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

                                    FORM 10-Q


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

                For the quarterly period ended September 30, 2003
                                       or

                     [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF
THE SECURITIES EXCHANGE ACT OF 1934.
               For the transition period from ________ to ________

                       Commission File Number: 1.000-26099

                           FARMERS & MERCHANTS BANCORP
             (Exact name of registrant as specified in its charter)

         Delaware                                         94-3327828
(State or other jurisdiction                          (I.R.S.  Employer
of incorporation or organization)                     Identification No.)

  111 W. Pine Street, Lodi, California                        95240
 (Address of principal Executive offices)                   (Zip Code)

     Registrant's telephone number, including area code (209) 367-2300

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

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

Number of shares of common stock of the registrant: Par value $0.01, authorized
2,000,000 shares; issued and outstanding 763,977 as of November 6, 2003.


                                       1



                           FARMERS & MERCHANTS BANCORP


                                    FORM 10-Q
                                TABLE OF CONTENTS



PART I. - FINANCIAL INFORMATION                                          Page

Item 1 - Financial Statements

         Consolidated Balance Sheets as of September 30, 2003,
         December 31, 2002 and September 30, 2002.                         3

         Consolidated Statements of Income for the Three Months
         and Nine Months Ended September 30, 2003 and 2002.                4

         Consolidated Statements of Comprehensive Income for the Three
         Months and Nine Months Ended September 30, 2003 and 2002.         5

         Statement of Changes in Shareholders' Equity for the Nine
         Months Ended September 30, 2003 and 2002.                         6

         Consolidated Statement of Cash Flows for the Nine Months
         Ended September 30, 2003 and 2002.                                7

         Notes to Consolidated Financial Statements                        8

Item 2 - Management's Discussion and Analysis                             12

Item 3 - Quantitative and Qualitative Disclosures About Market Risk       19

Item 4 - Controls and Procedures                                          23


PART II. - OTHER INFORMATION                                              27
           -----------------

Signatures                                                                28

Index to Exhibits                                                         29

                                       2


PART I. - FINANCIAL INFORMATION

Item 1 -  Financial Statements

FARMERS & MERCHANTS BANCORP
Consolidated Balance Sheets


- -------------------------------------------------------------------------- -------------- -------------- --------------
(in thousands)                                                             September 30,  December 31,   September 30,
                                                                               2003           2002           2002
Assets                                                                      (Unaudited)                   (Unaudited)
- -------------------------------------------------------------------------- -------------- -------------- --------------
                                                                                                      
Cash and Cash Equivalents:
  Cash and Due From                                                              $36,521        $45,389        $34,875
  Federal Funds Sold                                                              20,800          8,185         20,985
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Total Cash and Cash Equivalents                                               57,321         53,574         55,860

Investment Securities:
  Available-for Sale                                                             194,056        206,063        147,092
  Held-to-Maturity                                                                41,182         27,870         28,261
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Total Investment Securities                                                  235,238        233,933        175,353
- -------------------------------------------------------------------------- -------------- -------------- --------------

Loans                                                                            774,594        698,693        685,941
  Less: Unearned Income                                                          (2,132)        (2,018)        (1,554)
  Less: Allowance for Loan Losses                                               (17,126)       (16,684)       (13,118)
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Loans, Net                                                                   755,336        679,991        671,269
- -------------------------------------------------------------------------- -------------- -------------- --------------
Land, Buildings & Equipment                                                       11,394         11,342         11,307
Interest Receivable and Other Assets                                              48,111         43,067         41,436
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Total Assets                                                              $1,107,400     $1,021,907       $955,225
========================================================================== ============== ============== ==============

Liabilities & Shareholders' Equity
Deposits:
  Demand                                                                        $200,304       $205,997       $184,982
  Interest Bearing Transaction                                                    86,754         93,646         82,707
  Savings                                                                        262,549        231,964        226,567
  Time Deposits                                                                  327,472        318,618        306,963
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Total Deposits                                                               877,079        850,225        801,219
- -------------------------------------------------------------------------- -------------- -------------- --------------

Federal Funds Purchased                                                                0         16,997              0
FHLB Borrowings                                                                  111,938         40,965         40,974
Other Liabilities                                                                  7,965         10,155          9,110
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Total Liabilities                                                            996,982        918,342        851,303
- -------------------------------------------------------------------------- -------------- -------------- --------------

Shareholders' Equity
  Common Stock                                                                         8              7              7
  Additional Paid In Capital                                                      72,717         64,979         65,464
  Retained Earnings                                                               36,931         36,749         36,089
  Accumulated Other Comprehensive Income                                             762          1,830          2,362
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Total Shareholders' Equity                                                   110,418        103,565        103,922
- -------------------------------------------------------------------------- -------------- -------------- --------------
    Total Liabilities & Shareholders' Equity                                  $1,107,400     $1,021,907       $955,225
========================================================================== ============== ============== ==============

The accompanying notes are an integral part of these consolidated financial
statements


                                       3


FARMERS & MERCHANTS BANCORP
Consolidated Statements of Income  (Unaudited)


- ---------------------------------------------------------------------------------------- ------------- ------------- --------------
(in thousands)                                                                       Three Months                Nine Months
                                                                                Ended September 30,          Ended September 30,
                                                                                2003          2002          2003           2002
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
                                                                                                               
Interest Income:
  Interest & Fees on Loans                                                      $11,543       $10,954       $33,219        $31,082
  Federal Funds Sold                                                                 31            55           128            385
  Securities:
    Investments Available-for-Sale:
      Taxable                                                                    1,479          1,966         5,425         7,539
      Non-taxable                                                                  285            241           854           718
    Investments Held-to-Maturity:
      Taxable                                                                        6              7            15            25
      Non-taxable                                                                  431            341         1,203         1,054
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
      Total Interest Income                                                      13,775        13,564        40,844         40,803
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
Interest Expense:
  Interest Bearing Transaction                                                       19            61            98            225
  Savings                                                                           301           422           998          1,562
  Time Deposits                                                                   1,615         2,173         5,259          7,070
   Interest on Borrowed Funds                                                       775           562         2,180          1,668
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
      Total Interest Expense                                                      2,710         3,218         8,535         10,525
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------

Net Interest Income                                                              11,065        10,346        32,309         30,278
Provision for Loan Losses                                                           150           500           475          1,000
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
Net Interest Income After Provision for Loan Losses                              10,915         9,846        31,834         29,278
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------

Non-Interest Income
  Service Charges on Deposit Accounts                                             1,254         1,267         3,658          3,511
  Net Gain (Loss) on Sale of Investment Securities                                  176             0           550            276
  Other                                                                           1,722         1,464         5,082          4,099
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
      Total Non-Interest Income                                                   3,152         2,731         9,290          7,886
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------

Non-Interest Expense
  Salaries & Employee Benefits                                                    5,185         4,425        15,435         13,173
  Occupancy                                                                         411           429         1,184          1,264
  Equipment                                                                         505           502         1,603          1,694
  Other Operating                                                                 1,913         1,796         5,861          5,526
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
      Total Non-Interest Expense                                                  8,014         7,152        24,083         21,657
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------

Net Income Before Taxes                                                           6,053         5,425        17,041         15,507
Provision for Taxes                                                               2,173         1,980         6,116          5,680
- ------------------------------------------------------------------------- -------------- ------------- ------------- --------------
    Net Income                                                                   $3,880        $3,445       $10,925         $9,827
========================================================================= ============== ============= ============= ==============

Earnings Per Share                                                                $5.08         $4.47        $14.26         $12.67
========================================================================= ============== ============= ============= ==============

The accompanying notes are an integral part of these consolidated financial
statements

                                       4



FARMERS & MERCHANTS BANCORP
Consolidated Statements of Comprehensive Income  (Unaudited)


- -------------------------------------------------------------------------------------------------------- ---------- -----------
(in thousands)                                                                     Three Months Ended      Nine Months Ended
                                                                                 Sept. 30,   Sept. 30,   Sept. 30,  Sept. 30,
                                                                                    2003        2002       2003        2002
- -------------------------------------------------------------------------------- ----------- ----------- ---------- -----------
                                                                                                           
      Net Income                                                                     $3,880      $3,445   $ 10,925     $ 9,827

    Other Comprehensive Income (Loss) -

     Unrealized Gains on Derivative Instruments:
          Unrealized holding gains arising during the period, net
          of income tax effects of ($170) and $0 for the quarters ended
          September 30, 2003 and 2002, respectively, and ($85) and $0

          for the nine months ended September 30, 2003 and 2002, respectively.         (66)           -         51           -

     Unrealized Gains (Losses) on Securities:
          Unrealized holding gains (losses) arising during the period, net of
          income tax effects of ($1,262) and ($234) for the quarters ended
          September 30, 2003 and 2002, respectively, and of ($580) and ($177)
          for the nine months ended September 30, 2003 and 2002, respectively.      (1,740)       (479)      (800)       (348)

          Less: Reclassification adjustment for realized (gains) losses
          included in net income, net of related income tax effects of ($74) and $0
          for the quarters ended September 30, 2003 and 2002, respectively, and of
          ($231) and ($115) for the nine months ended September 30, 2003 and 2002,
          respectively.                                                               (102)           -      (319)       (160)

- -------------------------------------------------------------------------------- ----------- ----------- ---------- -----------
                Total Other Comprehensive Income                                    (1,908)       (479)    (1,068)       (508)
- -------------------------------------------------------------------------------- ----------- ----------- ---------- -----------

      Comprehensive Income                                                          $ 1,972     $ 2,966    $ 9,857     $ 9,319
================================================================================ =========== =========== ========== ===========

The accompanying notes are an integral part of these consolidated financial
statements

