EXHIBIT 99

For Immediate Release{PRIVATE}



Thursday, October 9, 2003

Contact: David G. Ratz, Executive Vice President & COO
                  (740) 286-3283


Oak Hill Financial Earnings Up 15% in Third Quarter

Jackson, Ohio -- Oak Hill Financial,  Inc. (Nasdaq NMS: OAKF) today reported net
earnings  from  operations  for the three  months  ended  September  30, 2003 of
$3,121,000, or $.55 per diluted share. The third quarter 2003 earnings represent
an increase of 15.3% over the  $2,708,000,  or $.49 per  diluted  share,  in net
earnings  from  operations  that the  company  recorded  for the  quarter  ended
September 30, 2002.

For the nine months ended  September 30, 2003, Oak Hill  Financial  recorded net
earnings from operations of $8,942,000,  or $1.59 per diluted share, an increase
of 15.0% over the  $7,775,000,  or $1.43 per diluted share, in net earnings from
operations for the first nine months of 2002.

The operating  earnings for the third quarter and first nine months of 2003 have
been  adjusted  for   non-recurring   tax  savings  of  $133,000  and  $399,000,
respectively,  resulting  from a one-time  tax savings of $533,000  for the full
year 2003.  Including the  non-recurring  savings,  the company's net income was
$3,254,000,  or $.57 per diluted share, for the third quarter and $9,341,000, or
$1.66 per diluted share, for the first nine months of 2003.

The company's total assets ended the third quarter of 2003 at $904.0 million, an
increase of 7.1% over the $844.1  million in total assets  recorded at September
30,  2002,  and 4.6% over the $863.9  million in assets on the books at June 30,
2003.  Net loans at September  30, 2003 were $778.5  million,  up 12.0% over the
$695.1  million in net loans at  September  30,  2002,  and 5.1% over the $740.9
million in net loans at the end of the second quarter of 2003.

In reviewing the third quarter results, Oak Hill Financial Chairman and CEO John
D. Kidd said,  "We continue to be very  pleased  with our earnings  performance.
Revenues  for the third  quarter  were up nearly  17% over the third  quarter of
2002, driven by a 68% increase in non-interest  income. We are also pleased with
the  results  of our loan  production  efforts,  as our loans have grown over 5%
since June 30, with a 14% increase in  commercial  real estate loans leading the
way."

Looking ahead to the fourth  quarter and beyond,  Kidd stated,  "It appears that
the boom in mortgage  lending  has peaked,  which  creates the  challenge  going
forward of  replacing  that  revenue  stream.  We're  facing that  challenge  by
aggressively  pursuing  loan  growth.  We've  been  able to  build  considerable
momentum in other areas of lending,  and the pipeline is particularly  strong in
commercial real estate.  Also, while mortgage  originations will be lower, we've
shaped  our  mortgage  area to be an  ongoing  line of  business  and we have an
excellent servicing  portfolio.  Our other fee income areas are doing very well,
SBA lending is expected to grow, and credit  quality and operating  expenses are
stable.  The net interest  margin is also a  challenge,  but we are hopeful that
overall  loan growth and growth in other  non-interest  revenues  will allow our
earnings momentum to continue through the remainder of the year and into 2004."

Key Issue Review and Outlook

Net Interest  Margin - Net interest  margin for the third quarter was 4.03%,  as
compared to the 4.10% posted in the third quarter of 2002 and the 4.27% recorded
for the second quarter of 2003. The third quarter margin was below  management's
expectations and resulted  primarily from continuing  pressure on asset yields -
particularly yields on commercial and residential real estate loans - due to the
low  interest  rate  environment.  The  decline was  partially  offset by a 5.7%
increase in demand  deposits  during the quarter,  continuing a trend sparked by
the  company's  marketing and sales  efforts.  While the margin will continue to



come under  pressure if rates  remain at their  current  low levels,  management
believes that it has stabilized and can be maintained in the current range.

