposits                              219,907            0                     197,563            0
   Other liabilities                              9,579            0                       8,150            0
   Stockholders' equity                         105,121            0                      93,126            0
 Total liabilities and stockholders'
   equity                                  ------------    ---------                ------------    ---------
                                           $  1,441,743    $  12,308                $  1,302,961    $   7,824
                                           ============    =========                ============    =========

 Net interest differential - yield on
   average daily earning assets                            $  24,961    3.78 %                      $  21,357     3.60 %
                                                           =========                                =========


                                                                17




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

                                                                     Three Months Ended June 30,
                                           ------------------------------------------------------------------------------
                                                             2005                                    2004
                                           -----------------------------------      -------------------------------------
                                              Average       Interest                   Average      Interest
                                              Balance        Income    Yield (1)       Balance       Income     Yield (1)
                                           ------------    ---------    ------      ------------    ---------     ------
                                                                                               
 ASSETS
 Earning assets:
   Loans:
     Taxable (2)(3)                        $  1,057,459    $  16,154    6.13 %      $    915,879    $  11,688     5.13 %
     Tax exempt (1)                               3,830           53    5.51               8,938          154     4.28
   Investments: (1)
     Available for sale                         286,638        3,237    4.53             280,159        2,751     3.95
   Short-term investments                         2,933           21    2.87               4,080           10     0.99
   Interest bearing deposits                      3,339           24    2.88               3,889           11     1.14

                                           ------------    ---------                ------------    ---------
 Total earning assets                         1,354,199       19,489    5.77 %         1,212,945       14,614     4.83 %

 Nonearning assets:
   Cash and due from banks                       54,909            0                      51,640            0
   Premises and equipment                        25,059            0                      25,928            0
   Other nonearning assets                       44,105            0                      43,011            0
   Less allowance for loan loss losses          (11,372)           0                     (10,509)           0

                                           ------------    ---------                ------------    ---------
 Total assets                              $  1,466,900    $  19,489                $  1,323,015    $  14,614
                                           ============    =========                ============    =========


<FN>
(1)   Tax exempt income was converted to a fully taxable equivalent basis at a 35 percent tax rate for 2005 and 2004. 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,
      2005 and 2004, are included as taxable loan interest income.

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


                                                                18




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


                                                                     Three Months Ended June 30,
                                           -----------------------------------------------------------------------------
                                                             2005                                     2004
                                           -----------------------------------      ------------------------------------
                                              Average      Interest                   Average       Interest
                                              Balance       Expense     Yield         Balance        Expense      Yield
                                           ------------    ---------    ------      ------------    ---------     ------
 LIABILITIES AND STOCKHOLDERS'
  EQUITY
                                                                                               
 Interest bearing liabilities:
   Savings deposits                        $     73,389    $      18    0.10 %      $     70,268    $      20     0.11 %
   Interest bearing checking accounts           347,468        1,274    1.47             347,633          642     0.74
   Time deposits:
     In denominations under $100,000            223,778        1,707    3.06             222,777        1,576     2.85
     In denominations over $100,000             261,652        2,083    3.19             168,048          863     2.07
   Miscellaneous short-term bbborrowings        180,046        1,063    2.37             160,113          352     0.88
   Long-term borrowings                          40,974          541    5.30              44,176          404     3.68

                                           ------------    ---------                ------------    ---------
 Total interest bearing liabilities           1,127,307        6,686    2.38 %         1,013,015        3,857     1.53 %


 Noninterest bearing liabilities
  and stockholders' equity:
   Demand deposits                              223,488            0                     208,225            0
   Other liabilities                              9,505            0                       7,967            0
   Stockholders' equity                         106,600            0                      93,808            0
 Total liabilities and stockholders'
  equity                                   ------------    ---------                ------------    ---------
                                           $  1,466,900    $   6,686                $  1,323,015    $   3,857
                                           ============    =========                ============    =========

 Net interest differential - yield on
   average daily earning assets                            $  12,803    3.78 %                      $  10,757     3.55 %
                                                           =========                                =========


                                                                19




Provision for Loan Losses

     Based on  management's  review of the adequacy of the  allowance for loan
losses,  provisions  for losses on loans of $1.1  million  and  $662,000  were
recorded  during the  six-month and  three-month  periods ended June 30, 2005,
versus provisions of $498,000 and $246,000 recorded during the same periods of
2004. The increase in the provision for loan losses for the periods ended June
30, 2005  reflected a number of factors,  including the level of  charge-offs,
management's  overall view on current credit quality, the amount and status of
impaired  loans and the amount and status of past due accruing  loans (90 days
or more),  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, 2005 and 2004 are shown in the following table:


                                                    Six Months Ended
                                                        June 30,
                                           ----------------------------------
                                                                    Percent
                                              2005        2004       Change
                                           ----------  ----------  ----------
                                                     (in thousands)
Trust and brokerage income                 $    1,519  $    1,519       0.0 %
Service charges on deposit accounts             3,252       3,354      (3.0)
Loan, insurance and service fees                  893         957      (6.7)
Merchant card fee income                        1,165       1,081       7.8
Other income                                    1,057         874      20.9
Net gains on the sale of real
  estate mortgages held for sale                  451         293      53.9
                                           ----------  ----------  ----------
     Total noninterest income              $    8,337  $    8,078       3.2 %
                                           ==========  ==========  ==========

                                      20



                                                   Three Months Ended
                                                        June 30,
                                           ----------------------------------
                                                                    Percent
                                              2005        2004       Change
                                           ----------  ----------  ----------
                                                        (in thousands)
Trust and brokerage income                 $      791  $      780      1.4 %
Service charges on deposit accounts             1,703       1,697      0.4
Loan, insurance and service fees                  478         470      1.7
Merchant card fee income                          629         581      8.3
Other income                                      410         544    (24.6)
Net gains on the sale of real
  estate mortgages held for sale                  207         (27)   866.7
                                           ----------  ----------  ----------
     Total noninterest income              $    4,218  $    4,045      4.3 %
                                           ==========  ==========  ==========


     Noninterest income increased $259,000 and $173,000,  respectively, in the
six-month and three-month periods ended June 30, 2005, versus the same periods
in  2004.  Driving  these  increases  were  gains on sale of  mortgages  which
increased   $158,000  and  $234,000,   respectively,   in  the  six-month  and
three-month  periods  ended June 30,  2005.  The  increases  reflected  a more
favorable timing of mortgage sales into the secondary market during the second
quarter of 2005 versus the second quarter of 2004.  Other income  increased in
the six-month  period ended June 30, 2005,  primarily due to a $62,000 gain on
the sale of other real  estate.  Partially  offsetting  these  increases  were
decreases of $102,000 in service charges on deposit accounts. This decline was
driven by increases in the earnings credit available to offset service charges
on  commercial  checking  accounts  as  well  as  reduced  overdraft  activity
resulting in fewer overdraft charges.

Noninterest Expense

     Noninterest  expense categories for the six-month and three-month periods
ended June 30, 2005 and 2004 are shown in the following table:


                                      21


                                                      Six Months Ended
                                                         June 30,
                                           ----------------------------------
                                                                     Percent
                                               2005        2004       Change
                                           ----------  ----------  ----------
                                                     (in thousands)
Salaries and employee benefits             $   10,173  $    9,784       4.0 %
Net occupancy expense                           1,331       1,168      14.0
Equipment costs                                 1,008         963       4.7
Data processing fees and supplies               1,129       1,245      (9.3)
Credit card interchange                           716         633      13.1
Other expense                                   4,304       4,310      (0.1)
                                           ----------  ----------  ----------
     Total noninterest expense             $   18,661  $   18,103       3.1 %
                                           ==========  ==========  ==========

                                                    Three Months Ended
                                                        June 30,
                                           ----------------------------------
                                                                      Percent
                                               2005        2004       Change
                                           ----------  ----------  ----------
                                                      (in thousands)
Salaries and employee benefits             $    5,027  $    4,859       3.5 %
Net occupancy expense                             675         590      14.4
Equipment costs                                   491         524      (6.3)
Data processing fees and supplies                 571         650     (12.2)
Credit card interchange                           388         343      13.1
Other expense                                   2,146       2,229      (3.7)
                                           ----------  ----------  ----------
     Total noninterest expense             $    9,298  $    9,195       1.1 %
                                           ==========  ==========  ==========

     Noninterest expense increased $558,000 and $103,000, respectively, in the
six-month and three-month  periods ended June 30, 2005 versus the same periods
of 2004.  Driving these increases were salaries and employee  benefits,  which
increased  $389,000  and  $168,000,   respectively,   in  the  six-months  and
three-months  ended June 30, 2005.  The  increases  were due largely to higher
health  care  costs as well as  normal  salary  increases.  In  addition,  net
occupancy  expense  increased due to higher  property tax expense.  Offsetting
these  increases  were  decreases in data  processing  fees and supplies which
declined due to lower processing costs.

Income Tax Expense

     Income tax expense  increased $1.1 million,  or 33.1%,  for the first six
months of 2005,  compared to the same  period in 2004.  Income tax expense for
the second quarter of 2005 increased $719,000,  or 43.9%, compared to the same

                                      22


period of 2004.  The  combined  state  franchise  tax  expense and the federal
income tax  expense  as a  percentage  of income  before  income  tax  expense
increased  to 34.5%  during the first three  months of 2005  compared to 32.8%
during the same period in 2004.  It increased to 34.9% for the second  quarter
of 2005,  versus  32.9% for the second  quarter of 2004.  The  increases  were
driven by a  decrease  in the  amount of income  derived  from  tax-advantaged
sources  during the  six-month  and  three-month  periods ended June 30, 2005,
versus the comparable periods of 2004.


