SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549
                                    FORM 10-Q


(Mark  One)
X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT  OF  1934
For the quarterly period ended March 31, 2002.
                                       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 0-14703


                                NBT BANCORP INC.
             (Exact Name of Registrant as Specified in its Charter)

                DELAWARE                        16-1268674
          (State of Incorporation)  (I.R.S. Employer Identification No.)

                 52 SOUTH BROAD STREET, NORWICH, NEW YORK 13815
               (Address of Principal Executive Offices) (Zip Code)

       Registrant's Telephone Number, Including Area Code: (607) 337-2265

Indicate by check mark whether the Registrant (1) has filed all reports required
to  be  filed  by  Section  13  or 15x(d) of the Securities Exchange Act of 1934
during  the  preceding 12 months (or for shorter periods 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

As  of  April  30,  2002,  there  were  33,213,744  shares  outstanding  of  the
Registrant's  common  stock,  $0.01  par  value.


                                      -1-

                                NBT BANCORP INC.
                    FORM 10-Q--Quarter Ended March 31, 2002



                                TABLE OF CONTENTS


       
PART I    FINANCIAL  INFORMATION

Item 1    Interim  Financial  Statements  (Unaudited)

          Consolidated Balance Sheets at March 31, 2002, December 31, 2001
          (Audited), and March 31, 2001

          Consolidated Statements of Income for the three month periods ended
          March 31, 2002 and 2001

          Consolidated Statements of Stockholders' Equity for the three month
          periods ended March 31, 2002 and 2001

          Consolidated Statements of Cash Flows for the three month periods
          ended March 31, 2002 and 2001

          Consolidated Statements of Comprehensive Income for the three month
          periods ended March 31, 2002 and 2001

          Notes to Unaudited Interim Consolidated Financial Statements

Item 2    Management's  Discussion  and  Analysis  of  Financial Condition and
          Results of Operations

Item 3    Quantitative  and  Qualitative  Disclosures  about  Market  Risk

PART II   OTHER INFORMATION

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

SIGNATURES

INDEX TO EXHIBITS



                                      -2-



NBT BANCORP INC. AND SUBSIDIARIES                                               MARCH 31,     December 31,    March 31,
CONSOLIDATED BALANCE SHEETS                                                        2002           2001           2001
- -------------------------------------------------------------------------------------------------------------------------
(in thousands, except share and per share data)                                (UNAUDITED)                   (Unaudited)
                                                                                                    
ASSETS
Cash and due from banks                                                        $    93,864   $     123,201   $    92,521
Short-term interest bearing accounts                                                 7,135           6,756        11,331
Trading securities, at fair value                                                      155             126         7,488
Securities available for sale, at fair value                                       921,750         909,341       938,619
Securities held to maturity (fair value - $100,250, $101,495
 and $100,620)                                                                     101,099         101,604       100,627
Federal Reserve and Federal Home Loan Bank stock                                    21,630          21,784        22,460
Loans and leases                                                                 2,317,644       2,339,636     2,245,305
 Less allowance for loan and lease losses                                           45,299          44,746        32,486
- -------------------------------------------------------------------------------------------------------------------------
  Net loans                                                                      2,272,345       2,294,890     2,212,819
Premises and equipment, net                                                         60,875          62,685        57,016
Goodwill                                                                            15,476          15,476         8,130
Intangible assets, net                                                              32,807          35,212        36,806
Other assets                                                                        67,739          67,127        53,669
- -------------------------------------------------------------------------------------------------------------------------
TOTAL ASSETS                                                                   $ 3,594,875   $   3,638,202   $ 3,541,486
=========================================================================================================================

LIABILITIES, GUARANTEED PREFERRED BENEFICIAL INTERESTS
IN COMPANY'S JUNIOR SUBORDINATED DEBENTURES AND STOCKHOLDERS' EQUITY
Deposits:
 Demand (noninterest bearing)                                                  $   404,186   $     431,407   $   345,292
 Savings, NOW, and money market                                                  1,109,598       1,097,156       983,832
 Time                                                                            1,352,026       1,387,049     1,475,300
- -------------------------------------------------------------------------------------------------------------------------
  Total deposits                                                                 2,865,810       2,915,612     2,804,424
Short-term borrowings                                                               81,162         122,013       147,309
Long-term debt                                                                     325,933         272,331       248,496
Other liabilities                                                                   36,950          44,891        43,678
- -------------------------------------------------------------------------------------------------------------------------
  Total liabilities                                                              3,309,855       3,354,847     3,243,907

Guaranteed preferred beneficial interests in
company's junior subordinated debentures                                            17,000          17,000        17,000

Stockholders' equity:
  Preferred stock, $0.01 par value; shares authorized-2,500,000; none issued             -               -             -
  Common stock, $0.01 par value; shares authorized-50,000,000;
    shares issued 34,385,192, 34,252,661, and 33,205,732                               344             343           332
  Additional paid-in-capital                                                       210,595         209,176       193,953
  Retained earnings                                                                 77,568          72,531        93,855
  Accumulated other comprehensive (loss) income                                       (406)          3,921         3,335
  Treasury stock at cost 1,183,868, 1,147,848,
    and 576,354 shares at March 31, 2002, December 31, 2001
    and March 31, 2001, respectively                                               (20,081)        (19,616)      (10,896)
- -------------------------------------------------------------------------------------------------------------------------
  Total stockholders' equity                                                       268,020         266,355       280,579
- -------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES, GUARANTEED PREFERRED
BENEFICIAL INTERESTS IN COMPANY'S JUNIOR
SUBORDINATED DEBENTURES
AND STOCKHOLDERS' EQUITY                                                       $ 3,594,875   $   3,638,202   $ 3,541,486
=========================================================================================================================

See notes to unaudited interim consolidated financial statements.



                                      -3-



NBT BANCORP INC. AND SUBSIDIARIES                                   Three months ended March 31,
CONSOLIDATED STATEMENTS OF INCOME                                     2002              2001
- -------------------------------------------------------------------------------------------------
(in thousands, except per share data)                                       (Unaudited)
                                                                             
 Interest, fee and dividend income:
Interest and fees on loans and leases                           $         42,227   $       48,152
Securities available for sale                                             13,567           15,624
Securities held to maturity                                                1,246            1,378
Trading securities                                                             2               45
Other                                                                        280              701
- -------------------------------------------------------------------------------------------------
 Total interest, fee and dividend income                                  57,322           65,900
- -------------------------------------------------------------------------------------------------

Interest expense:
Deposits                                                                  16,991           28,205
Short-term borrowings                                                        348            2,019
Long-term debt                                                             3,638            3,297
- -------------------------------------------------------------------------------------------------
 Total interest expense                                                   20,977           33,521
- -------------------------------------------------------------------------------------------------
Net interest income                                                       36,345           32,379
Provision for loan and lease losses                                        2,011            1,211
- -------------------------------------------------------------------------------------------------
Net interest income after provision for loan and lease losses             34,334           31,168
- -------------------------------------------------------------------------------------------------

Noninterest income:
Trust                                                                      1,020            1,046
Service charges on deposit accounts                                        3,050            2,771
Broker/dealer and insurance fees                                           1,495            1,023
Net securities (losses) gains                                               (502)           1,023
Gain on sale of a building                                                     -            1,367
Gain on sale of a branch, net                                                220                -
Other                                                                      2,611            2,447
- -------------------------------------------------------------------------------------------------
 Total noninterest income                                                  7,894            9,677
- -------------------------------------------------------------------------------------------------

Noninterest expenses:
Salaries and employee benefits                                            12,656           11,733
Office supplies and postage                                                  897            1,079
Occupancy                                                                  2,169            2,287
Equipment                                                                  1,714            1,733
Professional fees and outside services                                     1,615            1,120
Data processing and communications                                         2,565            2,656
Amortization of intangible assets and goodwill                               860              964
Capital securities                                                           216              404
Deposit overdraft write-offs                                                   -            2,125
Loan collection and other real estate owned                                  944              324
Other operating                                                            2,694            2,225
- -------------------------------------------------------------------------------------------------
 Total noninterest expenses                                               26,330           26,650
- -------------------------------------------------------------------------------------------------
Income before income tax expense                                          15,898           14,195
Income tax expense                                                         5,246            4,541
- -------------------------------------------------------------------------------------------------
NET INCOME                                                      $         10,652   $        9,654
=================================================================================================
Earnings per share:
 Basic                                                          $           0.32   $         0.30
 Diluted                                                        $           0.32   $         0.30
=================================================================================================

See notes to unaudited interim consolidated financial statements.



                                      -4-



NBT BANCORP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED)
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                              Accumulated
                                                               Additional                           Other
                                                   Common       Paid-in-       Retained     Comprehensive    Treasury
                                                    Stock        Capital       Earning      (Loss)/Income     Stock       Total
- ---------------------------------------------------------------------------------------------------------------------------------
(in thousands, except share and per share data)
                                                                                                      

BALANCE AT DECEMBER 31, 2000                     $       332  $    195,422   $ 88,921      $       (1,934)  $ (13,100)  $269,641
Net income                                                                      9,654                                      9,654
Cash dividends - $0.17 per share                                               (4,720)(1)                                 (4,720)
Purchase of 20,100 treasury shares                                                                               (303)      (303)
Issuance of 116,519 shares to
  employee benefits plans and
  other stock plans, including
  tax benefit                                                       (1,469)                                     2,507      1,038
Other comprehensive income                                                                          5,269                  5,269
- ---------------------------------------------------------------------------------------------------------------------------------
BALANCE AT MARCH 31, 2001                        $       332  $    193,953   $ 93,855      $        3,335   $ (10,896)  $280,579
=================================================================================================================================


BALANCE AT DECEMBER 31, 2001                     $       343  $    209,176   $ 72,531      $        3,921   $ (19,616)  $266,355
Net income                                                                     10,652                                     10,652
Cash dividends - $0.170 per share                                              (5,615)                                    (5,615)
Purchase of 50,687 treasury shares                                                                               (715)      (715)
Issuance of 147,198 shares to
  employee benefit plans and other
  stock plans, including tax benefit                       1         1,419                                        250      1,670
Other comprehensive (loss)                                                                         (4,327)                (4,327)
- ---------------------------------------------------------------------------------------------------------------------------------
BALANCE AT MARCH 31, 2002                        $       344  $    210,595   $ 77,568      $         (406)  $ (20,081)  $268,020
=================================================================================================================================

See notes to unaudited interim consolidated financial statements.
<FN>
Note:

(1)  For  the  period  ended  March 31, 2001, dividend per share data represents
     historical dividends per share of NBT Bancorp Inc. stand-alone and the cash
     dividends  paid represents NBT Bancorp Inc. and CNB Financial Corp combined
     as  all  unaudited  interim  consolidated  financial  statements  have been
     restated  to  give  effect  to  the  merger with CNB Financial Corp., which
     closed  on  November  8,  2001.