                                       5



FARMERS & MERCHANTS BANCORP
Consolidated Statements of Changes in Shareholders' Equity  (Unaudited)


- ----------------------------------------------------------------------------------------------------------------------------------
(in thousands except share data)                                                                                  Accumulated
                                                Common                Additional                     Other           Total
                                                Shares      Common      Paid-In      Retained    Comprehensive   Shareholders'
                                              Outstanding    Stock      Capital      Earnings        Income          Equity
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                            
Balance, December 31, 2001                       719,269       $ 7     $ 61,360      $ 36,499       $ 2,870         $100,736
==============================================================================================================================
Net Income                                                       -            -         9,827             -            9,827
Cash Dividends Declared on
   Common Stock                                                  -            -       (1,472)             -          (1,472)
5% Stock Dividend                                 34,501         -        8,625       (8,625)             -                -
Cash Paid in Lieu of Fractional
   Shares Related to Stock Dividend                              -            -         (140)             -            (140)
Redemption of Stock                             (18,807)         -      (4,521)             -             -          (4,521)
Changes in Net Unrealized Gain (Loss) on
   Securities Available for Sale                                 -            -             -          (508)            (508)
- ------------------------------------------------------------------------------------------------------------------------------
Balance, September 30, 2002                      734,963       $ 7     $ 65,464      $ 36,089       $ 2,362         $103,922
==============================================================================================================================

- ------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 2002                       733,021       $ 7     $ 64,979      $ 36,749        $ 1,830         $103,565
- ------------------------------------------------------------------------------------------------------------------------------
Net Income                                                       -            -        10,925              -           10,925
Cash Dividends Declared on
   Common Stock                                                  -            -       (1,605)              -          (1,605)
5% Stock Dividend                                 35,985         1        8,996       (8,996)              -                1
Cash Paid in Lieu of Fractional
   Shares Related to Stock Dividend                              -            -         (142)              -            (142)
Redemption of Stock                              (5,029)         -      (1,258)             -              -          (1,258)
Unrealized Gains on Derivative Instruments                                                                51               51
Changes in Net Unrealized Gain (Loss) on
   Securities Available for Sale                                                                      (1,119)          (1,119)
- ------------------------------------------------------------------------------------------------------------------------------
Balance, September 30, 2003                      763,977       $ 8     $ 72,717      $ 36,931          $ 762         $110,418
==============================================================================================================================

The accompanying notes are an integral part of these consolidated financial
statements

                                       6



FARMERS & MERCHANTS BANCORP


Consolidated Statement of Cash Flows (Unaudited)                                                             Nine Months Ended
- -------------------------------------------------------------------------------------------------- -------------------------------
(in thousands)                                                                                            Sept. 30,       Sept. 30,
                                                                                                            2003            2002
- -------------------------------------------------------------------------------------------------- --------------- ---------------
                                                                                                                     
Operating Activities:
 Net Income                                                                                               $10,925          $9,827
 Adjustments to Reconcile Net Income to Net
   Cash Provided by Operating Activities:
     Provision for Loan Losses                                                                                475           1,000
     Depreciation and Amortization                                                                          1,168           1,210
     Provision for Deferred Income Taxes                                                                     (75)            (30)
     Net Accretion of Investment Securities                                                                 1,351            (94)
     Net Gain on Sale of Investment Securities                                                              (730)           (378)
 Net Change in Operating Assets & Liabilities:
      (Increase) Decrease in Interest Receivable and Other Assets                                         (1,539)           (152)
      Increase (Decrease) in Interest Payable and Other Liabilities                                       (2,129)           (326)
- -------------------------------------------------------------------------------------------------- --------------- ---------------
      Net Cash Provided by Operating Activities                                                             9,446          11,057

Investing Activities:
  Securities Available-for-Sale:
    Purchased                                                                                           (164,878)        (20,113)
    Sold or Matured                                                                                       174,263         115,505
  Securities Held-to-Maturity:
    Purchased                                                                                            (22,141)           (297)
    Matured                                                                                                 8,899           4,773
  Purchase of Life Insurance contracts                                                                    (2,600)        (10,080)
  Net Loans Originated or Acquired                                                                       (76,230)        (83,245)
  Principal Collected on Loans Charged Off                                                                    410             490
  Net Additions to Premises and Equipment                                                                 (1,220)         (1,085)
- -------------------------------------------------------------------------------------------------- --------------- ---------------
      Net Cash Provided (Used) by Investing Activities                                                   (83,497)           5,948

Financing Activities:
  Net Decrease in Demand, Interest-Bearing Transaction,
      and Savings Accounts                                                                                 18,000         (3,285)
  Increase (Decrease) in Time Deposits                                                                      8,854        (15,207)
  Federal Funds Purchased                                                                                (16,997)               0
  Federal Home Loan Bank Borrowings:
      Advances                                                                                             70,973               0
      Paydowns                                                                                               (27)            (26)
  Cash Dividends                                                                                          (1,747)         (1,612)
  Stock Redemption                                                                                        (1,258)         (4,521)
- -------------------------------------------------------------------------------------------------- --------------- ---------------
      Net Cash Provided (Used) by Financing Activities                                                     77,798        (24,651)

Increase (Decrease) in Cash and Cash Equivalents                                                            3,747         (7,646)

Cash and Cash Equivalents at Beginning of Year                                                             53,574          63,506
- -------------------------------------------------------------------------------------------------- --------------- ---------------
Cash and Cash Equivalents as of Sept. 30, 2003 and Sept. 30, 2002                                         $57,321         $55,860
================================================================================================== =============== ===============

The accompanying notes are an integral part of these consolidated financial
statements


                                       7



                           FARMERS & MERCHANTS BANCORP
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
       For the nine months ended September 30, 2003 and September 30, 2002

Significant Accounting Policies

Farmers & Merchants Bancorp (the Company) was organized March 10, 1999. Its
primary operations are related to traditional banking activities through its
subsidiary Farmers & Merchants Bank of Central California (the Bank). The
consolidated financial statements of the Company and its subsidiaries are
prepared in conformity with generally accepted accounting principles and
prevailing practices within the banking industry. In preparing the financial
statements, management is required to make estimates and assumptions that affect
reported amounts as of the date of the balance sheet and revenues and expenses
for the period. These estimates are based on information available as of the
date of the financial statements. Therefore, actual results could differ from
those estimates. The following is a summary of the significant accounting and
reporting policies used in preparing the consolidated financial statements.

Basis of Presentation
The accompanying consolidated financial statements include the accounts of the
Company and the Company's wholly owned subsidiaries, F&M Bancorp, Inc. and the
Bank, along with the Bank's wholly owned subsidiaries, Farmers & Merchants
Investment Corporation and Farmers/Merchants Corp. Significant intercompany
transactions have been eliminated in consolidation. F & M Bancorp, Inc. was
created in March 2002 to protect the name F & M Bank, Farmers & Merchants
Investment Corporation has been dormant since 1991. Farmers/Merchants Corp. acts
as trustee on deeds of trust originated by the Bank.

Cash and Cash Equivalents
For purposes of the Consolidated Statements of Cash Flows, the Company has
defined cash and cash equivalents as those amounts included in the balance sheet
captions Cash and Due from Banks and Federal Funds Sold and Securities Purchased
Under Agreements to Resell. Generally, these transactions are for one-day
periods. For these instruments, the carrying amount is a reasonable estimate of
fair value.

Investment Securities
Investment securities are classified at the time of purchase as held-to-maturity
if it is management's intent and the Bank has the ability to hold the securities
until maturity. These securities are carried at cost, adjusted for amortization
of premium and accretion of discount using a methodology which approximates a
level yield of interest over the estimated remaining period until maturity.
Losses, reflecting a decline in value judged by the Bank to be other than
temporary, are recognized in the period in which they become known.

Securities are classified as available-for-sale if it is management's intent, at
the time of purchase, to hold the securities for an indefinite period of time
and/or to use the securities as part of the Company's asset/liability management
strategy. Securities classified as available-for-sale include securities which
may be sold to effectively manage interest rate risk exposure, prepayment risk,
satisfy liquidity demands and other factors. These securities are reported at
fair value with aggregate, unrealized gains or losses excluded from income and
included as a separate component of shareholders' equity, net of related income
taxes. Fair values are based on quoted market prices or broker/dealer price
quotations on a specific identification basis. Gains or losses on the sale of
these securities are computed using the specific identification method.
Unrealized losses on these securities, reflecting a decline in value judged by
the Company to be other than temporary, are recognized in the period in which
they become known.

                                       8


Trading securities, if any, are acquired for short-term appreciation and are
recorded in a trading portfolio and are carried at fair value, with unrealized
gains and losses recorded in non-interest income.

Loans
Loans are reported at the principal amount outstanding net of unearned discounts
and deferred loan fees. Interest income on loans is accrued daily on the
outstanding balances using the simple interest method. Loan origination fees,
net of related loan origination costs, are deferred and recognized over the
contractual life of the loan as an adjustment to the yield. Loans are placed on
a non-accrual status when the collection of principal or interest is in doubt or
when they become past due for 90 days or more unless they are both well-secured
and in the process of collection. For this purpose a loan is considered
well-secured if it is collateralized by property having a net realizable value
in excess of the amount of the loan or is guaranteed by a financially capable
party. When a loan is placed on non-accrual status, the accrued and unpaid
interest receivable is reversed and charged against current income, thereafter;
interest income is recognized only as it is collected in cash. Loans placed on a
non-accrual status are returned to accrual status when the loans are paid
current as to principal and interest and future payments are expected to be made
in accordance with the contractual terms of the loan.