Operating Expenses - Non-interest  expenses were 2.79% of average assets for the
third  quarter of 2003,  as compared to 2.65% for the third  quarter of 2002 and
the 2.95% posted for the second  quarter of 2003. On a dollar  basis,  operating
expenses declined  slightly in the third quarter versus the second quarter.  The
linked  quarter  improvement  reflects  the  company's  success at growing  into
expense  levels  established  in  earlier  quarters  with  the  addition  of new
facilities,  management and staff to facilitate the company's growth objectives.
Also,  due to the  combination  of higher  revenues  and  stable  expenses,  the
company's  efficiency  ratio improved to 52.1% for the third quarter of 2003, as
compared to the prior year's  55.1% and the 53.1% posted for the second  quarter
of 2003.

Non-Interest Income - Non-interest income,  including the gain on sale of loans,
was $3,302,000 in the third quarter, an increase of 67.5% over the third quarter
of 2002 and 8.2% over the second quarter of 2003. As in recent quarters, gain on
sale of loans was the largest  component  of the  year-over-year  increase,  and
commissions  on the sales of group  health  and  title  insurance,  and  service
charges on deposit  accounts  also  posted  strong  increases.  Consistent  with
national trends,  the demand for fixed-rate  mortgages abated in the latter part
of the third quarter,  and management expects lower gains on sales from mortgage
origination  activities in the fourth quarter.  However, the company retains the
servicing  rights on the mortgage  loans it  originates,  and the success of its
origination efforts in recent quarters has resulted in a substantial increase in
its servicing portfolio,  with a corresponding  increase in revenues expected in
future periods.  Also, future periods should benefit as the company continues to
pursue SBA lending, an area which it currently has a healthy pipeline.

Asset Quality - At the end of the third quarter,  the nonperforming  loans/total
loans and  nonperforming  assets/total  assets  ratios  were  1.02%  and  0.95%,
respectively, as compared to the 1.07% and 0.96%, respectively, recorded at June
30,  2003.  The  largest of the  non-performing  loans,  which the  company  has
discussed in earlier releases, represents 0.15% of the nonperforming loan ratio.
Another  non-performing loan, also discussed in a previous release,  contributed
0.10% to the nonperforming loan ratio. The remaining  nonperforming  loans are a
mix of commercial real estate, commercial,  residential real estate and consumer
loans. The largest of these represents  0.06% of the  nonperforming  loan ratio.
The expected loss on all nonperforming loans combined is about $650,000.

The company  continued to take an aggressive  posture toward problem  credits in
the third quarter, with net charge-offs (non-annualized) at 0.06% of total loans
for the quarter, as compared to 0.08% in the second quarter. The annualized rate
through nine months of 0.23% remains  consistent with management's  objective of
maintaining net charge-offs in the 0.20% range for the full year.

Overall  Strategy - Oak Hill  Financial  will continue to pursue  revenue growth
through  originating  adjustable-rate  commercial loans,  commercial real estate
loans and residential mortgage loans;  fixed-rate residential mortgage loans and
SBA loans for sale in the  secondary  market;  and  consumer  loans.  Management
believes  that  commercial  and  commercial  real estate loans hold the greatest
potential  for  growth  and  margin  improvement  within  its  bank  subsidiary.
Non-interest income growth and diversification of non-interest revenues are also
major elements in the company's strategy. In this regard, SBA loans will receive
greater emphasis as the demand for fixed-rate  residential  mortgages moderates.
Further,  cross-selling  additional  services to the company's  diverse customer
base and expanding the range and penetration of  fee-generating  services remain
key factors in the company's pursuit of non-interest income.

Asset/Loan  Growth - The  company's  total  assets grew at an 18.5%  annual rate
during the third quarter,  while loans  increased at a very healthy 20.3% annual
rate.  As previously  released,  the  company's  objectives  for 2003 called for
approximately  10% growth in both loans and assets.  Through nine months,  loans
have already  exceeded this objective with an increase of 10.9%,  and assets are
on track to  surpass  the  target in the  fourth  quarter.  Further,  management
believes that continued  growth can offset both the softness in the net interest
margin and the expected decline in gain on sale of loans and, therefore,  growth
will be aggressively pursued. However, balance sheet growth will not come at the
expense  of credit  quality  and must  contribute  to  attaining  the  company's
earnings objectives.

Estimate - The company has narrowed  the range of its earnings  estimate for the
full year 2003 to $2.11 to $2.14 per share.