                                      -5-



NBT BANCORP INC. AND SUBSIDIARIES                                      Three Months Ended March 31,
CONSOLIDATED STATEMENTS OF CASH FLOWS                                     2002              2001
- --------------------------------------------------------------------------------------------------------
(in thousands)                                                                  (Unaudited)
                                                                                  
OPERATING ACTIVITIES:
Net income                                                        $            10,652   $         9,654
Adjustments to reconcile net income to net cash provided
 by operating activities:
 Provision for loan losses                                                      2,011             1,211
 Depreciation of premises and equipment                                         1,724             1,453
 Net accretion on securities                                                     (434)             (481)
 Amortization of intangible assets                                                860               964
 Proceeds from sale of loans held for sale                                      1,416             3,885
 Origination of loans held for sale                                            (2,722)           (3,234)
 Net losses (gains) on sales of loans                                              32               (67)
 Net gain on sale of other real estate owned                                      (17)              (12)
 Net security transactions                                                        502            (1,023)
 Proceeds from sale of trading securities                                           -            20,467
 Purchases of trading securities                                                  (28)           (3,112)
 Gain on sale of a building                                                         -            (1,367)
 Gain on sale of a branch, net                                                   (220)                -
 Net decrease in other assets                                                   2,631             2,798
 Net decrease in other liabilities                                             (7,255)           (6,086)
- --------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                       9,152            25,050
- --------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES:
Securities available for sale:
 Proceeds from maturities                                                      74,611            70,862
 Proceeds from sales                                                           20,095            24,885
 Purchases                                                                   (114,390)          (91,617)
Securities held to maturity:
 Proceeds from maturities                                                       8,219            13,432
 Purchases                                                                     (7,738)           (3,653)
Proceeds from FRB and FHLB stock                                                  154             9,226
Net decrease (increase) in loans                                               17,960              (276)
Net cash paid in conjunction with sale of a branch                            (29,171)                -
Purchase of premises and equipment, net                                          (765)           (2,353)
Proceeds from sales of other real estate owned                                    367               710
- --------------------------------------------------------------------------------------------------------
Net cash (used in) provided by investing activities                           (30,658)           21,216
- --------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES:
Net (decrease) in deposits                                                    (15,543)          (39,444)
Net (decrease) in short-term borrowings                                       (40,851)          (37,395)
Proceeds from issuance of long-term debt                                       55,000            20,000
Repayments of long-term debt                                                   (1,398)          (12,033)
Proceeds from issuance of shares to employee benefit
   plans and other stock plans                                                  1,090             1,038
Purchase of treasury stock                                                       (135)             (303)
Cash dividends and payment for fractional shares                               (5,615)           (4,720)
- --------------------------------------------------------------------------------------------------------
Net cash (used in) financing activities                                        (7,452)          (72,857)
- --------------------------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                                     (28,958)          (26,591)
Cash and cash equivalents at beginning of period                              129,957           130,443
- --------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                        $           100,999   $       103,852
========================================================================================================
                                                                                             (Continued)


                                      -6-

CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                             THREE MONTHS ENDED
                                                                            MARCH 31,         March 31,
                                                                                 2002              2001
 Cash paid during the period for:
  Interest                                                        $            23,202   $        35,325
  Income taxes                                                                      -               173
========================================================================================================

Loans transferred to OREO                                         $               733   $           835
Transfer of securities available for sale to trading securities                     -             3,804

BRANCH DIVESTITURE:
  Asstes sold                                                     $             3,323                 -
  Liabilities sold                                                             34,263                 -


See notes to unaudited interim consolidated financial statements.
- --------------------------------------------------------------------------------------------------------





- -----------------------------------------------------------------------------------------------------------
NBT BANCORP INC. AND SUBSIDIARIES                                            Three Months Ended March 31,
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME                                 2002              2001
- -----------------------------------------------------------------------------------------------------------
(in thousands)                                                                          (Unaudited)
                                                                                       


Net Income                                                               $          10,652   $       9,654
- -----------------------------------------------------------------------------------------------------------

Other comprehensive (loss) income, net of tax
     Unrealized holding (losses) gains arising during
         period [pre-tax amounts of $(7,733) and $9,500]                            (4,629)          5,712
     Less: Reclassification adjustment for net losses (gains) included
         in net income [pre-tax amounts of $502 and $(736)]                            302            (443)
- -----------------------------------------------------------------------------------------------------------
Total other comprehensive (loss) income                                             (4,327)          5,269
- -----------------------------------------------------------------------------------------------------------
Comprehensive income                                                     $           6,325   $      14,923
===========================================================================================================

See notes to unaudited interim consolidated financial statements.



                                      -7-

NBT BANCORP INC. AND SUBSIDIARY
NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2002

BASIS  OF  PRESENTATION
The accompanying unaudited interim consolidated financial statements include the
accounts of NBT Bancorp Inc. (the Registrant) and its wholly-owned subsidiaries,
NBT  Bank,  N.A.  (NBT  or Bank), NBT Financial Services, Inc., and CNBF Capital
Trust  I.  Collectively,  the  Registrant  and  its subsidiaries are referred to
herein  as  "the Company". All intercompany transactions have been eliminated in
consolidation. Amounts in the prior period financial statements are reclassified
whenever  necessary  to  conform  to  current  period  presentation.

     The  consolidated  balance sheet at December 31, 2001 has been derived from
audited  consolidated  financial  statements  at  that  date.  The  accompanying
unaudited  interim  consolidated  financial  statements  have  been  prepared in
accordance with accounting principles generally accepted in the United States of
America for interim financial information and with the instructions to Form 10-Q
and  Rule  10-01  of Regulation S-X. Accordingly, they do not include all of the
information  and  footnotes required by accounting principles generally accepted
in  the  United  States  of  America  for  complete financial statements. In the
opinion of management, all adjustments (consisting of normal recurring accruals)
considered  necessary  for  a  fair  presentation  have been included. Operating
results for the three months ended March 31, 2002 are not necessarily indicative
of  the  results that may be expected for the year ending December 31, 2002. For
further  information, refer to the consolidated financial statements included in
the Registrant's annual report on Form 10-K for the year ended December 31, 2001
and  notes  thereto  referred  to  above.  The  Company's  unaudited  interim
consolidated financial statements as of and for the three months ended March 31,
2001  have  been restated to give effect to the merger with CNB Financial Corp.,
which  closed  on  November  8,  2001  and  was  accounted  for  as  a
pooling-of-interests.

USE  OF  ESTIMATES
Preparing  financial  statements  in  conformity  with  accounting  principles
generally  accepted  in the United States of America requires management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of  assets,
liabilities  and  disclosure  of contingent assets and liabilites at the date of
the financial statements and the reported amounts of revenue and expenses during
the  reporting period, as well as the disclosures provided. Actual results could
differ  from  those  estimates. Estimates associated with the allowance for loan
losses,  fair  values  of  financial instruments and status of contingencies are
particularly  susceptible  to  material  change  in  the  near  term.

COMMITMENTS  AND  CONTINGENCIES
The Company is a party to financial instruments in the normal course of business
to  meet  financing  needs  of  its  customers and to reduce its own exposure to
fluctuating  interest  rates. These financial instruments include commitments to
extend  credit,  unused lines of credit, and standby letters of credit. Exposure
to  credit  loss  in  the  event  of  nonperformance  by  the other party to the
financial instrument for commitments to make loans and standby letters of credit
is  represented by the contractual amount of those instruments. The Company uses
the  same credit policy to make such commitments as it uses for on-balance-sheet
items.

At March 31, 2002 and December 31, 2001, commitments to extend credit and unused
lines  of  credit totaled $744.2 million and $704.7 million, and standby letters
of  credit  totaled $21.2 million and $21.1 million. Since commitments to extend
credit  and  unused  lines  of credit may expire without being used, this amount
does not necessarily represent future cash commitments. Collateral obtained upon
exercise  of the commitment is determined using managements credit evaluation of
the  borrower and may include accounts receivable, inventory, property, land and
other  items.

EARNINGS  PER  SHARE
Basic  earnings  per  share excludes dilution and is computed by dividing income
available to common stockholders by the weighted average number of common shares
outstanding  for  the  period. Diluted earnings per share reflects the potential
dilution that could occur if securities or other contracts to issue common stock
were  exercised  or  converted  into common stock or resulted in the issuance of
common  stock  that  then  shared  in  the  earnings  of the entity (such as the
Company's  dilutive  stock  options).


                                      -8-

     The  following  is a reconciliation of basic and diluted earnings per share
for  the  periods  presented  in  the  consolidated  statements  of  income.



          ----------------------------------------------------------------
          Three months ended March 31,                     2002     2001
          ----------------------------------------------------------------
          (in thousands, except per share data)
                                                             
          Basic EPS:
            Weighted average common shares outstanding     33,092   32,459
            Net income available to common shareholders   $10,652  $ 9,654
          ----------------------------------------------------------------
          Basic EPS                                       $  0.32  $  0.30
          ================================================================

          Diluted EPS:
            Weighted average common shares outstanding     33,092   32,459
            Dilutive potential common stock                   203      243
          ----------------------------------------------------------------
            Weighted average common shares and common
             share equivalents                             33,295   32,702
            Net income available to common shareholders   $10,652  $ 9,654
          ----------------------------------------------------------------
          Diluted EPS                                     $  0.32  $  0.30
          ================================================================


There  were  1,742,003  stock  options  for the quarter ended March 31, 2002 and
558,172  stock  options  for  the  quarter  ended  March  31, 2001 that were not
considered  in  the  calculation  of  diluted earnings per share since the stock
options'  exercise  price was greater than the average market price during these
periods.

MERGERS  AND  ACQUISITIONS

On  June  1,  2001,  the  Company  completed  the  acquisition of First National
Bancorp,  Inc.  (FNB)  whereby FNB was merged with and into NBT Bancorp Inc.  At
the  same  time  FNB's subsidiary, First National Bank of Northern New York (FNB
Bank)  was  merged  into  the Bank.  The acquisition was accounted for using the
purchase  method.  As  such,  both  the assets and liabilities assumed have been
recorded  on  the  consolidated  balance  sheet of the Company at estimated fair
value  as  of the date of acquisition and the results of operations are included
in  the  Company's  consolidated  statement  of income from the acquisition date
forward.  To  complete  the  transaction,  the  Company  issued  approximately
1,075,000  shares  of  its  common  stock  valued  at  $16.0 million.  Goodwill,
representing  the  cost over net assets acquired, was approximately $7.0 million
and was being amortized prior to the adoption of SFAS No. 142 on January 1, 2002
on  a  straight-line  basis  based  on  a  20  year  amortization  period.