A loan is impaired when, based on current information and events, it is probable
that the Company will be unable to collect all amounts due according to the
contractual terms of the loan agreement. When a loan is impaired, the recorded
amount of the loan in the Consolidated Balance Sheets is based on the present
value of expected future cash flows discounted at the loan's effective interest
rate or on the observable or estimated market price of the loan or the fair
value of the collateral if the loan is collateral dependent. Impaired loans are
placed on a non-accrual status with income reported accordingly. Cash payments
are first applied as a reduction of the principal balance until collection of
the remaining principal and interest can be reasonably assured.

Allowance for Loan Losses
As a financial institution which assumes lending and credit risks as a principal
element in its business, credit losses will be experienced in the normal course
of business. Accordingly, the allowance for loan losses is maintained at a level
considered adequate by management to provide for losses that can be reasonably
estimated. The allowance is increased by provisions charged to operating expense
and reduced by net charge-offs. Management employs a systematic methodology for
determining the allowance for loan losses. On a quarterly basis, management
reviews the credit quality of the loan portfolio in determining the adequacy of
the allowance balance.

The conditions evaluated in connection with the allowance may include existing
general economic and business conditions affecting the key lending areas of the
Company, credit quality trends, collateral values, loan volumes and
concentration, seasoning of the loan portfolio, specific industry conditions,
recent loss experience, duration of the current business cycle, bank regulatory
examination results and findings of the Company's internal credit examiners.

The allowance also incorporates the results of measuring impaired loans as
provided in Statement of Financial Accounting Standards (SFAS) No. 114,
"Accounting by Creditors for Impairment of a Loan" and SFAS No. 118, "Accounting
by Creditors for Impairment of a Loan-Income Recognition and Disclosures". These
accounting standards prescribe the measurement methods, income recognition and
disclosures related to impaired loans.

                                       9


While the Company utilizes a systematic methodology in determining its
allowance, the allowance is based on estimates, and ultimate losses may vary
from current estimates. The estimates are reviewed periodically and, as
adjustments become necessary, are reported in earnings in the periods in which
they become known.

Premises and Equipment
Premises, equipment and leasehold improvements are stated at cost, less
accumulated depreciation and amortization. Depreciation is computed principally
by the straight-line method over the estimated useful lives of the assets.
Estimated useful lives of buildings range from 30 to 40 years, and for furniture
and equipment from 3 to 8 years. Leasehold improvements are amortized over the
lesser of the terms of the respective leases, or their useful lives, which are
generally 5 to 10 years. Remodeling and capital improvements are capitalized
while maintenance and repairs are charged directly to occupancy expense.

Other Real Estate
Other real estate owned, which is included in other assets, is comprised of
properties acquired through foreclosures in satisfaction of indebtedness. These
properties are recorded upon acquisition at fair value less estimated selling
costs. Revised estimates to the fair value less cost to sell are reported as
adjustments to the carrying amount of the asset, provided that such adjusted
value is not in excess of the carrying amount at acquisition. Initial losses on
properties acquired through full or partial satisfaction of debt are treated as
credit losses and charged to the Allowance for Loan Losses at the time of
acquisition. Subsequent declines in value from the recorded amounts, routine
holding costs, and gains or losses upon disposition, if any, are included in
non-interest income or expense as incurred.

Income Taxes
As required, the Company uses the liability method of accounting for income
taxes. This method results in the recognition of deferred tax assets and
liabilities that are reflected at currently enacted income tax rates applicable
to the period in which the deferred tax assets or liabilities are expected to be
realized or settled. As changes in tax laws or rates are enacted, deferred tax
assets and liabilities are adjusted through the provision for income taxes. The
deferred provision for income taxes is the result of the net change in the
deferred tax asset and deferred tax liability balances during the year. This
amount combined with the current taxes payable or refundable results in the
income tax expense for the current year.

Earnings Per Share
The actual number of shares outstanding at September 30, 2003, was 763,977.
Basic earnings per share is calculated on the basis of the weighted average
number of shares outstanding during the period. Weighted average number of
shares for the nine months ending September 30, 2003 and 2002 were 765,962 and
775,402, respectively. Earnings per share for the nine months ending September
30, 2003 and 2002 were $14.26 and $12.67, respectively. Weighted average number
of shares for the three months ending September 30, 2003 and 2002 were 763,977
and 771,467, respectively. Earnings per share for the three months ending
September 30, 2003 and 2002 were $5.08 and $4.47, respectively. Prior periods
per share amounts have been restated for the 5% stock dividend declared during
2003 and 2002.

Dividends
Farmers & Merchants Bancorp common stock is not traded on any exchange. The
shares are primarily held by local residents and are not actively traded.

On April 1, 2003, the Board of Directors declared a 5% stock dividend payable
May 14, 2003, to shareholders of record at the close of business on April 15,
2003. Common stock shareholders of record as of April 15, 2003, received one
share of common stock for every 20 shares of common stock owned. Fractional
shares were not issued. For common stock share lots of less than 20 shares, a
cash dividend in the amount of $12.50 per share was paid in lieu of the stock
dividend.

                                       10


The Board of Directors of Farmers & Merchants Bancorp declared a cash dividend
on June 3, 2003, in the amount of $2.10 per share, an increase from the $2.00
per share paid last year. The cash dividend was paid on July 1, 2003, to
stockholders of record as of June 17, 2003.

Segment Reporting
The Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an Enterprise and Related Information" requires that public
companies report certain information about operating segments. It also requires
that public companies report certain information about their products and
services, the geographic areas in which they operate, and their major customers.
The Company is a community bank which offers a wide array of products and
services to its customers. Pursuant to its banking strategy, emphasis is placed
on building relationships with its customers, as opposed to building specific
lines of business. As a result, the Company is not organized around discernable
lines of business and prefers to work as an integrated unit to customize
solutions for its customers, with business line emphasis and product offerings
changing over time as needs and demands change.

Derivative Instruments and Hedging Activities
The Statement of Financial Accounting Standards, No. 133, "Accounting for
Derivative Instruments and Certain Hedging Activities" as amended by the
Statement of Financial Accounting Standards, No. 138, establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. All
derivatives, whether designated in hedging relationships or not, are required to
be recorded on the balance sheet at fair value. Changes in the fair value of
those derivatives are accounted for depending on the intended use of the
derivative and the resulting designation under specified criteria. If the
derivative is designated as a fair value hedge, the changes in the fair value of
the derivative and of the hedged item attributable to the hedged risk are
recognized in earnings. If the derivative is designated as a cash flow hedge,
designed to minimize interest rate risk, the effective portions of the change in
the fair value of the derivative are recorded in other comprehensive income.
Ineffective portions of changes in the fair value of cash flow hedges are
recognized in earnings. As required, SFAS No. 133 was adopted by the Company
effective January 1, 2001.

The Company utilizes derivative financial instruments such as interest rate
caps, floors, swaps and collars. These instruments are purchased and/or sold to
reduce the Company's exposure to changing interest rates. The Company marks to
market the value of its derivative financial instruments and reflects gain or
loss in earnings in the period of change or in other comprehensive income, as
appropriate.

Comprehensive Income
The Statement of Financial Accounting Standards No. 130, "Reporting
Comprehensive Income" establishes standards for the reporting and display of
comprehensive income and its components in the financial statements. Other
comprehensive income refers to revenues, expenses, gains and losses that
generally accepted accounting principles recognize as changes in value to an
enterprise but are excluded from net income. For the Company, comprehensive
income includes net income (loss) and changes in fair value of its
available-for-sale investment securities, pension plan liability adjustments and
cash flow hedges.

Recent Accounting Pronouncements

In April 2003, the Financial Accounting Standards Board (FASB or the "Board")
issued the Statement of Financial Accounting Standard No. 149, "Amendment of
Statement 133 on Derivative Instruments and Hedging Activities". This Statement
amends and clarifies financial accounting and reporting for derivative
instruments, including certain derivative instruments embedded in other
contracts (collectively referred to as derivatives) and for hedging activities
under FASB Statement no. 133, "Accounting for Derivative Instruments and Hedging
Activities."

                                       11


This Statement was effective for contracts entered into or modified after June
30, 2003 and for hedging relationships designated after June 30, 2003. The
adoption of Statement No. 149 did not have a material impact on the financial
condition or operating results of the Company.

In May 2003, the Financial Accounting Standards Board (FASB or the "Board")
issued the Statement of Financial Accounting Standard No. 150, "Accounting for
Certain Financial Instruments with Characteristics of Both Liabilities and
Equity". The Standard specifies that instruments within its scope embody
obligations of the issuer and that, therefore, the issuer must classify them as
liabilities.

SFAS No. 150 represents phase 1 of the FASB's broader project on (1)
distinguishing between liability and equity instruments and (2) accounting for
instruments that have characteristics of both types of instruments (the
"liabilities and equity project"). The Standard covers a limited number of
instruments that are to be classified as liabilities. It is expected that phase
2 of the project, set to begin in July, will address (1) separating compound
financial instruments (including convertible debt and conditionally redeemable
stock) that have characteristics of liabilities and equity into their liability
and equity components, (2) the definition of an ownership relationship, and (3)
the definition of liabilities in FASB Concepts Statement No. 6 (CON 6), Elements
of Financial Statements.