Oak Hill  Financial is a financial  holding  company  headquartered  in Jackson,
Ohio. Its  subsidiaries,  Oak Hill Banks and Action Finance Company,  operate 25
full-service  banking  offices,  five  bank  loan  production  offices,  and six
consumer  finance  offices in 15 counties  across  southern and central  Ohio. A
third subsidiary,  Oak Hill Financial  Insurance  Agency,  provides group health
plans  and other  insurance  services  to over 350  business  and  public-sector



organizations throughout the same region. The company also holds 49% of Oak Hill
Title Agency,  LLC, which provides title services for commercial and residential
real estate transactions.

Forward-Looking Statements Disclosure

This release contains certain  forward-looking  statements related to the future
performance and condition of Oak Hill Financial,  Inc. These  statements,  which
are subject to numerous  risks and  uncertainties,  are  presented in good faith
based  on  the  company's  current  condition  and  management's  understanding,
expectations,  and assumptions  regarding its future prospects as of the date of
this release.  Actual results could differ  materially  from those  projected or
implied by the statements  contained  herein.  The factors that could affect the
company's  future results are set forth in the periodic reports and registration
statements filed by the company with the Securities and Exchange Commission.



Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 9, 2003 Press Release



                                                          At September 30,
(In thousands)                                          2003            2002
- --------------------------------------------------------------------------------

SUMMARY OF FINANCIAL CONDITION

Total assets                                          $904,006         $844,051
Interest-bearing deposits and federal funds sold         1,100            7,068
Investment securities                                   76,608           91,207
Loans receivable - net                                 778,484          695,073
Deposits                                               684,865          662,613
Federal Home Loan Bank advances and other borrowings   139,969          112,339
Stockholders' equity                                    76,503           65,263



     The Company discloses net earnings,  diluted earnings per share and certain
performance ratios adjusted for non-recurring  items.  Management  believes that
presenting  this  information  is an  additional  measure  of  performance  that
investors can use to compare operating results between reporting periods.  These
measures  should not be considered an  alternative to  measurements  required by
accounting  principles generally accepted in the United States of America ("U.S.
GAAP").  In accordance  with  Securities and Exchange  Commission  Regulation G,
reconciliation   of  the  Company's  U.S.  GAAP  information  to  its  operating
information is presented in the table below.



                                                            For the             At or For the
                                                      three months ended     nine months ended
                                                         September 30,          September 30,
(In thousands, except share data)                       2003      2002        2003      2002
- ----------------------------------------------------------------------------------------------

RECONCILIATION OF NON-GAAP NET EARNINGS,
DILUTED EARNINGS PER SHARE AND OTHER PERFORMANCE MEASURES

                                                                           
Net earnings (U.S. GAAP)                              $ 3,254   $ 2,691      $ 9,341   $ 7,838
Non-recurring items, net of tax:
      Merger-related expenses                              --        17           --        17
     Gain on sale of a former branch location              --        --           --       (80)
     Reduction in tax expense                            (133)                  (399)
- ----------------------------------------------------------------------------------------------
Net earnings from operations                          $ 3,121    $ 2,708     $ 8,942   $ 7,775
==============================================================================================



Diluted earnings per share (U.S. GAAP)                $  0.57   $   0.49     $  1.66   $  1.44

Non-recurring items, net of tax:
     Merger-related expenses                               --         --          --        --
     Gain on sale of a former branch location
                                                           --         --          --     (0.01)
     Reduction in tax expense                           (0.02)        --       (0.07)       --
- ----------------------------------------------------------------------------------------------
Diluted earnings per share from operations            $  0.55   $   0.49     $  1.59   $  1.43
==============================================================================================







Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 9, 2003 Press Release

                                                                                 For the             At or For the
                                                                           three months ended     nine months ended
                                                                              September 30,          September 30,
(In thousands, except share data)                                            2003       2002        2003      2002
- --------------------------------------------------------------------------------------------------------------------
                                                                                                
RECONCILIATION OF NON-GAAP NET EARNINGS,
DILUTED EARNINGS PER SHARE AND OTHER PERFORMANCE MEASURES (continued)

Non-interest expense (U.S. GAAP)                                          $   5,946   $ 5,539     $ 17,908  $ 16,511

Non-recurring items:
     Merger-related expenses                                                     --       (26)          --       (26)
     Reduction in tax expense                                                   202        --          607        --
- --------------------------------------------------------------------------------------------------------------------
Non-interest expense from operations                                      $   6,148   $ 5,513     $ 18,515  $ 16,485
====================================================================================================================