On  September  14,  2001,  the  Company  acquired $14.4 million in deposits from
Mohawk  Community  Bank.  Unidentified  intangible  assets,  accounted  for  in
accordance  with  SFAS No. 72 "Accounting for Certain Acquisitions of Banking or
Thrift  Institutions"  and  representing  the  excess  of  cost  over net assets
acquired,  was  $665,000 and is being amortized over 15 years on a straight-line
basis.  Additionally, the Company identified $119,000 of core deposit intangible
asset.

On  November 8, 2001, the Company, pursuant to a merger agreement dated June 18,
2001,  completed  its merger with CNB Financial Corp. (CNB) and its wholly owned
subsidiary,  Central  National  Bank (CNB Bank), whereby CNB was merged with and
into  the  Bank,  and CNB Bank was merged with and into NBT Bank.  CNB Bank then
became  a division of the Bank.  In connection with the merger, CNB stockholders
received  1.2  shares  of the Company's common stock for each share of CNB stock
and  the  Company  issued approximately 8.9 million shares of common stock.  The
transaction  was  structured  to be tax-free to shareholders of CNB and has been
accounted  for  as  a  pooling-of-interests.  Accordingly,  these  consolidated
financial  statements  have  been  restated  to  present  combined  consolidated
financial  condition  and  results  of  operations of the Bank and CNB as if the
merger  had  been in effect for all years presented.  At September 30, 2001, CNB
had consolidated assets of $983.1 million, deposits of $853.7 million and equity
of  $62.8  million.  CNB  Bank  operated 29 full service banking offices in nine
upstate  New  York  counties.


                                      -9-


At  March  31,  2002,  after  payments  of  certain  merger,  acquisition  and
reorganization  costs, the Company had a remaining accrued liability for merger,
acquisition  and  reorganization  costs  as  follows:



                            
     Professional fees         $  424
     Data processing               14
     Severance                  1,625
     Branch closings            1,601
     Advertising and supplies     133
     Miscellaneous                 42
     --------------------------------
        Total                  $3,839
     --------------------------------


NEW  ACCOUNTING  PRONOUNCEMENTS
The  Company  adopted the provisions of SFAS No. 133, "Accounting for Derivative
Instruments  and  Hedging  Activities," effective January 1, 2001. At that time,
the  Company  had  certain  embedded  derivative  instruments  from the recently
acquired CNB Bank investment portfolio related to a deposit product and two debt
securities  that  had  costs and returns linked to the performance of the NASDAQ
100  index.  Management  determined  that  these debt securities and the deposit
product  did  not qualify for hedge accounting under SFAS No. 133.  The embedded
derivatives  were  separated  from the underlying host instruments for financial
reporting  purposes  and  accounted  for  at fair value.  In connection with the
adoption of SFAS No. 133 as of January 1, 2001, the Company recorded a charge to
earnings  for  a  transition adjustment of $159,000 ($95,000, after-tax) for the
net  impact  of recording these embedded derivatives on the consolidated balance
sheet  at  fair  value.  Due to the insignificance of the amount, the transition
adjustment  is  not  reflected  as a cumulative effect of a change in accounting
principle  on  the  consolidated  statement of income for the three months ended
March  31, 2001 but is instead recorded in net securities (losses) gains. During
the  year ended December 31, 2001, and before the closing of the CNB merger, the
Company  recorded  a $640,000 net loss related to the adjustment of the embedded
derivatives  to  fair  value.  As of December 31, 2001, the embedded derivatives
referred to above were completely written off as these derivatives had no value.
During  the  first  quarter  of  2002,  the  two  debt  securities with embedded
derivative  instruments from the recently acquired CNB Bank investment portfolio
were  sold at approximately their carrying value, as the securities did not meet
the  risk  profile  of  the  Company's  security  portfolio.

On  August  16,  2001,  the  FASB  issued  SFAS  No.  143  "Accounting for Asset
Retirement  Obligations."  Statement  143  addresses  financial  accounting  and
reporting  for  obligations  associated  with  retirement of tangible long-lived
assets  and the associated asset retirement costs.  Statement 143 applies to all
entities.  This  Statement  requires  that  the fair value of a liability for an
asset  retirement obligation be recognized in the period in which it is incurred
if  a  reasonable  estimate  of  fair  value  can be made.  The associated asset
retirement  costs  are  capitalized  as  part  of  the  carrying  amount  of the
long-lived  asset.  Under  this  Statement,  the liability is discounted and the
accretion  expense  is  recognized  using the credit-adjusted risk-free interest
rate  in  effect  when  the liability was initially recognized.  The FASB issued
this  Statement  to  provide  consistency  for  the  accounting and reporting of
liabilities associated with the retirement of tangible long-lived assets and the
associated  asset  retirement  costs.  The  Statement is effective for financial
statements  issued  for  fiscal  years  beginning  after June 15, 2002.  Earlier
application  is permitted.  The Company does not expect a material impact on its
consolidated  financial  statements  when  this  Statement  is  adopted.

On  October 3, 2001, The FASB issued SFAS No. 144 "Accounting for the Impairment
or  Disposal  of  Long-Lived  Assets".  This  Statement  addresses  financial
accounting  and  reporting  for the impairment or disposal of long-lived assets.
This  Statement  supersedes  SFAS  No.  121  "Accounting  for  the Impairment of
Long-Lived  Assets and for Long-Lived Assets to be Disposed Of."  This Statement
also  supersedes  the  accounting and reporting provisions of APB Opinion No. 30
"Reporting  the  Results  of  Operations-Reporting  the Effects of Disposal of a
Segment  of  a  Business,  and Extraordinary, Unusual and Infrequently Occurring
Events  and  Transactions."  The  changes  in  this  Statement improve financial
reporting  by  requiring that one accounting model be used for long-lived assets
to  be  disposed of by broadening the presentation of discontinued operations to


                                      -10-

include  more  disposal transactions.  This Statement is effective for financial
statements  issued  for  fiscal  years  beginning  after  December 15, 2001. The
Company adopted the provisions of SFAS No. 144 effective January 1, 2002 and the
adoption  did  not  have  a  material  impact  on  its  consolidated  financial
statements.

In  July  2001,  the FASB issued SFAS No. 141, "Business Combinations," and SFAS
No.  142, "Goodwill and Other Intangible Assets." SFAS No. 141 requires that the
purchase  method  of  accounting be used for all business combinations initiated
after  June  30,  2001  as  well  as  all  purchase method business combinations
completed  after  June 30, 2001. SFAS No. 141 also specifies criteria intangible
assets  acquired  in  a  purchase  method  business  combination must meet to be
recognized and reported apart from goodwill. SFAS No. 142 requires that goodwill
and  intangible  assets with indefinite useful lives no longer be amortized, but
instead  tested  for  impairment  at  least  annually  in  accordance  with  the
provisions  of  SFAS No. 142.  SFAS No. 142 also requires that intangible assets
with  definite  useful lives be amortized over their respective estimated useful
lives  to  their  estimated  residual  values,  and  reviewed  for impairment in
accordance  with  SFAS  No.  144.

The  Company  adopted  the provisions of SFAS No. 141 effective July 1, 2001 and
adopted  the  provisions of SFAS No. 142 effective January 1, 2002. SFAS No. 141
requires  that  upon  adoption  of  SFAS  No. 142, that the Company evaluate its
existing  intangible  assets and goodwill that were acquired in a prior purchase
business  combination,  and  to make any necessary reclassifications in order to
conform  with  the  new  criteria  in  SFAS  No.  141 for recognition apart from
goodwill. Upon adoption of SFAS No. 142, the Company is required to reassess the
useful  lives  and residual values of all intangible assets acquired in purchase
business combinations, and make any necessary amortization period adjustments by
the  end  of the first interim period after adoption. In addition, to the extent
an  intangible  asset  is  identified  as  having an indefinite useful life, the
Company  is  required  to test the intangible asset for impairment in accordance
with  the provisions of Statement 142 within the first interim period.  Goodwill
is  required  to be tested for impairment as of the beginning of the fiscal year
in  which  the  Statement is adopted.  An entity has six months from the date it
adopted  SFAS  No.  142  to complete the first step of the transitional goodwill
impairment  test,  which is determining whether or not goodwill is impaired.  If
it  is determined that goodwill is impaired, the entity has until the end of the
year of adoption to complete step two, which is to measure the impairment.   Any
impairment  loss for either goodwill or intangible assets with indefinite useful
lives  is  to  be  measured  as  of  the  date of adoption and recognized as the
cumulative  effect  of  a  change  in  accounting principle in the first interim
period.

During  the  first quarter of 2002, upon the implementation of SFAS No. 142, the
Company performed a reevaluation of the remaining useful lives of all previously
recognized  intangible  assets  and found no adjustment necessary. At this time,
the  Company  has not completed its transitional goodwill impairment evaluation.
However,  the  Company  does  not  anticipate  there  will  be  any  significant
transitional  impairment  losses from the adoption of SFAS No. 142.  The Company
has  not  identified  any  intangible  assets  with  indefinite  useful  lives.

Approximately  $1.5  million  of  unidentified  intangible  assets  from  branch
acquisitions  was written off and recorded as a component of the net gain on the
sale  of  a  branch  during  the  three  months  ended  March  31,  2002.


                                      -11-

Pro  forma  net income and net income per share for the three months ended March
31,  2001, adjusted to eliminate historical amortization of goodwill and related
tax  effects,  are  as  follows:



                                                     Three months
                                                 ended March 31, 2001
                                        --------------------------------------
                                        (in thousands, except per share data)
                                     
Reported net income                     $                                9,654
Add: goodwill amortization, net of tax                                     113
                                        --------------------------------------
Pro forma net income                    $                                9,767
                                        ======================================

Reported net income per share:

Basic                                   $                                 0.30
Diluted                                 $                                 0.30

Pro forma net income per share:

Basic                                   $                                 0.30
Diluted                                 $                                 0.30



The  Company's  intangible  assets  consist  of  the  following:



                                                            March 31,   December 31,   March 31,
                                                              2002          2001          2001
                                                           -----------  -------------  ----------
                                                                              
  Core deposit intangibles                                 $    5,433          5,433       5,314
  Unidentified intangible assets from branch acquisitions      37,953         37,952      37,103
  Accumulated amortization                                    (10,579)        (8,173)     (5,611)
                                                           -----------  -------------  ----------
  Intangible assets, net                                   $   32,807         35,212      36,806
                                                           ===========  =============  ==========



Estimated  annual  amortization  expense  of  intangible  assets,  absent  any
impairment or change in estimated useful lives is summarized as follows for each
of  the  next  five  years:



     For the years ending December 31,
                                      
     2002 (remaining nine months)        $2,417
     2003                                 3,095
     2004                                 2,752
     2005                                 2,752
     2006                                 2,752
     2007                                 2,752



                                      -12-

NBT  BANCORP  INC.  AND  SUBSIDIARIES
Item  2  --  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF FINANCIAL CONDITION AND
RESULTS  OF  OPERATIONS

The  purpose  of  this  discussion  and analysis is to provide the reader with a
concise  description of the financial condition and results of operations of NBT
Bancorp  Inc. (Bancorp) and its wholly owned subsidiaries, NBT Bank, N.A. (NBT),
NBT Financial Services, Inc., and CNBF Capital Trust I (collectively referred to
herein  as  the  Company.)  This discussion will focus on Results of Operations,
Financial  Position, Capital Resources and Asset/Liability Management. Reference
should  be made to the Company's consolidated financial statements and footnotes
thereto  included  in  this Form 10-Q as well as to the Company's 2001 Form 10-K
for  an  understanding  of  the  following  discussion  and  analysis.