For calendar-year-end companies, SFAS No. 150 will become effective at the
beginning of their third quarters. The adoption of Statement No. 150 did not
have a material impact on the financial condition or operating results of the
Company.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS

Management's discussion and analysis is written to provide greater insight into
the results of operations and the financial condition of Farmers & Merchants
Bancorp and its subsidiaries. For a more complete understanding of the Company
and its operations, reference should be made to the financial statements
included in this report and in the Company's 2002 Annual Report on Form 10-K.
Certain statements in this Report on Form 10-Q constitute "forward-looking
statements" and usually contain the words "estimate," "project," "expect,"
"objective," "goal," or similar expressions and include assumptions concerning
the Company's operations, future results and prospects. These forward-looking
statements are based upon current expectations and are subject to risk and
uncertainties. In connection with the "safe-harbor" provisions of the private
Securities Litigation Reform Act of 1995, the Company provides the following
cautionary statement identifying important factors which could cause the actual
results of events to differ materially from those set forth in or implied by the
forward-looking statements and related assumptions. Such factors include the
following: (i) the effect of changing regional and national economic conditions;
(ii) significant changes in interest rates and prepayment speeds; (iii) credit
risks of commercial, real estate, consumer, and other lending activities; (iv)
changes in federal and state banking laws or regulations; (v) competitive
pressure in the banking industry; (vi) changes in governmental fiscal or
monetary policies; (vii) uncertainty regarding the economic outlook resulting
from the continuing war on terrorism, as well as actions taken or to be taken by
the U.S. or other governments as a result of further acts or threats of
terrorism; (viii) dividend restrictions; (ix) asset/liability pricing risks and
liquidity risks; (x) changes in the securities markets; (xi) certain operational
risks involving data processing systems or fraud; and (xii) other external
developments which could materially impact the Company's operational and
financial performance. Readers are cautioned not to place undue reliance on
these forward-looking statements which speak only as of the date hereof. The
Company undertakes no obligation to update any forward-looking statements to
reflect events or circumstances arising after the date on which they are made.

                                       12


Analysis of the Results of Operations

Overview
For the three and nine months ended September 30, 2003, Farmers & Merchants
Bancorp reported net income of $3,880,000 and $10,925,000, earnings per share of
$5.08 and $14.26 and return on average assets of 1.40% and 1.36%. Return on
average shareholders' equity (net of accumulated other comprehensive income) was
14.44% and 13.86% for the three and nine months ended September 30, 2003. For
the three and nine months ended September 30, 2002, net income totaled
$3,445,000 and $9,827,000, earnings per share was $4.47 and $12.67 and return on
average assets was 1.45% and 1.39%, respectively. Return on average
shareholders' equity (net of accumulated other comprehensive income) for the
three and nine months ended September 30, 2002 was 13.86% and 13.34%,
respectively.

The Company's improved earnings performance in 2003 was due to a combination of
(1) growth in earning assets, (2) improvement in the mix of earning assets as
reflected by an increase in loans as a percentage of average earning assets, (3)
improvement in non-interest income and (4) a reduction of the Company's
effective tax rate from 36.6% for the nine months ended September 30, 2002 to
35.9% for the nine months ended September 30, 2003. These factors combined to
offset a decline in the Bank's net interest margin as a result of the declining
interest rate environment.

The following is a summary of the financial results for the nine-month period
ended September 30, 2003 compared to September 30, 2002.

o  Net income increased 11.2% to $10.9 million from $9.8 million.

o  Net interest income increased 6.7% to $32.3 million from $30.3 million.

o The provision for loan losses decreased 52.5% to $475 thousand from $1.0
  million.

o  Non-interest income increased 17.8% to $9.3 million from $7.9 million.

o  Non-interest expense increased 11.2% to $24.1 million from $21.6 million.

o  Total assets increased 15.9% to $1.1 billion.

o  Investment securities increased 34.2% to $235.2 million.

o  Gross loans increased 12.9% to $774.6 million.

o  Total deposits increased 9.5% to $877.1 million.

o  Total shareholders' equity increased 6.3% to $110.4 million.


                                       13


Net Interest Income
Net interest income is the amount by which the interest and fees on loans and
other interest earning assets exceed the interest paid on interest bearing
sources of funds. For the purpose of analysis, the interest earned on tax-exempt
investments and municipal loans is adjusted to an amount comparable to interest
subject to normal income taxes. This adjustment is referred to as "taxable
equivalent" and is noted wherever applicable. Interest income and expense are
affected by changes in the volume and mix of average interest earning assets and
average interest bearing liabilities, as well as fluctuations in interest rates.
Therefore, increases or decreases in net interest income are analyzed as changes
in volume, changes in rate and changes in the mix of assets and liabilities.

Net interest income increased 6.7% to $32.3 million during the first nine months
of 2003, compared to $30.3 million at September 30, 2002. On a fully taxable
equivalent basis, net interest income increased 7.3% and totaled $33.5 million
at September 30, 2003, compared to $31.2 million for the first nine months of
2002. Net interest income on a taxable equivalent basis, expressed as a
percentage of average total earning assets, is referred to as the net interest
margin, which represents the average net effective yield on earning assets. For
the nine months ended September 30, 2003, the net interest margin on a taxable
equivalent basis was 4.50% compared to 4.79% in 2002. This decrease in net
interest margin was primarily a result of the declining interest rate
environment between the first nine months of 2002 and the first nine months of
2003.

Loans, generally the Company's highest earning asset, increased $88.6 million as
of September 30, 2003 compared to September 30, 2002. On an average balance
basis, loans increased by $98.0 million for the nine months ended September 30,
2003. Due to the decline in interest rates during 2002 and the first nine months
of 2003, the yield on the loan portfolio decreased 51 basis points to 6.14% for
the nine months ended September 30, 2003 compared to 6.65% for the nine months
ended September 30, 2002. This decrease in yield was offset by the growth in
loan balances, which resulted in interest revenue from loans increasing 6.9% to
$33.2 million for the first nine months of 2003.

The investment portfolio is the other main component of the Company's earning
assets. The Company's investment policy is conservative. The Company invests
primarily in mortgage-backed securities, U.S. Treasuries, U.S. Government
Agencies, and high-grade municipals. Since the risk factor for these types of
investments is significantly lower than that of loans, the yield earned on
investments is generally less than that of loans.

Average investment securities increased $43.7 million compared to the average
balance at September 30, 2002. Even with the increase in the average balance of
investment securities there was a decrease in interest income of $1.6 million
for the nine months ended September 30, 2003, due to the declining interest rate
environment. The average yield, on a taxable equivalent basis, in the investment
portfolio was 4.5% in 2003 compared to 6.4% in 2002. Net interest income on the
Schedule of Year-to-Date Average Balances and Interest Rates located on page 25
is shown on a taxable equivalent basis, which is higher than net interest income
on the Consolidated Statements of Income because of adjustments that relate to
income on certain securities that are exempt from federal income taxes.

Average interest-bearing sources of funds increased $101.8 million or 15.5%. Of
that increase, average other borrowed funds increased $55.9 million and
interest-bearing deposits increased $45.9 million. Even as deposits increased,
interest expense decreased 28.3% as a result of declining interest rates paid
for those sources of funds. Overall, the average interest cost on deposits was
1.28% at September 30, 2003 and 1.92% at September 30, 2002.

                                       14


The Company's earning assets and rate sensitive liabilities are subject to
repricing at different times, which exposes the Company to income fluctuations
when interest rates change. In order to minimize income fluctuations, the
Company attempts to match asset and liability maturities. However, some maturity
mismatch is inherent in the asset and liability mix.

During March and April, 2003, the Bank implemented an asset/liability strategy
designed to both increase its net interest margin and reduce the overall
maturity mismatch in its asset and liability mix. This strategy involved
borrowing $80 million of short-term advances from the Federal Home Loan Bank
(FHLB) and investing primarily in mortgage-backed securities and high-grade
municipals. As of September 30, 2003, $71 million of the short term FHLB
advances were still outstanding. Prepayments and maturities on the securities
purchased will either be reinvested or used to fund loan growth.

Allowance and Provision for Loan Losses
As a financial institution that assumes lending and credit risks as a principal
element of its business, credit losses will be experienced in the normal course
of business. The allowance for loan losses is established to absorb losses
inherent in the portfolio. The allowance for loan losses is maintained at a
level considered by management to be adequate to provide for risks inherent in
the loan portfolio. The allowance is increased by provisions charged to
operating expense and reduced by net charge-offs. In determining the adequacy of
the allowance for loan losses, management takes into consideration examinations
by the Company's supervisory authorities, results of internal credit reviews,
financial condition of borrowers, loan concentrations, prior loan loss
experience, and general economic conditions. The allowance is based on estimates
and ultimate losses may vary from the current estimates. Management reviews
these estimates periodically and, when adjustments are necessary, they are
reported in the period in which they become known.

The Company's written lending policies, along with applicable laws and
regulations governing the extension of credit, require risk analysis as well as
ongoing portfolio and credit management through loan product diversification,
lending limits, ongoing credit reviews and approval policies prior to funding of
any loan. The Company manages and controls credit risk through diversification,
dollar limits on loans to one borrower and by primarily restricting loans made
to its principal market area. Loans that are performing but have shown some
signs of weakness are subjected to more stringent reporting. Fixed-rate real
estate loans are comprised primarily of loans with maturities of less than five
years. Generally, long-term residential loans are originated by the Company and
sold on the secondary market.

The appropriate allowance amount is based upon growth in the loan portfolio,
management's evaluation of the credit quality of the loan portfolio, the
prevailing economic climate, and its effect on borrowers' ability to repay loans
in accordance with the terms of the notes and current loan losses. After
reviewing all factors, management concluded that the current allowance for loan
losses was adequate.

As of September 30, 2003, the allowance for loan losses was $17.1 million, which
represents 2.2% of the total loan balances. As of September 30, 2002, the
allowance was $13.1 million or 1.9% of total loans. The table below illustrates
the change in the allowance for the first nine months of 2003 and 2002.