Non-interest income (U.S. GAAP)                                           $   3,302   $ 1,971     $  8,758  $  5,547

Non-recurring items:
     Gain on sale of a former branch location                                    --        --           --      (122)
- --------------------------------------------------------------------------------------------------------------------
Non-interest income from operations                                       $   3,302   $ 1,971     $  8,758   $ 5,425
====================================================================================================================



SUMMARY OF OPERATIONS (1)

Interest income                                                           $  13,475   $14,247     $40,991    $42,935
Interest expense                                                              5,003     6,116      15,464     18,812
- --------------------------------------------------------------------------------------------------------------------
     Net interest income                                                      8,472     8,131      25,527     24,123
Provision for losses on loans                                                   966       605       2,506      1,652
- --------------------------------------------------------------------------------------------------------------------

     Net interest income after provision for losses on loans                  7,506     7,526      23,021     22,471
Gain on sale of loans                                                         1,473       697       3,691      1,405
Insurance commissions                                                           718       650       2,111      1,788
Other non-interest income                                                     1,111       624       2,956      2,232
General, administrative and other expense                                     6,148     5,513      18,515     16,485
- --------------------------------------------------------------------------------------------------------------------
     Earnings before federal income taxes                                     4,660     3,984      13,264     11,409
Federal income taxes                                                          1,539     1,276       4,322      3,636
- --------------------------------------------------------------------------------------------------------------------
Net earnings from operations                                              $   3,121   $ 2,708     $ 8,942    $ 7,775
====================================================================================================================

SELECTED PERFORMANCE RATIOS FROM OPERATIONS (1)(4)

Diluted earnings per share (3)                                            $ 0.55      $  0.49      $  1.59   $  1.43
====================================================================================================================
Return on average assets                                                   1.42%          1.30%       1.40%     1.28%
Return on average equity                                                  16.47%         17.07%      16.58%    17.26%
Non-interest expense to average assets                                     2.79%          2.65%       2.90%     2.75%
Efficiency ratio                                                          52.13%         55.12%      53.80%    55.85%









Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 9, 2003 Press Release

                                                                                 For the             At or For the
                                                                           three months ended     nine months ended
                                                                              September 30,          September 30,
(In thousands, except share data)                                   2003          2002        2003      2002
- --------------------------------------------------------------------------------------------------------------------

                                                                                          
PER SHARE INFORMATION (U.S. GAAP)
Basic earnings per share(2)                                      $     0.59    $    0.50    $    1.71    $    1.48
====================================================================================================================
Diluted earnings per share(3)                                    $     0.57    $    0.49    $    1.66    $    1.44
====================================================================================================================
Dividends per share(2)                                           $     0.13    $    0.12    $    0.39    $    0.36
====================================================================================================================
Book value per share                                                                        $   13.83    $   11.93
====================================================================================================================




OTHER STATISTICAL AND OPERATING DATA (U.S. GAAP) (4)

Return on average assets                                               1.48%        1.29%        1.47%        1.29%
Return on average equity                                              17.18%       16.96%       17.32%       17.39%
Non-interest expense to average assets                                 2.70%        2.66%        2.81%        2.76%
Net interest margin (fully-taxable equivalent)                         4.03%        4.10%        4.20%        4.20%
Total allowance for losses on loans to non-performing loans                                    127.88%       89.15%
Total allowance for losses on loans to total loans                                               1.31%        1.27%
Non-performing loans to total loans                                                              1.02%        1.42%
Non-performing assets to total assets
                                                                                                 0.95%        1.19%
Net charge-offs to average loans (actual for the period)               0.06%        0.09%        0.17%        0.16%
Net charge-offs to average loans (annualized)                          0.24%        0.37%        0.23%        0.21%
Equity to assets at period end                                         8.46%        7.58%
Efficiency ratio                                                      50.42%       55.38%       52.03%       55.94%
- --------------------------------------------------------------------------------------------------------------------



(1)  Does not include a $122,000,  pre-tax  gain on the sale of a former  branch
     location  for the nine  months  ended  September  30,  2002,  and  $26,000,
     pre-tax,  merger-related  charges  for the  three  and  nine  months  ended
     September 30, 2002.  Includes  $202,500 and $607,500,  pre-tax reduction in
     tax  expense  for the three  and nine  months  ended  September  30,  2003,
     respectively,  resulting  from a one-time  pre-tax  savings of $810,000 for
     2003.