     On  April 22, 2002, NBT Bancorp Inc. announced the declaration of a regular
quarterly  cash  dividend  of $0.17 per share. The cash dividend will be paid on
June  15,  2002  to  stockholders  of  record  as  of  June  1,  2002.

FORWARD  LOOKING  STATEMENTS

Certain  statements  in  this  filing and future filings by the Company with the
Securities  and  Exchange  Commission,  in the Company's press releases or other
public  or  shareholder  communications,  or  in  oral  statements made with the
approval of an authorized executive officer, contain forward-looking statements,
as defined in the Private Securities Litigation Reform Act. These statements may
be  identified  by the use of phrases such as "anticipate," "believe," "expect,"
"forecasts,"  "projects,"  or  other  similar  terms.   There  are  a  number of
factors,  many of which are beyond the Company's control that could cause actual
results  to  differ  materially  from  those contemplated by the forward looking
statements.  Factors  that  may  cause  actual results to differ materially from
those contemplated by such forward-looking statements include, among others, the
following  possibilities:  (1)  competitive pressures among depository and other
financial  institutions  may  increase  significantly; (2) revenues may be lower
than  expected; (3) changes in the interest rate environment may reduce interest
margins;  (4)  general economic conditions, either nationally or regionally, may
be  less  favorable  than  expected,  resulting  in,  among  other  things,  a
deterioration  in  credit  quality  and/or  a  reduced  demand  for  credit; (5)
legislative  or  regulatory  changes, including changes in accounting standards,
may  adversely  affect the businesses in which the Company is engaged; (6) costs
or  difficulties related to the integration of the businesses of the Company and
its  merger  partners  may  be  greater than expected; (7) expected cost savings
associated  with  recent  mergers  and acquisitions may not be fully realized or
realized  within the expected time frames; (8) deposit attrition, customer loss,
or  revenue  loss  following recent mergers and acquisitions may be greater than
expected;  (9)  competitors  may  have  greater  financial resources and develop
products  that  enable  such  competitors  to compete more successfully than the
Company;  and  (10)  adverse changes may occur in the securities markets or with
respect  to  inflation.

The  Company  wishes  to  caution  readers  not  to  place undue reliance on any
forward-looking  statements, which speak only as of the date made, and to advise
readers  that various factors, including those described above, could affect the
Company's  financial performance and could cause the Company's actual results or
circumstances  for future periods to differ materially from those anticipated or
projected.

Unless  required  by  law,  the  Company  does  not  undertake, and specifically
disclaims  any  obligations to publicly release the result of any revisions that
may  be  made  to  any  forward-looking  statements to reflect statements to the
occurrence  of  anticipated  or  unanticipated events or circumstances after the
date  of  such  statements.

OVERVIEW

The  following  table  summarizes  net  income,  net  income  per  share and key
financial  ratios  for  the  periods  indicated  in  accordance  with accounting
principles  generally accepted in the United States of America (GAAP) as well as
on  an  operating  basis.  Operating  income  excludes  items  that  the Company
considers  nonoperating  in  nature and include net securities losses and gains,
gain  on sale of a branch, gain on sale of a building, certain deposit overdraft
write-offs,  and  mark-to-market  adjustments  on  loans  held  for  sale:


                                      -13-



QUARTER  ENDED  MARCH  31,  2002  (DOLLARS  IN  000'S, EXCEPT PER SHARE AMOUNTS)

                                           Estimated                 Diluted
                                Pre-Tax    Tax Effect    After Tax     EPS
                                                         
GAAP Net Income                $ 15,898   $     5,246   $   10,652   $   0.32
                               ---------  ------------  -----------  --------
Net Securities Losses               502           200          302       0.01
Gain on sale of a branch, net      (220)          (88)        (132)         -
Loan Valuation Losses                32            13           19          -
                               ---------  ------------  -----------  --------
                                    314           125          189       0.01
                               ---------  ------------  -----------  --------
Operating Net Income           $ 16,212   $     5,371   $   10,841   $   0.33
                               =========  ============  ===========  ========





QUARTER  ENDED  MARCH  31,  2001  (DOLLARS  IN  000'S, EXCEPT PER SHARE AMOUNTS)

                                          Estimated                  Diluted
                               Pre-Tax    Tax Effect    After Tax      EPS
                                                        
GAAP Net Income               $ 14,195   $     4,541   $    9,654   $   0.30
                              ---------  ------------  -----------  ---------
Net Securities Gains            (1,023)         (408)        (615)     (0.02)
Deposit Overdraft Write-offs     2,125           847        1,278       0.04
Gain on Sale of a Building      (1,367)         (545)        (822)     (0.03)
Loan Valuation Gains               (20)           (8)         (12)         -
                              ---------  ------------  -----------  ---------
                                  (285)         (114)        (171)     (0.01)
                              ---------  ------------  -----------  ---------
Operating Net Income          $ 13,910   $     4,427   $    9,483   $   0.29
                              =========  ============  ===========  =========



The  Company  earned  net  income  of  $10.7 million ($0.32 diluted earnings per
share)  for the three months ended March 31, 2002 compared to net income of $9.7
million  ($0.30 diluted earnings per share) for the three months ended March 31,
2001.  Operating net income was $10.8 million ($0.33 diluted earnings per share)
for  the  first quarter of 2002 compared to $9.5 million ($0.29 diluted earnings
per  share)  of  operating  net  income  for  the  first  quarter  of  2001.

The  quarter  to  quarter increase in operating net income from 2001 to 2002 was
primarily  the  result  of  increases in net interest income of $4.0 million and
operating  noninterest  income of $0.9 million, offset by increases in operating
noninterest  expense  of $1.8 million and provision for loan and lease losses of
$0.8  million.  The  increase in net interest income resulted primarily from the
continued  re-pricing  downward  of interest-bearing liabilities (primarily time
deposits)  at a much faster rate than earning assets. The Company's net interest
margin improved to 4.54% for the first quarter of 2002 from 4.39% for the fourth
quarter  of  2001  and  4.06%  for  the  first  quarter of 2001. The increase in
operating  noninterest income resulted primarily from increases in broker/dealer
and  insurance  fees  and  service  charges on deposit accounts. The increase in
operating  noninterest expense resulted primarily from increases in salaries and
employee  benefits,  professional  fees  and  outside  services  and  expenses
associated with loan collection and other real estate owned. The increase in the
provision  for  loan  and  lease  losses  resulted primarily from an increase in
charge-offs  related  to  consumer  loans  during the first quarter of 2002 when
compared  to  the  same  period  in  2001.

     Table  1  depicts several annualized measurements of performance using both
GAAP  net  income and operating net income. Returns on average assets and equity
measure  how  effectively  an  entity  utilizes its total resources and capital,
respectively. Both the return on average assets and the return on average equity
ratios  increased  for  the  quarter compared to the same period in the previous
year.

     Net  interest  margin, net federal taxable equivalent (FTE) interest income
divided  by average interest-earning assets, is a measure of an entity's ability
to  utilize  its  earning  assets  in  relation to the cost of funding. Interest
income  for  tax-exempt securities and loans is adjusted to a taxable equivalent
basis  using  the  statutory  Federal  income  tax  rate  of  35%.


                                      -14-



TABLE 1
PERFORMANCE MEASUREMENTS
- -------------------------------------------------------
                                      FIRST     First
                                     QUARTER   Quarter
                                       2002      2001
- -------------------------------------------------------
                                         
Return on average assets (ROAA)         1.21%     1.10%
ROAA based on operating net income      1.23%     1.08%
Return on average equity (ROE)         15.98%    14.42%
ROE based on operating net income      16.26%    14.16%
Net interest margin (FTE)               4.54%     4.06%
=======================================================



NET  INTEREST  INCOME
Net interest income is the difference between interest income on earning assets,
primarily  loans  and  securities,  and  interest  expense  on  interest-bearing
liabilities,  primarily deposits and borrowings. Net interest income is affected
by  the interest rate spread, the difference between the yield on earning assets
and  cost of interest-bearing liabilities, as well as the volumes of such assets
and  liabilities. Net interest income is one of the major determining factors in
a financial institution's performance as it is the principal source of earnings.
Table  2  represents  an  analysis  of  net interest income on a federal taxable
equivalent  basis.

     Federal taxable equivalent (FTE) net interest income increased $4.1 million
during  the  first  quarter  of  2002  compared  to the same period of 2001. The
increase  in  FTE  net  interest income resulted primarily from interest-bearing
liabilities  re-pricing  downward at a faster rate than earning assets. The rate
paid on interest-bearing liabilities decreased 178 basis points ("bp"), to 2.98%
for  the first quarter of 2002 from 4.76% for the same period in 2001. The yield
on  earning assets decreased 108 bp, to 7.08% for the first quarter of 2002 from
8.16%  for  the  same  period  in  2001.

     Total  FTE interest income decreased $8.4 million compared to first quarter
2001,  a result of the previously mentioned decrease in yield on earning assets.
The  decrease  in the yield on earning assets can be primarily attributed to the
falling  rate  environment  in 2001. During the same time period, total interest
expense  decreased  $12.5  million,  primarily  the  result  of the falling rate
environment  mentioned  above,  as  well  as  an  improvement  in the mix of the
Company's  interest-bearing  liabilities.  Time  deposits,  the most significant
component  of  interest-bearing  liabilities,  decreased  to  47.2%  of
interest-bearing  liabilities  for  the first quarter of 2002 from 52.1% for the
same  period  in  2001.  Offsetting  this  decrease  in  the  interest-bearing
liabilities  mix, was an increase in lower cost NOW, MMDA, and Savings deposits,
to  39.0%  of  interest-bearing  liabilities  for the first quarter of 2002 from
34.3%  for  the  same  period in 2001. Total short-term and long-term borrowings
remained  relatively  unchanged,  comprising 13.8% and 13.6% of interest-bearing
liabilities  for  the  first  quarters  of  2002  and  2001,  respectively.