                                       15


Allowance for Loan Losses (in thousands)
Balance, December 31, 2002                                   $ 16,684
Provision Charged to Expense                                      475
Recoveries of Loans Previously Charged Off                        411
Loans Charged Off                                               (444)
======================================================================
Balance, September 30, 2003                                  $ 17,126
======================================================================

Balance, December 31, 2001                                   $ 12,709
Provision Charged to Expense                                    1,000
Recoveries of Loans Previously Charged Off                        490
Loans Charged Off                                             (1,081)
======================================================================
Balance, September 30, 2002                                  $ 13,118
======================================================================

Non-Interest Income
Overall, non-interest income increased $1.4 million or 17.8% for the nine months
ended September 30, 2003 compared to the same period of 2002. Most of the growth
occurred in other non-interest income, which increased $983 thousand through the
first nine months of 2003. The increase was mainly the result of: (1) an
increase of $141,000 in the cash surrender value of life insurance contracts,
which is recognized as other non-interest income, (2) an increase of $265,000 in
fees generated from ATM Non-Customer Use and (3) an increase of $167,000 in Gain
on Loan Sales.

Non-Interest Expense
Overall, non-interest expense increased $2.4 million or 11.2% over the first
nine months of 2002, primarily as a result of a $2.3 million increase in
Salaries and Employee Benefits. This increase was due to: (1) 18 month cycle
salary merit increases which occurred in October, 2002, (2) increased
contributions to the Bank's Supplemental Retirement Plan and (3) increased
expense recognition associated with the Bank's Defined Benefit Pension Plan.

Income Taxes
The provision for income taxes increased 7.7% to $436 thousand for the first
nine months of 2003. The Company's effective tax rate decreased for the first
nine months of 2003 and was 35.9% compared to 36.6% for the same period in 2002.

Balance Sheet Analysis

Investment Securities
The Financial Accounting Standards Board statement, Accounting for Certain
Investments in Debt and Equity Securities, requires the Company to classify its
investments as held-to-maturity, trading or available-for-sale. Securities are
classified as held-to-maturity and are carried at amortized cost when the
Company has the positive intent and ability to hold the securities to maturity.
Trading securities are securities acquired for short-term appreciation and are
carried at fair value, with unrealized gains and losses recorded in non-interest
income. Securities classified as available-for-sale include securities, which
may be sold to effectively manage interest rate risk exposure, prepayment risk,
satisfy liquidity demand and other factors. These securities are reported at
fair value with aggregate, unrealized gains or losses excluded from income and
included as a separate component of shareholders' equity, net of related income
taxes.

                                       16


The investment portfolio provides the Company with an income alternative to
loans. As of September 30, 2003 the investment portfolio represented 21.2% of
the Company's total assets. Total investment securities increased $59.9 million
from a year ago and now total $235.2 million. As previously discussed (see "Net
Interest Income"), the Bank implemented an asset/liability strategy involving
FHLB borrowings invested in investment securities. Not included in the
investment portfolio are overnight investments in Federal Funds Sold. For the
nine months ended September 30, 2003, average Federal Funds Sold was $12.4
million compared to $30.2 million in 2002.

Loans
The Company's loan portfolio at September 30, 2003 increased $88.7 million from
September 30, 2002. The increase was due to strong loan demand in the Company's
market area, along with an aggressive calling program on high quality loan
prospects. Additionally, on an average balance basis loans have increased $98.0
million or 15.7%. The table following sets forth the distribution of the loan
portfolio by type as of the dates indicated.

Loan Portfolio As Of:


(in thousands)                 September 30, 2003     Dec. 31, 2002     September 30, 2002
- -------------------------------------------------------------------------------------------
                                                                         
Real Estate                              $381,175           $322,074              $318,684
Real Estate Construction                   73,828             66,467                54,255
Home Equity                                50,054             45,150                41,413
Agricultural                              125,516            109,130               107,642
Commercial                                125,385            135,877               144,328
Consumer                                   18,636             19,995                19,619
- -------------------------------------------------------------------------------------------
  Gross Loans                             774,594            698,693               685,941

Less:


  Unearned Income                           2,132              2,018                 1,554
  Allowance for Loan Losses                17,126             16,684                13,118
- -------------------------------------------------------------------------------------------
  Net Loans                              $755,336          $ 679,991             $ 671,269
===========================================================================================


In the ordinary course of business, the Company enters into commitments to
extend credit to its customers. These commitments are not reflected in the
accompanying consolidated financial statements. As of September 30, 2003, the
Company had entered into commitments with certain customers amounting to $291.1
million compared to $238.0 million at September 30, 2002. Letters of credit at
September 30, 2003, and September 30, 2002, were $16.7 million and $13.8
million, respectively.

Non-Performing Assets
Non-performing assets are comprised of non-performing loans and other real
estate owned. As set forth in the table below, non-performing loans as of
September 30, 2003 were $2.7 million compared to $3.7 million at September 30,
2002. Accrued interest reversed from income on loans placed on a non-accrual
status totaled $320 thousand at September 30, 2003 compared to $285 thousand at
September 30, 2002. The Company reported no other real estate owned for both
September 30, 2003 and September 30, 2002.

                                       17



Non-Performing Assets


(dollar amounts in thousands)                September 30, 2003       December 31, 2002       September 30, 2002
- --------------------------------------- ------------------------ ----------------------- ------------------------
                                                                                                 
Non-performing Loans                                     $2,745                  $2,907                   $3,721
Other Real Estate Owned                                       0                       0                        0
======================================= ======================== ======================= ========================
Total                                                    $2,745                  $2,907                   $3,721
======================================= ======================== ======================= ========================

Non-Performing Assets
as a % of Total Loans                                      0.4%                    0.4%                     0.5%
Allowance for Loan Losses as a % of
Non-Performing Loans                                     623.9%                  573.9%                   352.5%


Except for non-performing loans shown in the table above, the Bank's management
is not aware of any loans as of September 30, 2003 for which known credit
problems of the borrower would cause serious doubts as to the ability of such
borrowers to comply with their present loan repayment terms, or any known events
that would result in the loan being designated as non-performing at some future
date. The Bank's management cannot, however, predict the extent to which any
deterioration in general economic conditions, real estate values, increase in
general rates of interest, change in the financial conditions or business of a
borrower may adversely affect a borrower's ability to pay.

Deposits
One of the key sources of funds to support earning assets (loans and
investments) is the generation of deposits from the Company's customer base. The
ability to grow the customer base and subsequently deposits is a significant
element in the performance of the Company.

At September 30, 2003, deposits totaled $877.1 million. This represents an
increase of 9.5% or $75.8 million from September 30, 2002. The increase was
focused in savings and time deposit accounts, which increased $36.0 million and
$20.5 million, respectively. The Bank's calling efforts for prospective
customers includes acquiring both loan and deposit relationships which results
in new demand, interest bearing transaction and savings accounts.

Federal Home Loan Bank Advances
Advances from the Federal Home Loan Bank are another key source of funds to
support earning assets. These advances are also used to manage the Bank's
interest rate risk exposure, and as opportunities exist to borrow and invest the
proceeds at a positive spread through the investment portfolio. FHLB advances as
of September 30, 2003 were $111.9 million compared to $40.9 million as of
September 30, 2002. As previously discussed (see "Net Interest Income"), the
Bank implemented an asset/liability strategy involving FHLB borrowings invested
in investment securities.

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

                                       18


Quantitative measures established by regulation to ensure capital adequacy
require the Company and the Bank to maintain minimum amounts and ratios set
forth in the table below of Total and Tier I capital (as defined in the
regulations) to risk-weighted assets (as defined in the regulations), and of
Tier I capital (as defined in the regulations) to average assets (as defined in
the regulations). Management believes, as of September 30, 2003, that the
Company and the Bank meet all capital adequacy requirements to which it is
subject.

As of September 30, 2002, the most recent notification from the Federal Reserve
Bank categorized the Company and the Bank as well capitalized under the
regulatory framework for prompt corrective action. To be categorized as well
capitalized the Company and the Bank must maintain minimum Total risk-based,
Tier I risk-based, Tier I leverage ratios as set forth in the table. There are
no conditions or events since that notification that management believes have
changed the institutions' categories.


                                                                                                  To Be Well
                                                                                               Capitalized Under
                                                                        Regulatory Capital     Prompt Corrective
(in thousands)                                        Actual               Requirements        Action Provisions
- ------------------------------------------------------------------------------------------------------------------
The Company:                                    Amount       Ratio       Amount      Ratio      Amount      Ratio
- ------------------------------------------------------------------------------------------------------------------
                                                                                          
As of September 30, 2003
Total Capital to Risk Weighted Assets         $121,951      12.46%     $ 78,301       8.0%     N/A        N/A
Tier I Capital to Risk Weighted Assets        $109,656      11.20%     $ 39,150       4.0%     N/A        N/A
Tier I Capital to Average Assets              $109,656       9.96%     $ 44,048       4.0%     N/A        N/A

                                                                                                   To Be Well
                                                                                                Capitalized Under
                                                                        Regulatory Capital      Prompt Corrective
(in thousands)                                        Actual               Requirements         Action Provisions
- ------------------------------------------------------------------------------------------------------------------
The Bank:                                       Amount       Ratio       Amount      Ratio      Amount      Ratio
- ------------------------------------------------------------------------------------------------------------------
As of September 30, 2003
Total Capital to Risk Weighted Assets         $120,141      12.39%     $ 77,570       8.0%    $ 96,963      10.0%
Tier I Capital to Risk Weighted Assets        $107,959      11.13%     $ 38,785       4.0%    $ 58,178       6.0%
Tier I Capital to Average Assets              $107,959       9.82%     $ 43,983       4.0%    $ 54,979       5.0%


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Risk Management

The Company has adopted a Risk Management Plan to ensure the proper control and
management of all risk factors inherent in the operation of the Company and the
Bank. Specifically, credit risk, interest rate risk, liquidity risk, compliance
risk, strategic risk, reputation risk and price risk can all affect the market
risk of the Company. These specific risk factors are not mutually exclusive. It
is recognized that any product or service offered by the Company may expose the
Company and Bank to one or more of these risk factors.