(2)  Based on 5,517,166,  5,334,226,  5,467,958  and 5,233,713  weighted-average
     shares  outstanding  for the three and nine months ended September 30, 2003
     and 2002, respectively.

(3)  Based on 5,683,867,  5,481,908,  5,613,075  and 5,286,066  weighted-average
     shares  outstanding  for the three and nine months ended September 30, 2003
     and 2002, respectively.

(4)  Annualized where appropriate.





Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 9, 2003 Press Release



                                                         At   September 30,
(In thousands, except share data)                      2003             2002
- --------------------------------------------------------------------------------

SUPPLEMENTAL DETAIL

BALANCE SHEET - ASSETS

Cash and cash equivalents                              23,187          34,978
Trading account securities                                 --              --
Securities available for sale                          72,945          88,362
Securities held to maturity                             3,663           2,575
Other securities                                        5,938           5,700
Total securities                                       82,546          96,907
Total cash and securities                             105,733         131,885
Loans and leases held for investment (1)              784,324         700,487
Loans and leases held for sale (1)                      1,738           2,057
Total loans and leases (1)                            786,062         702,544
Allowance for losses on loans                          10,335           8,919
Goodwill                                                  413             413
Other intangible assets                                   --              --
Total intangible assets                                   413             413
Mortgage servicing rights                               2,757           1,448
Purchased credit card relationships                        --              --
Other real estate owned                                   475              19
Other assets                                           18,901          16,661
Total assets                                          904,006         844,051


BALANCE SHEET - LIABILITIES

Deposits                                              684,865         662,613
Borrowings                                            134,969         107,339
Other liabilities                                       2,661           3,828
Total liabilities                                     822,495         773,780
Redeemable preferred stock                                 --              --
Trust preferred securities                              5,000           5,000
Minority interests                                          8               8
Other mezzanine level items                                --              --
Total mezzanine level items                             5,008           5,008
Total liabilities and mezzanine level items           827,503         778,788


BALANCE SHEET - EQUITY

Preferred equity                                           --              --
Common equity                                          76,503          65,253
MEMO ITEM: Net unrealized gain (loss) on securities
     available for sale, net of tax                       698           1,697
End of period shares outstanding (2)                5,531,678       5,352,643
Options outstanding                                   550,030         738,478
Treasury shares held by the Company                    62,550         241,585
- --------------------------------------------------------------------------------

(1)  Data is net of unearned interest, gross of allowance for losses on loans
(2)  Excludes treasury shares





Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 9, 2003 Press Release

                                                            For the             At or For the
                                                      three months ended     nine months ended
                                                         September 30,          September 30,
(In thousands, except share data)                       2003      2002        2003      2002
- ----------------------------------------------------------------------------------------------
                                                                           

SUPPLEMENTAL DETAIL (continued)

Repurchase plan announced?                               No        No          No         No
Number of shares to be repurchased in plan              N/A        N/A         N/A        N/A
Number of shares repurchased during the period          N/A        N/A         N/A        N/A
Average price of repurchased shares                     N/A        N/A         N/A        N/A


INCOME STATEMENT

Interest income                                        13,475     14,247      40,991   42,935
Interest expense                                        5,003      6,116     15,464    18,812
Net interest income                                     8,472      8,131     25,527    24,123
Net interest income (fully-taxable equivalent)          8,600      8,255     25,929    24,548
Provision for losses on loans                             966        605      2,506     1,652
Non-recurring income:
      Gain on sale of a former branch                      --         --         --       122
Non-recurring expense:
         Merger-related expenses                           --         26         --        26
Trading account income                                     --         --         --        --
Foreign exchange income                                    --         --         --        --
Trust income                                               --         --         --        --
Insurance commissions                                     718        650       2,111    1,788
Service charges on deposits                               870        419       2,179    1,275
Gain on sale of loans                                   1,473        697       3,691    1,405
Gain on investment securities transactions                110        224         257      301
Other non-interest income                                 131        (19)        520      656
Total non-interest income                               3,302      1,971       8,758    5,425
Employee compensation and benefits                      3,598      3,205      10,772    9,601
Occupancy and equipment expense                            702       598       2,161    1,789
Foreclosed property expense                                --         --         --        --
Amortization of intangibles                                --         --         --        --
Other general, administrative and other expense          1,646     1,710       4,975    5,097
Total non-interest expenses                              5,946     5,513      17,908   16,485
Net income before taxes                                  4,862     3,958      13,871   11,507
Federal income taxes                                     1,608     1,267       4,530    3,669
Net income before extraordinary items                    3,254     2,691       9,341    7,838
Extraordinary items                                        --         --         --        --
Net income                                               3,254     2,691       9,341    7,838