     Another important performance measurement of net interest income is the net
interest  margin. Net interest margin increased to 4.54% for first quarter 2002,
up  from  4.06%  for  the  comparable  period  in  2001. The increase in the net
interest margin can be primarily attributed to the previously mentioned increase
in  the  interest  rate  spread  driven  by the decrease in the cost of interest
bearing  liabilities  exceeding  the  decrease  in  yields  on  earning  assets.
Additionally,  the  net  interest  margin  improved from the increase in average
noninterest-bearing  demand  deposits,  which increased 15.0% from an average of
$352.4  million  for  the  first  quarter of 2001 to $405.4 million for the same
period  in  2002.


                                      -15-

TABLE  2
AVERAGE  BALANCES  AND  NET  INTEREST  INCOME
The  following  table includes the condensed consolidated average balance sheet,
an  analysis  of  interest  income/expense and average yield/rate for each major
category  of  earning  assets  and  interest  bearing  liabilities  on a taxable
equivalent  basis.  Interest income for tax-exempt securities and loans has been
adjusted  to  a  taxable-equivalent basis using the statutory Federal income tax
rate  of  35%.



                                                            Three months ended March 31,
                                                           2002                            2001
                                              AVERAGE               YIELD/    Average               Yield/
(dollars in thousands)                        BALANCE    INTEREST    RATES    Balance    Interest    Rates
- -----------------------------------------------------------------------------------------------------------
ASSETS
===========================================================================================================
                                                                                  
Short-term interest bearing accounts         $   13,050  $     104    3.23%  $   15,403  $     210    5.53%
Trading Securities                                  128          2    6.34        4,484         45    4.07
Securities available for sale (2)               888,450     14,107    6.44      923,110     15,959    7.01
Securities held to maturity (2)                 103,328      1,626    6.38      104,072      1,724    6.72
Investment in FRB and FHLB Banks                 21,045        176    3.39       29,793        491    6.68
Loans (1)                                     2,322,129     42,403    7.41    2,245,401     48,386    8.74
                                             ----------  ---------           ----------  ---------
Total earning assets                          3,348,130     58,418    7.08    3,322,263     66,815    8.16
                                                         ---------                       ---------
Other assets                                    233,755                         233,063
                                             ----------                      ----------
TOTAL ASSETS                                 $3,581,885                      $3,555,326
                                             ----------                      ----------

LIABILITIES AND STOCKHOLDERS' EQUITY
Money market deposit accounts                $  273,451      1,029    1.53   $  249,649      2,311    3.75
NOW deposit accounts                            378,706        919    0.98      331,771      1,539    1.88
Savings deposits                                459,872      1,735    1.53      399,636      2,510    2.55
Time deposits                                 1,347,752     13,308    4.00    1,488,818     21,845    5.95
                                             ----------  ---------           ----------  ---------
  Total interest bearing deposits             2,459,781     16,991    2.80    2,469,874     28,205    4.63
Short-term borrowings                            86,661        348    1.63      147,603      2,019    5.55
Long-term debt                                  308,378      3,638    4.78      240,316      3,297    5.56
                                             ----------  ---------           ----------  ---------
  Total interest bearing liabilities          2,854,820     20,977    2.98%   2,857,793     33,521    4.76%
                                                         ---------                       ---------
Demand deposits                                 405,401                         352,394
Other liabilities (3)                            51,288                          73,565
Stockholders' equity                            270,376                         271,574
                                             ----------                      ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   $3,581,885                      $3,555,326
                                             ----------                      ----------
  NET INTEREST INCOME                                    $  37,441                       $  33,294
                                                         ---------                       ---------
INTEREST RATE SPREAD                                                  4.10%                           3.40%
                                                                    -------                         -------
NET INTEREST MARGIN                                                   4.54%                           4.06%
                                                                    -------                         -------
Taxable equivalent adjustment                            $   1,096                       $     915
                                                         ---------                       ---------
<FN>
(1)  For  purposes  of  these  computations,  nonaccrual  loans  are  included  in  the  average  loan
     balances  outstanding.
(2)  Securities  are  shown  at  average  amortized  cost.
(3)  Included  in  other  liabilities  is  $17.0  million  in the Company's guaranteed preferred beneficial
     interests  in  Company's  junior  subordinated  debentures.



                                      -16-

The  following  table  presents  changes in interest income and interest expense
attributable to changes in volume (change in average balance multiplied by prior
year  rate),  changes  in rate (change in rate multiplied by prior year volume),
and  the  net  change in net interest income. The net change attributable to the
combined  impact  of volume and rate has been allocated to each in proportion to
the  absolute  dollar  amounts  of  change.



TABLE  3
ANALYSIS  OF  CHANGES  IN  TAXABLE  EQUIVALENT  NET  INTEREST  INCOME
Three  months  ended  March  31,
- ---------------------------------------------------------------------
                                            INCREASE (DECREASE)
                                              2002 OVER 2001
- ---------------------------------------------------------------------
(in thousands)                          VOLUME     RATE       TOTAL
- ---------------------------------------------------------------------
                                                   
Short-term interest bearing accounts   $   (28)  $    (78)  $   (106)
Trading securities                         (59)        16        (43)
Securities available for sale             (584)    (1,268)    (1,852)
Securities held to maturity                (12)       (86)       (98)
Investment in FRB and FHLB Banks          (118)      (197)      (315)
Loans                                    1,607     (7,590)    (5,983)
- ---------------------------------------------------------------------
Total interest income                      516     (8,913)    (8,397)
- ---------------------------------------------------------------------

Money market deposit accounts              194       (814)      (620)
NOW deposit accounts                       202     (1,484)    (1,282)
Savings deposits                           337     (1,112)      (775)
Time deposits                           (1,918)    (6,619)    (8,537)
Short-term borrowings                     (616)    (1,055)    (1,671)
Long-term debt                             846       (505)       341
- ---------------------------------------------------------------------
Total interest expense                     (35)   (12,509)   (12,544)

- ---------------------------------------------------------------------
CHANGE IN FTE NET INTEREST INCOME      $   551   $  3,596   $  4,147
=====================================================================



NONINTEREST  INCOME
Noninterest  income  is  a  significant source of revenue for the Company and an
important  factor  in  the Company's results of operations.  The following table
sets  forth  information  by  category  of  noninterest  income  for  the  years
indicated:



                                         THREE MONTHS ENDED MARCH 31,
                                            2002             2001
                                      ----------------  ---------------
(in thousands)
                                                  
Service charges on deposit accounts   $         3,050   $         2,771
Broker/dealer and insurance fees                1,495             1,023
Trust                                           1,020             1,046
Other                                           2,611             2,447
                                      ----------------  ---------------
Total operating                                 8,176             7,287

Net securities (losses) gains                    (502)            1,023
Gain on sale of a branch, net                     220                 -
Gain on sale of a building                          -             1,367
                                      ----------------  ---------------

Total                                 $         7,894   $         9,677
                                      ================  ===============



                                      -17-

Operating  noninterest income, which excludes net securities gains and losses, a
gain  on the sale of a branch (first quarter 2002 event), and a gain on the sale
of  a  building  (first quarter 2001 event), increased 12.2% to $8.2 million for
the  first  quarter  2002  from  $7.3  million  for  the  same  period  in 2001.
Broker/dealer and insurance fees increased $0.5 million or 46.1% to $1.5 million
for the first quarter of 2002 from $1.0 million for the same period in 2001. The
increase  in  broker/dealer and insurance fees is primarily the result of a full
quarter  of  revenue amounting to $0.4 million in the first quarter of 2002 from
Colonial  Financial Services, Inc., which began operations in June 2001. Service
charges  on deposit accounts in the first quarter of 2002 increased $0.3 million
or  10.1%  over  the  same  period  a year earlier; as a result of the Company's
expanded  branch  network.

Other  income  increased $0.2 million in the first quarter of 2002 when compared
to  the  same  period  in 2001, due mainly to an increase in other banking fees.
Trust  income  decreased  slightly in the first quarter of 2002 when compared to
the  same period in 2001. The decrease in trust income resulted primarily from a
decrease  in market value of assets held by the Company in a fiduciary capacity,
which  primarily  resulted  from  the decline in most major stock indexes during
2001.

Included  in noninterest income were net securities losses totaling $0.5 million
for  the  first quarter of 2002 compared to net securities gains of $1.0 million
for  the  same  period  in 2001. The net securities losses totaling $0.5 million
($0.3 million after-tax or $0.01 per diluted share) in the first quarter of 2002
resulted from a $0.7 million ($0.4 million after-tax or $0.01 per diluted share)
charge taken for the other-than-temporary impairment on a nonaccruing investment
security  which  was  offset  by  $0.2  million  in  net  securities  gains.

NONINTEREST  EXPENSE  AND  OPERATING  EFFICIENCY
Noninterest  expenses  are  also an important factor in the Company's results of
operations.  The  following table sets forth the major components of noninterest
expense  for  the  periods  indicated:



                                                THREE MONTHS ENDED MARCH 31,
                                                   2002             2001
                                              ---------------  ---------------
(in thousands)
                                                         
Salaries and employee benefits                $        12,656  $        11,733
Occupancy                                               2,169            2,287
Equipment                                               1,714            1,733
Data processing and communications                      2,565            2,656
Professional fees and outside services                  1,615            1,120
Office supplies and postage                               897            1,079
Amortization of intangible assets                         860              964
Capital securities                                        216              404
Loan collection and other real estate owned               944              324
Other                                                   2,694            2,225
                                              ---------------  ---------------
Total operating noninterest expense                    26,330           24,525
Certain deposit overdraft write-offs                        -            2,125
                                              ---------------  ---------------
Total noninterest expense                     $        26,330  $        26,650
                                              ===============  ===============



                                      -18-

     Operating  noninterest  expense,  which  excludes certain deposit overdraft
write-offs,  increased  $1.8  million  or  7.4%  to  $26.3 million for the first
quarter  of  2002  from  $24.5 million for the same period in 2001. Salaries and
employee benefits increased $0.9 million or 7.9%, to $12.7 million for the first
quarter  of 2002 from $11.7 million for the same period in 2001. The increase in
salaries  and  employee  benefits  was  due  primarily  to increases in employee
medical  costs of $0.3 million, retirement expense of $0.3 million and incentive
compensation  of  $0.3  million. Professional fees and costs of outside services
increased  $0.5 million, to $1.6 million for the first quarter of 2002 from $1.1
million for the same period in 2001. The increase in professional fees and costs
of  outside  services  resulted mainly from professional fees for legal matters.