CRITICAL ACCOUNTING POLICIES

     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.  The Company's
critical  accounting policies are discussed in detail in the Annual Report for
the year ended  December  31, 2004  (incorporated  by reference as part of the
Company's 10-K filing).

FINANCIAL CONDITION

     Total assets of the Company were $1.539  billion as of June 30, 2005,  an
increase of $85.5  million,  or 5.9%,  when  compared to $1.453  billion as of
December 31, 2004.

     Total cash and cash equivalents  decreased by $10.9 million, or 10.5%, to
$92.9 million at June 30, 2005 from $103.9  million at December 31, 2004.  The
decrease was primarily attributable to loan growth.

     Total securities  available-for-sale  increased by $3.0 million, or 1.0%,
to $289.6  million at June 30, 2005 from $286.6  million at December 31, 2004.
The  increase  was a result  of a number  of  transactions  in the  securities
portfolio.   Securities  purchases  totaled  $27.2  million.  Offsetting  this
increase were securities paydowns totaling $20.7 million, maturities and calls
of securities totaling $1.7 million, the amortization of premiums,  net of the
accretion of discounts totaling $1.4 million, and the fair market value of the
securities portfolio decreased by $374,000. A rising interest rate environment
during the first half of 2005 drove the market value decrease.  The investment
portfolio  is managed to limit the  Company's  exposure to risk by  containing
mostly  collateralized  mortgage  obligations and other  securities  which are

                                      23


either  directly or  indirectly  backed by the federal  government  or a local
municipal government.

     Real estate mortgages  held-for-sale increased by $1.3 million, or 42.7%,
to $4.3 million at June 30, 2005 from $3.0  million at December 31, 2004.  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,
2005,  $21.8 million in real estate  mortgages  were  originated  for sale and
$20.8 million in mortgages were sold.

     Total loans, excluding real estate mortgages held-for-sale,  increased by
$90.8 million, or 9.1%, to $1.094 billion at June 30, 2005 from $1.003 billion
at December 31, 2004.  The mix of loan types  within the  Company's  portfolio
consisted of 80% commercial, 6% real estate and 14% consumer loans at June 30,
2005 compared to 79%  commercial,  5% real estate and 16% consumer at December
31, 2004.

     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
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 slow  economic  recovery,  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 for
loan losses.

     Loans are charged  against the allowance for loan losses when  management
believes that the  uncollectibility of the principal is confirmed.  Subsequent
recoveries,  if any, are credited to the allowance. The allowance is an amount
that management  believes will be adequate to absorb probable  incurred credit
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 allocations
to graded loans.  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

                                      24


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, 2005, on the basis of
management's  review of the loan  portfolio,  the Company had $31.0 million of
assets classified as special mention, $26.1 million classified as substandard,
$933,000 classified as doubtful and $0 classified as loss as compared to $32.1
million, $23.3 million, $751,000 and $0 at December 31, 2004.

     Allowance  estimates are developed by  management  in  consultation  with
regulatory  authorities,  taking into account actual loss experience,  and are
adjusted 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.

     Total  impaired  loans  decreased by $543,000 to $8.8 million at June 30,
2005 from $9.3  million at December  31,  2004.  The  decrease in the impaired
loans category  resulted  primarily from the payoff of an impaired  commercial
credit.  The impaired loan total included $6.7 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.  The following table summarizes  nonperforming  assets at June
30, 2005 and December 31, 2004.

                                      25



                                                    June 30,     December 31,
                                                      2005           2004
                                                  ------------   ------------
                                                         (in thousands)
NONPERFORMING ASSETS:
Nonaccrual loans                                  $      6,665   $      7,213
Loans past due over 90 days and accruing                 2,542          2,778
                                                  ------------   ------------
Total nonperforming loans                                9,207          9,991
                                                  ------------   ------------
Other real estate                                            0            261
Repossessions                                               14             13
                                                  ------------   ------------
Total nonperforming assets                        $      9,221   $     10,265
                                                  ============   ============

Total impaired loans                              $      8,766   $      9,309

Nonperforming loans to total loans                       0.85%          1.01%
Nonperforming assets to total assets                     0.60%          0.71%


     Total deposits  increased by $10.5 million,  or 0.9% to $1.126 billion at
June 30, 2005 from $1.115 billion at December 31, 2004. The increase  resulted
from increases of $49.5 million in certificates of deposit and $1.7 million in
money market  accounts.  Offsetting  these  increases  were  declines of $29.7
million in Investors' Money Market accounts,  $4.9 million in demand deposits,
$4.3  million in NOW  accounts  and $1.8  million in savings  accounts.  Total
short-term  borrowings increased by $68.4 million, or 36.9%, to $254.1 million
at June 30,  2005 from $185.7  million at  December  31,  2004.  The  increase
resulted primarily from increases of $49.5 million in federal funds purchased,
and $14.9 million in other borrowings,  primarily short-term advances from the
Federal Home Loan Bank of Indianapolis.