Credit Risk

Credit risk is the risk to earnings or capital arising from an obligor's failure
to meet the terms of any contract or otherwise fail to perform as agreed. Credit
risk is found in all activities where success depends on counterparty, issuer,
or borrower performance.

                                       19


Credit risk in the investment portfolio and correspondent bank accounts is
addressed through defined limits in the Bank's policy statements. In addition,
certain securities carry insurance to enhance credit quality of the bond.

Credit risk in the loan portfolio is controlled by limits on industry
concentration, aggregate customer borrowings and geographic boundaries.
Standards on loan quality also are designed to reduce loan credit risk. Senior
Management, Directors' Committees, and the Board of Directors are provided with
information to appropriately identify, measure, control and monitor the credit
risk of the Bank.

The Company's methodology for assessing the appropriateness of the allowance is
conducted on a regular basis and considers all loans. The systemic methodology
consists of two major elements. The first major element includes a detailed
analysis of the loan portfolio in two phases. The first phase is conducted in
accordance with SFAS No. 114, "Accounting by Creditors for the Impairment of a
Loan" as amended by SFAS No. 118, "Accounting by Creditors for Impairment of a
Loan -- Income Recognition and Disclosures." Individual loans are reviewed to
identify loans for impairment. A loan is impaired when principal and interest
are deemed uncollectable in accordance with the original contractual terms of
the loan. Impairment is measured as either the expected future cash flows
discounted at each loan's effective interest rate, the fair value of the loan's
collateral if the loan is collateral dependent, or an observable market price of
the loan (if one exists). Upon measuring the impairment, the Company will insure
an appropriate level of allowance is present or established.

Central to the first phase and the Company's credit risk management is its loan
risk rating system. The originating credit officer assigns borrowers an initial
risk rating, which is based primarily on a thorough analysis of each borrower's
financial position in conjunction with industry and economic trends. Approvals
are made based upon the amount of inherent credit risk specific to the
transaction and are reviewed for appropriateness by senior credit administration
personnel. Credits are monitored by credit administration personnel for
deterioration in a borrower's financial condition, which would impact the
ability of the borrower to perform under the contract. Risk ratings are adjusted
as necessary.

Based on the risk rating system specific allowances are established in cases
where management has identified significant conditions or circumstances related
to a credit that management believes indicates the possibility of loss.
Management performs a detailed analysis of these loans, including, but not
limited to, cash flows, appraisals of the collateral, conditions of the
marketplace for liquidating the collateral and assessment of the guarantors.
Management then determines the inherent loss potential and allocates a portion
of the allowance for losses as a specific allowance for each of these credits.

The second phase is conducted by segmenting the loan portfolio by risk rating
and into groups of loans with similar characteristics in accordance with SFAS
No. 5, "Accounting for Contingencies". In this second phase, groups of loans are
reviewed and applied the appropriate allowance percentage to determine a
portfolio formula allowance.

The second major element in the Company's methodology for assessing the
appropriateness of the allowance consists of management's considerations of all
known relevant internal and external factors that may affect a loan's
collectibility. This includes management's estimates of the amounts necessary
for concentrations, economic uncertainties, the volatility of the market value
of collateral and other relevant factors. The relationship of the two major
elements of the allowance to the total allowance may fluctuate from period to
period.

                                       20


In the second major element of the analysis which considers all known relevant
internal and external factors that may affect a loan's collectibility is based
upon management's evaluation of various conditions, the effects of which are not
directly measured in the determination of the formula and specific allowances.
The evaluation of the inherent loss with respect to these conditions is subject
to a higher degree of uncertainty because they are not identified with specific
problem credits or portfolio segments. The conditions evaluated in connection
with the second element of the analysis of the allowance include, but are not
limited to the following conditions that existed as of the balance sheet date:

|X| then-existing general economic and business conditions affecting the key
lending areas of the Company;

|X| credit quality trends (including trends in non-performing loans expected to
result from existing conditions);

|X| collateral values;

|X| loan volumes and concentrations;

|X| seasoning of the loan portfolio;

|X| specific industry conditions within portfolio segments;

|X| recent loss experience in particular segments of the portfolio;

|X| duration of the current business cycle;

|X| bank regulatory examination results; and

|X| findings of the Company's internal credit examiners.

Management reviews these conditions in discussion with the Company's senior
credit officers. To the extent that any of these conditions is evidenced by a
specifically identifiable problem credit or portfolio segment as of the
evaluation date, management's estimate of the effect of such condition may be
reflected as a specific allowance applicable to such credit or portfolio
segment. Where any of these conditions is not evidenced by a specifically
identifiable problem credit or portfolio segment as of the evaluation date,
management's evaluation of the inherent loss related to such condition is
reflected in the second major element allowance.

Implicit in lending activities is the risk that losses will and do occur and
that the amount of such losses will vary over time. Consequently, the Company
maintains an allowance for loan losses by charging a provision for loan losses
to earnings. Loans determined to be losses are charged against the allowance for
loan losses. The Company's allowance for loan losses is maintained at a level
considered by management to be adequate to provide for estimated losses inherent
in the existing portfolio along with unused commitments to provide financing
including commitments under commercial and standby letters of credit.

Management believes that the allowance for loan losses at September 30, 2003 was
adequate to provide for both recognized losses and estimated inherent losses in
the portfolio. No assurances can be given that future events may not result in
increases in delinquencies, non-performing loans or net loan chargeoffs that
would increase the provision for loan losses and thereby adversely affect the
results of operations.

                                       21


Asset / Liability Management

Interest Rate Risk
The mismatch between maturities of interest sensitive assets and liabilities
results in uncertainty in the Company's earnings and economic value and is
referred to as interest rate risk. Farmers & Merchants Bancorp's primary
objective in managing interest rate risk is to minimize the potential for
significant loss as a result of changes in interest rates.

The Company measures interest rate risk in terms of potential impact on both its
economic value and earnings. The methods for governing the amount of interest
rate risk include: (a) analysis of asset and liability mismatches (GAP
analysis); (b) the utilization of a simulation model; and (c) limits on
maturities of investment, loan and deposit products to relatively short periods
which reduces the market volatility of those instruments.

The gap analysis measures, at specific time intervals, the divergence between
earning assets and interest bearing liabilities for which repricing
opportunities will occur. A positive difference, or gap, indicates that earning
assets will reprice faster than interest-bearing liabilities. This will
generally produce a greater net interest margin during periods of rising
interest rates and a lower net interest margin during periods of declining
interest rates. Conversely, a negative gap will generally produce a lower net
interest margin during periods of rising interest rates and a greater net
interest margin during periods of decreasing interest rates.

The interest rates paid on deposit accounts do not always move in unison with
the rates charged on loans. In addition, the magnitude of changes in the rates
charged on loans is not always proportionate to the magnitude of changes in the
rate paid for deposits. Consequently, changes in interest rates do not
necessarily result in an increase or decrease in the net interest margin solely
as a result of the differences between repricing opportunities of earning assets
or interest bearing liabilities.

The Company also utilizes the results of a dynamic simulation model to quantify
the estimated exposure of net interest income to sustained interest rate
changes. The sensitivity of the Company's net interest income is measured over a
rolling one-year horizon.

The simulation model estimates the impact of changing interest rates on interest
income from all interest earning assets and the interest expense paid on all
interest bearing liabilities reflected on the Company's balance sheet. This
sensitivity analysis is compared to policy limits, which specify a maximum
tolerance level for net interest income exposure over a one-year horizon
assuming no balance sheet growth, given a 200 basis point upward and a 100 basis
point downward shift in interest rates. A shift in rates over a 12-month period
is assumed. Results that exceed policy limits, if any, are analyzed for risk
tolerance and reported to the Board with appropriate recommendations. At
September 30, 2003, the Company's estimated net interest income sensitivity to
changes in interest rates, as a percent of net interest income was an increase
in net interest income of 2.51% if rates increase by 200 basis points and a
decrease in net interest income of 1.10% if rates decline 100 basis points.

The estimated sensitivity does not necessarily represent a Company forecast and
the results may not be indicative of actual changes to the Company's net
interest income. These estimates are based upon a number of assumptions
including: the nature and timing of interest rate levels including yield curve
shape, prepayments on loans and securities, pricing strategies on loans and
deposits, replacement of asset and liability cashflows, and other assumptions.
While the assumptions used are based on current economic and local market
conditions, there is no assurance as to the predictive nature of these
conditions including how customer preferences or competitor influences might
change. See Note 13 of the Notes to the Consolidated Financial Statements
located in the 2002 Annual Report to Shareholders.

                                       22


Liquidity Risk
Liquidity risk is the risk to earnings or capital resulting from the Bank's
inability to meet its obligations when they come due without incurring
unacceptable losses. It includes the ability to manage unplanned decreases or
changes in funding sources and to recognize or address changes in market
conditions that affect the Bank's ability to liquidate assets or acquire funds
quickly and with minimum loss of value. The Company endeavors to maintain a cash
flow adequate to fund operations, handle fluctuations in deposit levels, respond
to the credit needs of borrowers and to take advantage of investment
opportunities as they arise. The principal sources of liquidity include credit
facilities from correspondent banks, brokerage firms and the Federal Home Loan
Bank, as well as, interest and principal payments on loans and investments,
proceeds from the maturity or sale of investments, and growth in deposits.