Loan  collection and other real estate owned expenses increased $0.6 million, to
$0.9 million for the first quarter of 2002 from $0.3 million for the same period
in  2001.  This increase is due primarily to the increase in nonperforming loans
during  2001,  which  resulted  in  an  increase  in  collection  activity  and
foreclosure  costs  during  the  first  quarter  of  2002. Given the increase in
nonperforming  loans  in  2001,  the  Company  anticipates  an increase in costs
associated  with  loan  collection  and  foreclosure  activity  when compared to
historical  amounts.

Occupancy,  data  processing  & communications, equipment, and office supplies &
postage  experienced  decreases  for the first quarter 2002 when compared to the
same  period  in  2001.  These  decreases  resulted  primarily from cost savings
realized  from  recent acquisitions completed during 2001 and 2000. Amortization
of  intangible  assets  decreased  $0.1  million,  to $0.9 million for the first
quarter  of  2002 from $1.0 million for the same period in 2001. The decrease in
amortization  of  intangible  assets resulted from the adoption of SFAS No. 142.
Had  the  requirements  of  SFAS  No.  142  been  applied  to  the  2001 period,
amortization  of  intangible  assets  would  have  been  $0.9  million.  Capital
securities expense decreased $0.2 million, to $0.2 million for the first quarter
of  2002  from $0.4 million for the same period in 2001. The decrease in capital
securities  expense is a result of the Company's guaranteed preferred beneficial
interests  in  Company's  junior  subordinated  debentures,  which are tied to a
variable interest rate index (3-month LIBOR plus 275 bp) that was much lower for
the  first  quarter  2002  than  the  first  quarter  of  2001.

At  March  31,  2002,  after  payments  of  certain  merger,  acquisition  and
reorganization  costs, the Company had a remaining accrued liability for merger,
acquisition  and  reorganization  costs  as  follows:



                            
     Professional fees         $  424
     Data processing               14
     Severance                  1,625
     Branch closings            1,601
     Advertising and supplies     133
     Miscellaneous                 42
     --------------------------------
        Total                  $3,839
     --------------------------------


With  the  exception  of  certain severance costs, which will be paid out over a
period  of  time consistent with the respective severance agreements, all of the
above  liabilities  are  expected  to  be  paid  during  2002.

INCOME  TAXES
Income  tax  expense  was $5.2 million for the first quarter of 2002 compared to
$4.5 million for the first quarter of 2001. The effective tax rate was 33.0% for
the  first  quarter  of  2002  and  32.0%  for  the  same  period  of  2001.


                                      -19-

ANALYSIS  OF  FINANCIAL  CONDITION

LOANS  AND  LEASES
- ------------------

Total loans and leases were $2.3 billion, or 64.5% of assets, at March 31, 2002,
compared  to  $2.3 billion, or 64.3%, at December 31, 2001, and $2.2 billion, or
63.4%,  at  March  31,  2001.  Total loans and leases increased $72.3 million at
March  31, 2002 when compared to March 31, 2001. The increase resulted primarily
from  the  acquisition  of approximately $73 million in loans in connection with
the  Company's acquisition of FNB in June 2001. Total loans and leases decreased
$22.0  million  at March 31, 2002 when compared to December 31, 2001. The slight
decrease  in  total loans and leases during the quarter resulted mainly from the
Company's on going efforts to improve the credit administration functions at its
recently  acquired  banks  and  continued focus on resolving troubled loans. The
Company anticipates total loans and leases will remain at or near current levels
until there is an improvement in credit quality in the loan and lease portfolio.
At March 31, 2002, commercial loans, including commercial mortgages, represented
approximately  45%  of  the  loan  and lease portfolio, while consumer loans and
leases  and  residential  mortgages  represented  28%  and  26%,  respectively.

SECURITIES
- ----------

Average  total  securities were $39.8 million less for the first quarter of 2002
than  for  the  same  period  of  2001. The majority of this decrease was in the
available  for  sale  portfolio as the proceeds from the sales and paydowns from
the  mortgage-backed  securities  were  used  to fund the maturities of volatile
jumbo  time deposits. During the first quarter of 2002, the securities portfolio
represented  29.6%  of  average  earning  assets compared to 31.1% for the first
quarter  of  2001.  At March 31, 2002, the securities portfolio was comprised of
90%  available  for  sale  and  10%  held  to  maturity  securities.

At December 31, 2001, nonperforming securities were comprised of a private issue
collateralized  mortgage  obligation  valued at $2.7 million and an asset backed
security  valued  at  $1.8  million  compared  to  a  $2.0 million private issue
collateralized  mortgage  obligation  at  March  31,  2002.  The  decrease  in
nonperforming  securities  during the first quarter of 2002 resulted mainly from
the  sale of the asset backed security at approximately its carrying value and a
$0.7  million  write-down  of  the  collateralized  mortgage  obligation  due to
worsening  other-than-temporary  impairment  conditions.

Included  in  the securities available for sale portfolio at March 31, 2002, are
certain  securities  (private  issue  collateralized mortgage obligations, asset
backed  securities,  and  private  issue mortgaged-backed securities) previously
held  by  the  recently acquired CNB. These securities contain a higher level of
credit  risk  when  compared  to  securities  held  in  the Company's investment
portfolio  because  they  are  not  guaranteed  by  a  governmental  agency. The
Company's  general  practice is to purchases collateralized mortgage obligations
and  mortgaged-backed  securities  that  are guaranteed by a governmental agency
coupled  with  a  strong  credit  rating,  typically  AAA,  issued by Moody's or
Standard  and  Poors.  At  March  31, 2002, the amortized cost and fair value of
these securities amounted to $32.9 million and $31.1 million, respectively, down
from  $38.7  million  and $38.5 million, respectively, at December 31, 2001. The
decrease  at  March  31,  2002  when  compared  to  December  31, 2001, resulted
primarily  from  sales  and  principal  paydowns.  Management cannot predict the
extent to which economic conditions may worsen or other factors may impact these
securities.  Accordingly,  there  can be no assurance that these securities will
not  become  other-than-temporarily  impaired  in  the  future.

At  December  31,  2001, the Company had certain embedded derivative instruments
from  the  recently  acquired  CNB Bank investment portfolio related to two debt
securities  that have returns linked to the performance of the NASDAQ 100 index.
As of December 31, 2001, the embedded derivatives related to the debt securities
linked  to  the NASDAQ 100 index had no fair value. The two debt securities were
classified as available for sale. At December 31, 2001, the total amortized cost
and  estimated fair value of these two debt securities was $6.2 million. The two
debt securities were sold in 2002 at amounts approximating their carrying values
at  December  31,  2001 as these two securities did not meet the risk profile of
the  Company's  security  portfolio.


                                      -20-

ALLOWANCE  FOR  LOAN  AND LEASE LOSSES, PROVISION FOR LOAN AND LEASE LOSSES, AND
- --------------------------------------------------------------------------------
NONPERFORMING  ASSETS
- ---------------------

The  allowance  for  loan and lease losses is maintained at a level estimated by
management  to  provide  adequately  for risk of probable losses inherent in the
current  loan  and  lease portfolio.  The adequacy of the allowance for loan and
lease  losses  is  continuously  monitored.  It is assessed for adequacy using a
methodology  designed  to  ensure the level of the allowance reasonably reflects
the  loan  portfolio's  risk  profile.  It  is  evaluated  to  ensure that it is
sufficient  to  absorb  all  reasonably  estimable credit losses inherent in the
current  loan  and  lease  portfolio.

Management  considers  the  accounting policy relating to the allowance for loan
and  lease  losses  to  be  a  critical  accounting  policy  given  the inherent
uncertainty  in  evaluating the levels of the allowance required to cover credit
losses in the portfolio and the material effect that such judgements can have on
the  consolidated  results  of  operations.

For  purposes of evaluating the adequacy of the allowance, the Company considers
a number of significant factors that affect the collectibility of the portfolio.
For individually analyzed loans, these include estimates of loss exposure, which
reflect  the  facts and circumstances that affect the likelihood of repayment of
such  loans  as  of  the  evaluation  date.  For  homogeneous pools of loans and
leases,  estimates  of  the Company's exposure to credit loss reflect a thorough
current  assessment  of  a number of factors, which could affect collectibility.
These  factors  include: past loss experience; the size, trend, composition, and
nature;  changes  in  lending  policies  and  procedures, including underwriting
standards and collection, charge-off and recovery practices;  trends experienced
in nonperforming and delinquent loans and leases; current economic conditions in
the  Company's market; portfolio concentrations that may affect loss experienced
across  one  or more components of the portfolio; the effect of external factors
such  as  competition,  legal  and  regulatory requirements; and the experience,
ability,  and  depth  of  lending  management  and  staff.  In addition, various
regulatory  agencies,  as  an  integral  component of their examination process,
periodically  review  the  Company's  allowance for loan and lease losses.  Such
agencies  may  require the Company to recognize additions to the allowance based
on  their  judgment  about  information  available  to them at the time of their
examination,  which  may  not  be  currently  available  to  management.

After  a  thorough  consideration and validation of the factors discussed above,
required  additions  to  the  allowance  for  loan  and  lease  losses  are made
periodically  by  charges  to  the  provision  for loan and lease losses.  These
charges  are  necessary  to  maintain  the allowance at a level which management
believes  is  reasonably reflective of overall inherent risk of probable loss in
the  portfolio.  While management uses available information to recognize losses
on loans and leases, additions to the allowance may fluctuate from one reporting
period  to  another.  These  fluctuations  are  reflective  of  changes  in risk
associated  with  portfolio content and/or changes in management's assessment of
any  or  all of the determining factors discussed above.  The allowance for loan
and  lease  losses  to  outstanding loans and leases at March 31, 2002 was 1.95%
compared  to  1.45%  at  March 31, 2001.  Management considers the allowance for
loan  losses  to  be  adequate  based  on  evaluation  and  analysis of the loan
portfolio.

     Table 3 reflects changes to the allowance for loan and lease losses for the
periods  presented.  The allowance is increased by provisions for losses charged
to  operations  and is reduced by net charge-offs. Charge-offs are made when the
collectability  of  loan  principal  within  a  reasonable time is unlikely. Any
recoveries  of  previously  charged-off  loans  are  credited  directly  to  the
allowance  for  loan  and  lease  losses.

     The  provision  for loan and lease losses was  $2.0 million, $14.7 million,
and  $1.2  million for the three months ended March 31, 2002, December 31, 2001,
and  March  31,  2001,  respectively.  The  increase in the provision during the
fourth  quarter of 2001 was primarily the result of an increase in nonperforming
loans,  loan  growth,  primarily in the higher risk commercial and consumer type
loans,  the  sudden  economic  downturn  in the Company's market area during the
second  half  of  2001,  and  an  increase  in  net charge-offs. The increase in
nonperforming  loans  was  primarily  the  result  of  a  continuing  process of
integrating  newly  acquired  banks  into  the  Company given the Company's more
conservative  approach  to identifying and resolving nonperforming loans and the
economic  downturn  noted above. The fourth quarter provision for loan and lease
losses  reflected the loan and lease portfolio's increased inherent risk of loss
related to the significantly increased nonperforming loans at December 31, 2001.