     Total stockholders'  equity increased by $6.7 million, or 6.6%, to $108.5
million at June 30, 2005 from $101.8  million at December 31, 2004. Net income
of $8.5 million,  minus dividends of $2.7 million, plus $1.2 million for stock
issued through options exercised,  minus the decrease in the accumulated other
comprehensive income of $241,000, minus $81,000 for the cost of treasury stock
purchased, comprised most of this increase.

     The  Federal   Deposit   Insurance   Corporation's   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, 2005,

                                      26


the Company's Tier 1 leverage  capital ratio,  Tier 1 risk based capital ratio
and total risk based capital ratio were 9.0%, 11.0% and 12.0%, 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 2005.  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, 2005,  the  Company's  potential  pretax
exposure  was  within  the  Company's  policy  limit,  and  not  significantly
different from December 31, 2004.

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
Rule 13a-15(e)  promulgated  under the Securities and Exchange Act of 1934, as
amended)  as of June  30,  2005.  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.  During the quarter ended June 30, 2005, the Company has not made a
change to its disclosure controls and procedures or its internal controls over
financial  reporting that has materially  affected or is reasonably  likely to
materially  affect its  disclosure  controls or its  controls  over  financial
reporting.

                                      27



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.

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.

                                      28


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

                                      29



                        LAKELAND FINANCIAL CORPORATION

                                   FORM 10-Q

                                 June 30, 2005

                          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. Unregistered Sales of Equity Securities and Use of Proceeds
        -------------------------------------------------------------
        The  following  table  provides  information  as of June 30, 2005 with
        respect to shares of common stock  repurchased  by the Company  during
        the quarter then ended:

                   Issuer Purchases of Equity Securities(a)

                                          Total Number of     Maximum Number
                                         Shares Purchased   of Shares that May
             Total Number    Average    as Part of Publicly   Yet Be Purchased
              of Shares     PricePaid     Announced Plans    Under the Plan or
Period        Purchased     Per Share       or Programs          Programs
- -------       ----------     -------          ---------          -----------
April 1-30         231       $ 36.20                 0                     0
May 1-31             0       $     0                 0                     0
June 1-30            0       $     0                 0                     0
                 -----       -------          ---------          -----------
Total              231       $ 36.20
                 =====       =======

 (a) The shares  purchased  during the periods  were  credited to the deferred
     share  accounts  of seven  non-employee  directors  under  the  Company's
     directors' deferred compensation plan.

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

Item 4. Submission of Matters to a Vote of Security Holders
        ---------------------------------------------------
        On April 12, 2005, the Company's  annual meeting of  stockholders  was
        held. At the meeting, the stockholders ratified the selection of Crowe
        Chizek and Company LLC as the Company's  independent  auditors for the
        year ended December 31, 2005, and Robert E. Bartels, Jr.,

                                      30


        Michael L. Kubacki,  Steven D. Ross and M. Scott Welch were elected to
        serve  as  directors  with  terms  expiring  in  2008.  Continuing  as
        directors until 2006 are Allan J. Ludwig,  Emily E. Pichon and Richard
        L. Pletcher.  Continuing as directors  until 2007 are L. Craig Fulmer,
        Charles E. Niemier, Donald B. Steininger and Terry L. Tucker.

        Election of Directors:
                                          For            Withheld
                                          ---            --------
        Robert L. Bartels, Jr.          4,968,966          11,121
        Michael L. Kubacki              4,724,260         255,830
        Steven D. Ross                  4,972,444           7,646
        M. Scott Welch                  4,972,519           7,571

        Ratification of Auditors:
                                                                      Broker
                                         For      Against   Abstain  Non-votes
                                         ---      -------   -------  ---------
        Crowe Chizek and Company LLC  4,951,629    19,785         0          0


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

Item 6. 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.

                                      31



                        LAKELAND FINANCIAL CORPORATION

                                   FORM 10-Q

                                 June 30, 2005

                          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 1, 2005         /s/Michael L. Kubacki
                             Michael L. Kubacki - President and Chief
                             Executive Officer




Date: August 1, 2005         /s/David M. Findlay
                             David M. Findlay - Executive Vice President
                             and Chief Financial Officer




Date: August 1, 2005         /s/Teresa A. Bartman
                             Teresa A. Bartman - Vice President and
                             Controller

                                      32