In general, liquidity risk is managed daily by controlling the level of Fed
Funds and the use of funds provided by the cash flow from the investment
portfolio. The Company maintains overnight investments in Fed Funds as a cushion
for temporary liquidity needs. During the third quarter of 2003, Federal Funds
averaged $12.4 million. The Company maintains Federal Fund credit lines of $50
million with major banks subject to the customary terms and conditions for such
arrangements and $175 million in repurchase lines with major brokers. In
addition the Company has additional borrowing capacity of $55 million from the
Federal Home Loan Bank.

At September 30, 2003, the Company had available liquid assets, which included
cash and cash equivalents and unpledged investment securities of approximately
$172.2 million, which represents 15.6% of total assets.

ITEM 4. CONTROLS AND PROCEDURES

The Company maintains controls and procedures designed to ensure that
information is recorded and reported in all filings of financial reports. Such
information is reported to the Company's management, including its Chief
Executive Officer and its Chief Financial Officer to allow timely and accurate
disclosure based on the definition of "disclosure controls and procedures" in
Rule 13a-14(c). In designing these controls and procedures, management
recognizes that they can only provide reasonable assurance of achieving the
desired control objectives. Management also evaluated the cost-benefit
relationship of possible controls and procedures.

As of the end of the period covered by this report, the Company carried out an
evaluation of the effectiveness of Company's controls and disclosure procedures
under the supervision and with the participation of the Chief Executive Officer,
the Chief Financial Officer and other senior management of the Company. Based on
the foregoing, the Company's Chief Executive Officer and the Chief Financial
Officer concluded that the Company's disclosure controls and procedures were
effective.

There have been no significant changes in the Company's internal controls or in
other factors that could significantly affect the internal controls subsequent
to the date the Company completed its evaluation.

                                       23


Average Balance Sheets

The tables on the following pages reflect the Company's average balance sheets
and volume and rate analysis for the three and nine-month periods ending
September 30, 2003 and 2002.

The average yields on earning assets and average rates paid on interest-bearing
liabilities have been computed on an annualized basis for purposes of
comparability with full year data. Average balance amounts for assets and
liabilities are the computed average of daily balances.

The volume and rate analysis of net interest revenue summarizes the changes in
average asset and liability balances and interest earned and paid resulting from
changes in average asset and liability balances (volume) and changes in average
interest rates and the total net change in interest income and expenses. The
changes in interest due to both rate and volume have been allocated to volume
and rate changes in proportion to the relationship of the absolute dollar amount
of the change in each.

                                       24



Farmers & Merchants Bancorp
Quarterly Average Balances and Interest Rates
(Interest and Rates on a Taxable Equivalent Basis)
(in thousands)


                                                              Three Months Ended Sept. 30,       Three Months Ended Sept. 30,
                                                                            2003                              2002
Assets                                                        Balance     Interest      Rate     Balance    Interest      Rate
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------
                                                                                                         
Federal Funds Sold                                              $ 13,923       $ 31     0.88%     $ 24,857       $ 55      0.88%
Investment Securities Available-for-Sale
  U.S. Treasuries                                                      0          0     0.00%            0          0      0.00%
  U.S. Agencies                                                   52,514        444     3.43%            0          0      0.00%
  Municipals - Taxable                                             1,212         19     6.36%        1,469         22      6.07%
  Municipals - Non-Taxable                                        31,931        447     5.68%       21,989        368      6.79%
  Mortgage Backed Securities                                     113,266        856     3.06%      122,101      1,794      5.96%
  Other                                                           11,408        160     5.69%        8,306        149      7.28%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------
    Total Investment Securities Available-for-Sale               210,331      1,926     3.71%      153,865      2,333      6.15%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------

Investment Securities Held-to-Maturity
  U.S. Treasuries                                                      0          0     0.00%            0          0      0.00%
  U.S. Agencies                                                        0          0     0.00%            0          0      0.00%
  Municipals - Taxable                                                 0          0     0.00%            0          0      0.00%
  Municipals - Non-Taxable                                        41,710        677     6.58%       28,435        521      7.44%
  Mortgage Backed Securities                                           0          0     0.00%            0          0      0.00%
  Other                                                              440          6     5.53%          530          8      6.12%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------
    Total Investment Securities Held-to-Maturity                  42,150        683     6.57%       28,965        529      7.41%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------

Loans
  Real Estate                                                    443,310      7,146     6.40%      361,909      6,330      6.94%
  Home Equity                                                     49,073        596     4.82%       38,391        504      5.21%
  Agricultural                                                   122,356      1,563     5.07%      106,654      1,459      5.43%
  Commercial                                                     130,209      1,778     5.42%      144,471      2,228      6.12%
  Consumer                                                        13,547        342    10.02%       15,155        339      8.87%
  Credit Card                                                      4,343        102     9.32%        3,306         77      9.24%
  Municipal                                                        1,311         16     4.84%        1,205         17      5.60%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------
    Total Loans                                                  764,149     11,543     5.99%      671,091     10,954      6.48%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------
    Total Earning Assets                                       1,030,553    $14,183     5.46%      878,778    $13,871      6.26%
                                                                          ========== =========              ========== ==========

Unrealized Gain/(Loss) on Securities Available-for-Sale            2,996                             4,597
Allowance for Loan Losses                                       (17,166)                          (13,257)
Cash and Due From Banks                                           30,345                            28,438
All Other Assets                                                  58,764                            52,400
- ----------------------------------------------------------- -------------                      ------------
    Total Assets                                              $1,105,492                          $950,956
=========================================================== =============                      ============

Liabilities & Shareholders' Equity
Interest Bearing Deposits
  Interest Bearing DDA                                           $89,146       $ 19     0.08%      $85,062       $ 61      0.28%
  Savings                                                        254,582        301     0.47%      223,153        422      0.75%
  Time Deposits                                                  330,531      1,615     1.94%      311,618      2,173      2.77%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------
    Total Interest Bearing Deposits                              674,259      1,935     1.14%      619,833      2,656      1.70%
Other Borrowed Funds                                             116,683        775     2.64%       40,979        562      5.44%
- ----------------------------------------------------------- ------------- ---------- --------- ------------ ---------- ----------
    Total Interest Bearing Liabilities                           790,942     $2,710     1.36%      660,812     $3,218      1.93%
                                                                          ========== =========              ========== ==========

Demand Deposits (Non-Interest Bearing)                           196,893                           179,196
All Other Liabilities                                              8,862                             8,877
- ----------------------------------------------------------- -------------                      ------------
    Total Liabilities                                            996,697                           848,885

Shareholders' Equity                                             108,795                           102,071
- ----------------------------------------------------------- -------------                      ------------
    Total Liabilities & Shareholders' Equity                  $1,105,492                          $950,956
=========================================================== =============                      ============

Net Interest Margin                                                                     4.42%                              4.81%
=========================================================== ============= ========== ========= ============ ========== ==========

Notes: Yields on municipal securities have been calculated on a fully taxable
equivalent basis using the combined Federal and State income tax rate of 42.06%.
Loan Fees are included in interest income for loans. Unearned discount is
included for rate calculation purposes. Nonaccrual loans and lease financing
receivables have been included in the average balances. Yields on securities
available-for-sale are based on historical cost.

                                       25



Farmers & Merchants Bancorp
Year-to-Date Average Balances and Interest Rates
(Interest and Rates on a Taxable Equivalent Basis)
(in thousands)


                                                                  Nine Months Ended Sept. 30,       Nine Months Ended Sept. 30,
                                                                              2003                              2002
Assets                                                          Balance     Interest       Rate     Balance   Interest      Rate
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------
                                                                                                          
Federal Funds Sold                                               $ 12,424       $ 128       1.38%    $30,203      $ 385     1.70%
Investment Securities Available-for-Sale
  U.S. Treasuries                                                       0           0       0.00%          0          0     0.00%
  U.S. Agencies                                                    42,819       1,082       3.42%      3,363        133     5.35%
  Municipals - Taxable                                              1,282          60       6.33%      1,567         73     6.30%
  Municipals - Non-Taxable                                         31,953       1,340       5.67%     21,899      1,097     6.77%
  Mortgage Backed Securities                                      128,737       3,675       3.86%    150,659      6,874     6.17%
  Other                                                            16,429         608       5.00%      8,721        459     7.12%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------
    Total Investment Securities Available-for-Sale                221,220       6,765       4.13%    186,209      8,636     6.27%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------

Investment Securities Held-to-Maturity
  U.S. Treasuries                                                       0           0       0.00%          0          0     0.00%
  U.S. Agencies                                                         0           0       0.00%          0          0     0.00%
  Municipals - Taxable                                                  0           0       0.00%          0          0     0.00%
  Municipals - Non-Taxable                                         37,984       1,884       6.70%     29,231      1,610     7.45%
  Mortgage Backed Securities                                            0           0       0.00%          0          0     0.00%
  Other                                                               463          19       5.55%        538         25     6.28%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------
    Total Investment Securities Held-to-Maturity                   38,447       1,903       6.69%     29,769      1,635     7.43%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------

Loans
  Real Estate                                                     413,504      20,248       6.55%    345,962     18,607     7.19%
  Home Equity                                                      47,848       1,810       5.06%     30,608      1,201     5.25%
  Agricultural                                                    109,943       4,241       5.16%     98,229      4,001     5.45%
  Commercial                                                      132,182       5,520       5.58%    130,108      5,935     6.10%
  Consumer                                                         13,804       1,047      10.14%     15,666      1,053     8.99%
  Credit Card                                                       4,355         305       9.36%      3,304        235     9.51%
  Municipal                                                         1,262          48       5.09%        987         50     6.77%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------
    Total Loans                                                   722,898      33,219       6.14%    624,864     31,082     6.65%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------
    Total Earning Assets                                          994,989     $42,015       5.65%    871,045    $41,738     6.41%
                                                                           =========== ===========            ========== =========