                                      -21-

     As  expected,  net  charge offs in the first quarter of 2002 (approximately
$1.5 million) were slightly higher than the net charge-offs in the first quarter
of  2001 (approximately $1.2 million), however they were reduced from the fourth
quarter  of  2001  (approximately  $7.9 million). As noted above, the net charge
offs  in the first quarter of 2002 as compared to the first quarter of 2001 were
anticipated  and  primarily  addressed  in the provision for loan losses for the
fourth  quarter  of  2001.  Nonperforming  loans  at  March  31,  2002  totaled
approximately  $39.8  million,  representing  a  significant  increase  from
nonperforming  loans  of approximately $27.1 million at March 31, 2001. However,
as  mentioned  above, this increase was primarily the result of the Company's of
2001  integration  efforts  as well as the sudden downturn in the economy during
the  second  half  of  2001.  Nonperforming  loans  at  December  31,  2001 were
approximately  $43.8  million.  The quarter-to-quarter decrease in nonperforming
loans  resulted  mainly from efforts to reduce the level of real estate mortgage
and  consumer  loans  90  days  past  due  and  still  accruing.  For the larger
commercial  credits,  the  Company  continues  to work closely with borrowers to
monitor  and improve credit classifications. The Company does not anticipate any
significant increases in nonperforming loans in 2002, as efforts will be focused
on  positively  resolving current problematic loans. However, should the current
economic recession be prolonged or worsen, nonperforming loans, net charge offs,
and  provisions  for  loan  and  lease  losses  may  increase.




TABLE  4
ALLOWANCE  FOR  LOAN  LOSSES
- --------------------------------------------------------------------------------------
                                                      Three  months  ended  March  31,
(dollars in thousands)                                  2002             2001
- --------------------------------------------------------------------------------------
                                                                     
Balance, beginning of period                          $44,746          $32,494
Recoveries                                              1,362              432
Charge-offs                                            (2,820)          (1,651)
- --------------------------------------------------------------------------------------
Net charge-offs                                        (1,458)          (1,219)
Provision for loan losses                               2,011            1,211
Balance, end of period                                $45,299          $32,486
======================================================================================
COMPOSITION OF NET CHARGE-OFFS
Commercial and agricultural                           $   103    (7)%  $  (481)    39%
Real estate mortgage                                     (220)    15%     (108)     9%
Consumer                                               (1,341)    92%     (630)    52%
- --------------------------------------------------------------------------------------
Net charge-offs                                       $(1,458)   100%  $(1,219)   100%
- --------------------------------------------------------------------------------------
Annualized net charge-offs to average loans                     0.25%            0.22%
======================================================================================

Net charge-offs to average loans for the year ended
 December 31, 2001                                                               0.87%
======================================================================================



Nonperforming  assets  consist  of  nonaccrual loans, loans 90 days or more past
due,  restructured  loans,  other  real  estate  owned (OREO), and nonperforming
securities.  Loans are generally placed on nonaccrual when principal or interest
payments become ninety days past due, unless the loan is well secured and in the
process of collection. Loans may also be placed on nonaccrual when circumstances
indicate  that  the  borrower may be unable to meet the contractual principal or
interest  payments. OREO represents property acquired through foreclosure and is
valued  at  the  lower  of  the  carrying  amount or fair market value, less any
estimated  disposal  costs.  Nonperforming  securities  include securities which
management  believes  are  other-than-temporarily  impaired,  carried  at  their
estimated  fair  value  and  are  not  accruing  interest.

     Total nonperforming assets were $43.7 million at March 31, 2002 compared to
$49.9  million  at  December  31,  2001 and $30.3 million at March 31, 2001. The
increase  since  March  31,  2001 can be primarily attributed to a $20.7 million
increase in nonaccrual loans offset by an $8.0 million decrease in loans 90 days
past  due  and  still  accruing  between reporting periods. These increases were
primarily  the  result  of  integrating newly acquired banks into the Company as
well  as  adverse  economic  conditions  stemming from the recession during 2001
noted  above.  The  quarter-to-quarter decrease in nonperforming assets resulted
from a $4.0 million decrease in nonperforming loans and $2.5 million decrease in


                                      -22-

nonperforming securities. The quarter-to-quarter decrease in nonperforming loans
resulted  mainly  from  efforts  to reduce the level of real estate mortgage and
consumer  loans  90  days past due and still accruing. For the larger commercial
credits,  the  Company  continues  to work closely with borrowers to monitor and
improve  credit  classifications. At December 31, 2001, nonperforming securities
were  comprised  of a private issue collateralized mortgage obligation valued at
$2.7  million  and an asset backed security valued at $1.8 million. The decrease
in  nonperforming  securities  during  the first quarter of 2002 resulted mainly
from  the  sale of the asset backed security at approximately its carrying value
and  a  $0.7 million write-down of the collateralized mortgage obligation due to
worsening  other-than-temporary  impairment  conditions.



TABLE  5
NONPERFORMING  ASSETS
- ---------------------


- --------------------------------------------------------------------------------------------------
                                                           MARCH 31,    December 31,    March 31,
(dollars in thousands)                                       2002           2001          2001
- --------------------------------------------------------------------------------------------------
                                                                              
Commercial and agricultural                               $   29,237   $      31,372   $   14,548
Real estate mortgage                                           5,600           5,119        1,967
Consumer                                                       3,938           3,719        1,518
- --------------------------------------------------------------------------------------------------
  Total nonaccrual loans                                      38,775          40,210       18,033
- --------------------------------------------------------------------------------------------------
Loans 90 days or more past due and still accruing:
 Commercial and agricultural                                     228             198        5,525
 Real estate mortgage                                             29           1,844        1,574
 Consumer                                                        226             933        1,426
- --------------------------------------------------------------------------------------------------
Total loans 90 days or more past due and still accruing          483           2,975        8,525
- --------------------------------------------------------------------------------------------------
Restructured loans in compliance with modified terms:            531             603          509
- --------------------------------------------------------------------------------------------------
Total nonperforming loans                                     39,789          43,788       27,067
- --------------------------------------------------------------------------------------------------
Other real estate owned (OREO)                                 1,960           1,577        1,905
- --------------------------------------------------------------------------------------------------
Total nonperforming loans and OREO                            41,749          45,365       28,972
==================================================================================================
Nonperforming securities                                       1,957           4,500        1,354
- --------------------------------------------------------------------------------------------------
Total nonperforming assets                                $   43,706   $      49,865   $   30,326
==================================================================================================
Total nonperforming loans to loans and leases                   1.72%           1.87%        1.45%
Total nonperforming assets to assets                            1.22%           1.37%        1.21%
Total allowance for loan and lease losses
  to nonperforming loans                                      113.85%         102.19%      120.02%
==================================================================================================



In  addition  to  the  nonperforming loans discussed above, the Company has also
identified  approximately  $47.2 million in potential problem loans at March 31,
2002 as compared to $48.6 million at December 31, 2001.  Potential problem loans
are  loans  that  are  currently  performing,  but where known information about
possible  credit  problems  of  the  related borrowers causes management to have
serious  doubts  as  to the ability of such borrowers to comply with the present
loan  repayment  terms  and  which  may  result  in  disclosure of such loans as
non-performing  at  some  time in the future.  At the Company, potential problem
loans  are  typically  loans  that  are  performing  but  are  classified by the
Company's  loan  rating  system as "substandard."   At March 31, 2002, potential
problem  loans  primarily consisted of commercial real estate and commercial and
agricultural  loans.  Management  cannot  predict  the  extent to which economic
conditions  may  worsen  or  other  factors  which  may impact borrowers and the
potential  problem  loans.  Accordingly,  there  can  be no assurance that other
loans will not become 90 days or more past due, be placed on non-accrual, become
restructured,  or  require  increased  allowance coverage and provision for loan
losses.


                                      -23-

DEPOSITS
- --------

Total  deposits  were $2.9 billion at March 31, 2002, a slight decrease of $49.8
million, or 1.7%, from year end 2001, and an increase of $61.4 million, or 2.2%,
from  the same period in the prior year.  Total average deposits increased $42.9
million,  or  1.5%,  from  March  31,  2001  to  March  31,  2002. The Company's
acquisition  of  FNB  in  September  2001  added  approximately  $108 million in
deposits  offset  by the sale of a branch in February 2002 which resulted in the
decrease  of approximately $34.3 million in deposits. The Company has focused on
maintaining  and  growing  its  base  of  lower cost checking, savings and money
market  accounts while allowing runoff of some of its higher cost time deposits,
particularly  brokered  and  jumbo  time  deposits.  At  March  31,  2002, total
checking,  savings and money market accounts represented 52.8% of total deposits
compared  to  47.4%  at  March  31,  2001.

BORROWED  FUNDS
- ---------------

The  Company's  borrowed  funds  consist  of short-term borrowings and long-term
debt.  Short-term borrowings totaled $81.2 million at March 31, 2002 compared to
$122.0  million  and  $147.3  million  at  December  31,  and  March  31,  2001,
respectively.  Long-term  debt was $325.9 million at March 31, 2002, compared to
$272.3  million  and  $248.5  million  at  December  31,  and  March  31,  2001,
respectively,  as  the Company took advantage of lower interest rates and locked
in  longer  term  advances.

CAPITAL  RESOURCES
- ------------------
Stockholders'  equity of $268.0 million represents 7.5% of total assets at March
31,  2002, compared with $280.6 million, or 7.9% in the comparable period of the
prior  year,  and $266.4 million, or 7.3% at December 31, 2001. The Company does
not have a target dividend payout ratio, rather the Board of Directors considers
the  Company's  earnings  position  and  earnings potential when making dividend
decisions.

          As  the  capital  ratios in Table 6 indicate, the Company remains well
capitalized.  Capital  measurements  are  significantly  in excess of regulatory
minimum  guidelines  and meet the requirements to be considered well capitalized
for  all  periods  presented.  Tier  1  leverage,  Tier 1 capital and Risk-based
capital ratios have regulatory minimum guidelines of 3%, 4% and 8% respectively,
with  requirements  to  be  considered  well  capitalized  of  5%,  6%  and 10%,
respectively.