CHARGE-OFFS

Loan charge-offs                                          575        761       1,643    1,413
Recoveries on loans                                       121        110         383      336
Net loan charge-offs                                      454        651       1,260    1,077


AVERAGE BALANCE SHEET

Average loans and leases                               762,666   701,237     738,410   684,835
Average other earning assets                            83,632    97,438      87,562    97,522








Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 9, 2003 Press Release

                                                            For the             At or For the
                                                      three months ended     nine months ended
                                                         September 30,          September 30,
(In thousands, except share data)                       2003      2002        2003      2002
- ----------------------------------------------------------------------------------------------
                                                                           

SUPPLEMENTAL DETAIL (continued)

AVERAGE BALANCE SHEET (continued)

Average total earning assets                           846,298    798,675    825,972   782,357
Average total assets                                   872,729    826,580    852,344   809,576
Average total time deposits                            422,351    406,168    418,219   405,248
Average other interest-bearing deposits                192,719    187,988    187,423   182,597
Average total interest-bearing deposits                615,070    594,156    605,642   587,845
Average borrowings                                     115,758    107,655    109,922   100,474
Average interest-bearing liabilities                   730,828    701,811    715,564   688,319
Average preferred equity                                   --         --         --        --
Average common equity                                   75,165     62,948     72,092    60,246


ASSET QUALITY AND OTHER DATA

Non-accrual loans                                                              7,737     7,610
Renegotiated loans                                                                --        --
Loans 90+ days past due and still accruing                                       345     2,395
Total non-performing loans                                                     8,082    10,005
Other real estate owned                                                          475        19
Total non-performing assets                                                    8,557    10,024


ADDITIONAL DATA

1 - 4 family mortgage loans serviced for others                              253,251   166,528
Proprietary mutual fund balances                                                  --        --
Fair value of securities held to maturity                                      3,517     2,490
Full-time equivalent employees                                                   333       324
Total number of full-service banking offices                                      25        24
Total number of bank and thrift subsidiaries                                       1         2
Total number of ATMs                                                              28        28


LOANS RECEIVABLE

Real estate                                                                  227,901   248,074
Commercial real estate                                                       344,786   252,943
Commercial and other                                                         139,221   125,888
Consumer                                                                      74,288    75,703
Credit cards                                                                   1,444     1,540
- ----------------------------------------------------------------------------------------------
      Loans receivable - gross                                               787,640   704,148
Unearned interest                                                             (1,578)   (1,604)
- ----------------------------------------------------------------------------------------------
      Loans receivable - net of unearned interest                            786,062   702,544
Allowance for losses on loans                                                (10,335)   (8,919)
- ----------------------------------------------------------------------------------------------
      Loans receivable - net (1)                                             775,727   693,625


(1)  Does not include mortgage servicing rights.






Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 9, 2003 Press Release

                                                            For the             At or For the
                                                      three months ended     nine months ended
                                                         September 30,          September 30,
(In thousands, except share data)                       2003      2002        2003      2002
- ----------------------------------------------------------------------------------------------

SUPPLEMENTAL DETAIL (continued)

DEPOSITS

                                                                                  
Non-interest bearing                                                          70,588    59,546
Core interest-bearing                                                        501,865   489,647
Non-core interest-bearing                                                    112,412   113,420
- ----------------------------------------------------------------------------------------------
      Total deposits                                                         684,865   662,613
==============================================================================================

Yield/average earning assets (fully-taxable equivalent)   6.38%      7.14%      6.70%     7.41%
Cost/average earning assets                               2.35%      3.04%      2.50%     3.21%
- ----------------------------------------------------------------------------------------------
      Net interest income (fully-taxable equivalent)      4.03%      4.10%      4.20%     4.20%
==============================================================================================