Unrealized Gain/(Loss) on Securities Available-for-Sale             3,980                              4,868
Allowance for Loan Losses                                        (17,039)                           (13,115)
Cash and Due From Banks                                            29,595                             28,443
All Other Assets                                                   56,288                             48,926
- ------------------------------------------------------------- ------------                         ----------
    Total Assets                                               $1,067,813                           $940,167
============================================================= ============                         ==========

Liabilities & Shareholders' Equity
Interest Bearing Deposits
  Interest Bearing DDA                                            $89,182        $ 98       0.15%    $87,252      $ 225     0.34%
  Savings                                                         247,517         997       0.54%    216,258      1,562     0.97%
  Time Deposits                                                   324,661       5,260       2.17%    311,897      7,070     3.03%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------
    Total Interest Bearing Deposits                               661,360       6,355       1.28%    615,407      8,857     1.92%
Other Borrowed Funds                                               96,878       2,180       3.01%     40,988      1,668     5.44%
- ------------------------------------------------------------- ------------ ----------- ----------- ---------- ---------- ---------
    Total Interest Bearing Liabilities                            758,238      $8,535       1.50%    656,395    $10,525     2.14%
                                                                           =========== ===========            ========== =========

Demand Deposits (Non-Interest Bearing)                            193,623                            174,231
All Other Liabilities                                               9,067                              8,503
- ------------------------------------------------------------- ------------                         ----------
    Total Liabilities                                             960,928                            839,129

Shareholders' Equity                                              106,885                            101,038
- ------------------------------------------------------------- ------------                         ----------
    Total Liabilities & Shareholders' Equity                   $1,067,813                           $940,167
============================================================= ============                         ==========

Net Interest Margin                                                                         4.50%                           4.79%
============================================================= ============ =========== =========== ========== ========== =========

Notes: Yields on municipal securities have been calculated on a fully taxable
equivalent basis using the combined Federal and State income tax rate of 42.06%.
Loan Fees are included in interest income for loans. Unearned discount is
included for rate calculation purposes. Nonaccrual loans and lease financing
receivables have been included in the average balances. Yields on securities
available-for-sale are based on historical cost.

                                       26



Farmers & Merchants Bancorp
Volume and Rate Analysis of Net Interest Revenue
(Rates on a Taxable Equivalent Basis)


                                                               Three Months Ended                    Nine Months Ended
(in thousands)                                         Sept. 30, 2003 vs. Sept. 30, 2002     Sept. 30, 2003 vs. Sept. 30, 2002
Interest Earning Assets                                 Volume        Rate      Net Chg.       Volume       Rate      Net Chg.
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
                                                                                                      
Federal Funds Sold                                        $  (26)        $  2       $ (24)       $ (194)     $ (63)     $ (257)
Investment Securities Available for Sale
  U.S. Treasuries                                               0           0            0             0          0           0
  U.S. Agencies                                               222         222          444         1,046       (98)         948
  Municipals - Taxable                                        (9)           6          (3)          (13)          0        (13)
  Municipals - Non-Taxable                                    416       (337)           79           536      (292)         244
  Mortgage Backed Securities                                (121)       (817)        (938)         (895)    (2,304)     (3,199)
  Other                                                       172       (161)           11           387      (238)         149
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
    Total Investment Securities Available for Sale            680     (1,087)        (407)         1,061    (2,932)     (1,871)
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------

Investment Securities Held to Maturity
  U.S. Treasuries                                               0           0            0             0          0           0
  U.S. Agencies                                                 0           0            0             0          0           0
  Municipals - Taxable                                          0           0            0             0          0           0
  Municipals - Non-Taxable                                    515       (359)          156           531      (257)         274
  Mortgage Backed Securities                                    0           0            0             0          0           0
  Other                                                       (2)           0          (2)           (4)        (2)         (6)
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
    Total Investment Securities Held to Maturity              513       (359)          154           527      (259)         268
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------

Loans:
  Real Estate                                               3,525     (2,709)          816         4,180    (2,539)       1,641
  Home Equity                                                 308       (216)           92           681       (72)         609
  Agricultural                                                600       (496)          104           559      (318)         241
  Commercial                                                (209)       (241)        (450)           146      (562)       (416)
  Installment                                               (155)         158            3         (176)        171         (5)
  Credit Card                                                  25           0           25            74        (4)          70
  Other                                                         7         (8)          (1)            17       (19)         (2)
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
    Total Loans                                             4,101     (3,512)          589         5,481    (3,343)       2,138
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
    Total Earning Assets                                    5,268     (4,956)          312         6,875    (6,597)         278
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------

Interest Bearing Liabilities
Interest Bearing Deposits:
  Transaction                                                  19        (61)         (42)             8      (135)       (127)
  Savings                                                     310       (432)        (122)           316      (881)       (565)
  Time Deposits                                               776     (1,333)        (557)           450    (2,259)     (1,809)
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
    Total Interest Bearing Deposits                         1,105     (1,826)        (721)           774    (3,275)     (2,501)
Other Borrowed Funds                                        1,964     (1,751)          213           762      (250)         512
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
    Total Interest Bearing Liabilities                      3,069     (3,577)        (508)         1,536    (3,525)     (1,989)
- ----------------------------------------------------- ------------ ----------- ------------ ------------- ---------- -----------
Total Change                                               $2,199   $ (1,379)        $ 820        $5,339   $(3,072)     $ 2,267
===================================================== ============ =========== ============ ============= ========== ===========

Notes: Rate/volume variance is allocated based on the percentage relationship of
changes in volume and changes in rate to the total "net change." The above
figures have been rounded to the nearest whole number.

                                       27



PART II.  OTHER INFORMATION

ITEM 1. Legal Proceedings

Certain lawsuits and claims arising in the ordinary course of business have been
filed or are pending against the Company or its subsidiaries. Based upon
information available to the Company, its review of such lawsuits and claims and
consultation with its counsel, the Company believes the liability relating to
these actions, if any, would not have a material adverse effect on its
consolidated financial statements.

ITEM 2. Changes in Securities

         None

ITEM 3. Defaults Upon Senior Securities

         Not applicable

ITEM 4. Submission of Matters to a Vote of Security Holders

                  None

ITEM 5. Other Information

         None

ITEM 6(a). Exhibits

         See Exhibit Index on Page 30.

ITEM 6(b). Reports on Form 8-K

         During the quarter ended September 30, 2003 the Company filed the
following Current Reports of Form 8-K:

         Description                                      Date of Report

         Quarterly results of operations                  July 28, 2003


                                       28


                                   SIGNATURES

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


                                                   FARMERS & MERCHANTS BANCORP


Date:  November 13, 2003                           /s/Kent A. Steinwert
                                                   __________________________
                                                   Kent A. Steinwert
                                                   President and
                                                   Chief Executive Officer
                                                  (Principal Executive Officer)



Date:  November 13, 2003                           /s/Stephen W. Haley
                                                   __________________________
                                                   Stephen W. Haley
                                                   Executive Vice President and
                                                   Chief Financial Officer
                                                  (Principal Accounting Officer)

                                       29



Index to Exhibits
Exhibit No.                            Description

2    Plan of Reorganization as filed on Form 8-K dated April 30, 1999, are
     incorporated herein by reference.

3(i) Amended and Restated Certificate of Incorporation of Farmers & Merchants
     Bancorp, filed as Exhibit 3(i) to Registrant's 8-K dated April 30, 1999, is
     incorporated herein by reference.

3(ii) By-Laws of Farmers & Merchants Bancorp, filed as Exhibit 3(i) to
     Registrant's 8-K dated April 30, 1999, is incorporated herein by reference.

10.1 Employment Agreement dated July 8, 1997, between Farmers & Merchants Bank
     of Central California and Kent A. Steinwert, filed as Exhibit 10.1 to
     Registrant's 8-K dated April 30, 1999, is incorporated herein by reference.

10.2 Employment Agreement dated December 14, 1998, between Farmers & Merchants
     Bank of Central California and Richard S. Erichson, filed as Exhibit 10.2
     to Registrant's 8-K dated April 30, 1999, is incorporated herein by
     reference.

10.3 Deferred Bonus Plan of Farmers & Merchants Bank of Central California
     adopted as of June 2, 1999, filed as Exhibit 10.3 to Registrant's 8-K dated
     April 30, 1999, is incorporated herein by reference.

10.4 Amended and Restated Deferred Bonus Plan of Farmers & Merchants Bank of
     Central California, executed May 11, 1999, filed as Exhibit 10.4 to
     Registrant's 8-K dated April 30, 1999, is incorporated herein by reference.

10.5 Employment Agreement dated December 29, 2000, between Farmers & Merchants
     Bank of Central California and Deborah E. Hodkin, filed as Exhibit 10.5 to
     Registrant's 10-K for the year ended December 31, 2002, is incorporated
     herein by reference.

10.6 Employment Agreement dated December 10, 2001, between Farmers & Merchants
     Bank of Central California and Chris C. Nelson, filed as Exhibit 10.6 to
     Registrant's 10-K for the year ended December 31, 2002, is incorporated
     herein by reference.

10.7 Employment Agreement dated June 25, 2003, between Farmers & Merchants Bank
     of Central California and Stephen W. Haley, filed as Exhibit 10.7 to
     Registrant's 10-K for the year ended December 31, 2002, is incorporated
     herein by reference.

31   Rule 13(a)-14(a)/15d-14(a) Certifications.

32   Chief Executive Officer and Chief Financial Officer Certification pursuant
     to 10 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
     Sarbanes-Oxley Act of 2002.


                                       30