TABLE 6
CAPITAL MEASUREMENTS
- ----------------------------------------------------
                                  FIRST      First
                                 QUARTER    Quarter
                                  2002       2001
- ----------------------------------------------------
                                     
Tier 1 leverage ratio               6.71%      7.07%
Tier 1 capital ratio                9.94%     10.70%
Total risk-based capital ratio     11.20%     11.95%
Cash dividends as a percentage
 of net income                     52.71%     48.89%
Per common share:
 Book value                     $   8.07   $   8.60
 Tangible book value            $   6.62   $   7.22
====================================================



The  accompanying Table 7 presents the high, low and closing sales price for the
common stock as reported on the NASDAQ Stock Market, and cash dividends declared
per  share  of common stock. The Company's price to book value ratio was 1.83 at
March  31,  2002  and  1.94  in  the  comparable  period  of the prior year. The
Company's  price  was 11.5 times annualized earnings at March 31, 2002, compared
to  13.9  times  for  the  same  period  last  year.


                                      -24-



TABLE  7
QUARTERLY  COMMON  STOCK  AND  DIVIDEND  INFORMATION*
- -----------------------------------------------------
                                                 Cash
                                            Dividends
Quarter Ending      High     Low   Close     Declared
- -----------------------------------------------------
2001
- -----------------------------------------------------
                              
March 31        $  17.50  $13.25  $16.69  $    0.170
June 30          25.42**   14.30   19.30       0.170
September 30       17.30   13.50   14.30       0.170
December 31        15.99   12.55   14.49       0.170
- -----------------------------------------------------
2002
- -----------------------------------------------------
MARCH 31        $  15.15  $13.15  $14.74  $    0.170
=====================================================
<FN>
*    historical  NBT  Bancorp  Inc.  only
**   This price was reported  on  June 29, 2001, a day on which the Nasdaq Stock
     Market  experienced  computerized  trading  disruptions  which, among other
     things, forced it to extend its regular trading session and cancel its late
     trading  session.  Subsequently  the  Nasdaq  Stock Market recalculated and
     republished  several  closing stock prices (not including NBT Bancorp Inc.,
     for  which it had reported a closing price of $19.30). Excluding trading on
     June 29, 2001, the high sales price for the quarter ended June 30, 2001 was
     $16.75.



LIQUIDITY  AND  INTEREST  RATE  SENSITIVITY  MANAGEMENT

MARKET  RISK

Interest  rate  risk  is the most significant market risk affecting the Company.
Other  types  of  market  risk,  such as foreign currency exchange rate risk and
commodity  price  risk,  do  not  arise  in  the  normal course of the Company's
business  activities.

Interest  rate  risk  is  defined as an exposure to a movement in interest rates
that  could  have  an  adverse effect on the Company's net interest income.  Net
interest  income  is  susceptible  to  interest  rate  risk  to  the degree that
interest-bearing liabilities mature or reprice on a different basis than earning
assets.  When  interest-bearing  liabilities mature or reprice more quickly than
earning  assets  in  a  given  period, a significant increase in market rates of
interest  could  adversely  affect net interest income.  Similarly, when earning
assets mature or reprice more quickly than interest-bearing liabilities, falling
interest  rates  could  result  in  a  decrease  in  net  interest  income.

In  an  attempt  to  manage the Company's exposure to changes in interest rates,
management  monitors  the  Company's  interest  rate  risk.  Management's
asset/liability  committee (ALCO) meets monthly to review the Company's interest
rate  risk  position  and  profitability,  and  to  recommend  strategies  for
consideration  by  the  Board  of  Directors.  Management  also reviews loan and
deposit  pricing,  and the Company's securities portfolio, formulates investment
and  funding  strategies,  and  oversees  the  timing  and  implementation  of
transactions  to  assure  attainment  of  the  Board's  objectives  in  the most
effective  manner.  Notwithstanding  the Company's interest rate risk management
activities, the potential for changing interest rates is an uncertainty that can
have  an  adverse  effect  on  net  income.

In  adjusting  the  Company's asset/liability position, the Board and management
attempt  to  manage  the  Company's  interest  rate risk while enhancing the net
interest  margin.  At  times,  depending on the level of general interest rates,
the  relationship between long- and short-term interest rates, market conditions
and  competitive factors, the Board and management may determine to increase the
Company's  interest  rate  risk  position  somewhat in order to increase its net
interest  margin.  The  Company's results of operations and net portfolio values
remain  vulnerable  to  changes  in  interest  rates  and  fluctuations  in  the
difference  between  long-  and  short-term  interest  rates.


                                      -25-

The  primary  tool  utilized  by  ALCO to manage interest rate risk is a balance
sheet/income  statement  simulation  model (interest rate sensitivity analysis).
Information such as principal balance, interest rate, maturity date, cash flows,
next repricing date (if needed), and current rates is uploaded into the model to
create  an  ending  balance  sheet.  In addition, ALCO makes certain assumptions
regarding prepayment speeds for loans and leases and mortgage related investment
securities  along  with  any  optionality  within  the  deposits and borrowings.

The  model  is  first  run  under an assumption of a flat rate scenario (i.e. no
change  in  current  interest rates) with a static balance sheet over a 12-month
period.  A  second and third model are run in which a gradual increase of 200 bp
and a gradual decrease of 150 bp takes place over a 12 month period. Under these
scenarios,  assets  subject to prepayments are adjusted to account for faster or
slower  prepayment  assumptions.  Any  investment  securities or borrowings that
have  callable  options  embedded into them are handled accordingly based on the
interest  rate  scenario.  The resultant changes in net interest income are then
measured  against  the  flat  rate  scenario.

In  the  declining  rate scenarios, net interest income is projected to increase
when compared to the flat rate scenario through the simulation period. The level
of  net  interest  income increasing is a result of interest-bearing liabilities
repricing  downward  at  a  faster  rate than earning assets. In the rising rate
scenarios,  net  interest  income  is projected to experience a decline from the
flat  rate  scenario. Net interest income is projected to remain at lower levels
than  in  a  flat rate scenario through the simulation period primarily due to a
lag  in  assets  repricing while funding costs increase. The potential impact on
earnings  is  dependent  on  the  ability  to  lag  deposit  repricing.

Net  interest  income for the next twelve months in a + 200/- 150 bp scenario is
within  the  internal  policy  risk limits of a not more than a 5% change in net
interest  income.  The  following  table summarizes the percentage change in net
interest  income  in  the  rising  and  declining rate scenarios over a 12 month
period  from  the forecasted net interest income in the flat rate scenario using
the  March  31,  2002  balance  sheet  position:



TABLE  10
INTEREST  RATE  SENSITIVITY  ANALYSIS
- -----------------------------------------------
Change in interest rates    Percent change in
(in basis points)          net interest income
- -----------------------------------------------
                        
+200                                    (1.01%)
- -150                                      0.99%
- -----------------------------------------------



LIQUIDITY  RISK

Liquidity  involves  the ability to meet the cash flow requirements of customers
who  may  be depositors wanting to withdraw funds or borrowers needing assurance
that  sufficient  funds  will be available to meet their credit needs. The Asset
Liability  Committee  (ALCO)  is  responsible  for  liquidity management and has
developed  guidelines  which  cover  all  assets and liabilities, as well as off
balance  sheet  items that are potential sources or uses of liquidity. Liquidity
policies  must  also provide the flexibility to implement appropriate strategies
and tactical actions. Requirements change as loans and leases grow, deposits and
securities  mature,  and  payments  on borrowings are made. Liquidity management
includes a focus on interest rate sensitivity management with a goal of avoiding
widely  fluctuating  net  interest  margins through periods of changing economic
conditions.

The  primary  liquidity  measurement  the  Company  utilizes is called the Basic
Surplus  which  captures  the adequacy of its access to reliable sources of cash
relative  to  the  stability  of  its  funding  mix of average liabilities. This
approach  recognizes  the  importance of balancing levels of cash flow liquidity
from  short-  and  long-term  securities  with  the  availability  of dependable
borrowing  sources  which can be accessed when necessary. At March 31, 2002, the
Company's  Basic  Surplus measurement was 9.75% of total assets, which was above
the  Company's  minimum  of  5%  set  forth  in  its  liquidity policies. If the
Company's  liquidity  position  tightens  and  its  Basic  Surplus  measurement
decreases,  the Company has the ability to manage its liquidity through brokered
time deposits, established borrowing facilities, primarily with the Federal Home
Loan  Bank,  and  entering into repurchase agreements with investment companies.


                                      -26-

This  Basic  Surplus approach enables the Company to adequately manage liquidity
from  both  operational  and contingency perspectives. By tempering the need for
cash  flow  liquidity with reliable borrowing facilities, the Company is able to
operate  with  a  more  fully  invested  and,  therefore, higher interest income
generating,  securities  portfolio.  The  makeup  and  term  structure  of  the
securities  portfolio  is,  in  part,  impacted  by  the  overall  interest rate
sensitivity  of  the  balance  sheet.  Investment  decisions and deposit pricing
strategies  are  impacted  by  the  liquidity  position.  At March 31, 2002, the
Company  considered  its  Basic  Surplus  adequate  to  meet  liquidity  needs.

At  March 31, 2002, a large percentage of the Company's loans and securities are
pledged  as collateral on borrowings. Therefore, future growth of earning assets
will  depend  upon  the  Company's ability to obtain additional funding, through
growth  of  core deposits and collateral management, and may require further use
of  brokered  time  deposits,  or  other  higher  cost  borrowing  arrangements.

ITEM  3.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURE  ABOUT  MARKET  RISK

          Information  called  for  by  Item 3 is contained in the Liquidity and
          Interest  Rate  Sensitivity  Management  section  of  the  Management
          Discussion  and  Analysis.


                                      -27-


PART  II.  OTHER  INFORMATION

Item  1  --  Legal  Proceedings

In  the  normal  course  of  business,  there  are  various  outstanding  legal
proceedings. In the opinion of management, the aggregate amount involved in such
proceedings  is not material to the financial condition or results of operations
of  the  Company.

Item  2  --  Changes  in  Securities

None.

Item  3  --  Defaults  Upon  Senior  Securities

None

Item  4  --  Submission  of  Matters  to  a  Vote  of  Security  Holders

None

Item  5  --  Other  Information

Not  Applicable

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

(a)     none.

(b)     During  the  first  quarter  ended March 31, 2002, the Company filed the
following  Current  Reports  on  Form  8-K:

          None  filed.


                                      -28-

                                   SIGNATURES

Pursuant  to  the  requirements  of  the  Securities  Exchange  Act of 1934, the
Registrant  has  duly caused this report on FORM 10-Q to be signed on its behalf
by  the  undersigned  thereunto  duly  authorized,  this  15th day of May, 2002.




                                NBT BANCORP INC.



                           By: /s/ MICHAEL J. CHEWENS
                       ----------------------------------
                            Michael J. Chewens, CPA
                        Senior Executive Vice President
                Chief Financial Officer and Corporate Secretary


                                      -29-