NATIONAL BANKSHARES INC
10-K, 1997-03-28
NATIONAL COMMERCIAL BANKS
Previous: ML DELPHI PREMIER PARTNERS LP, 10-K, 1997-03-28
Next: PACIFIC LUMBER CO /DE/, 10-K, 1997-03-28





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549
                                    Form 10-K

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

For the fiscal year ended                                 Commission file number
   December 31, 1996                                            O-15204         

                        NATIONAL BANKSHARES, INCORPORATED
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

           Virginia                                    54-1375874               
- -------------------------------          ---------------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.) 
 incorporation or organization)

      100 South Main Street
      Blacksburg, Virginia                                          24060       
- ----------------------------------------                    --------------------
(Address of principal executive offices)                         Zip Code       

Registrant's telephone number, including area code             (540) 552-2011   
                                                            --------------------

Securities registered pursuant to Section 12(b) of the Act:  None

Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, Par Value $2.50 per Share
- --------------------------------------------------------------------------------
                                (Title of Class)

Indicate by  a 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 if  disclosure of delinquent filers pursuant to  Item 405
of Regulation S-K  is not contained  herein, and will  not be contained, to  the
best of  Registrant's knowledge, in  definitive proxy or  information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.      X   
             -------

The  aggregate  market  value  of  voting stock  held  by  nonaffiliates  of the
Registrant as of March 14, 1997 was $87,477,875.  The aggregate market value was
computed based on  a price determined from  transactions known to management  of
the Registrant  since  its  stock  is not  extensively  traded,  listed  on  any
exchange, or  quoted by  NASDAQ.  (In  determining this  amount, the  registrant
assumes that all of its  Directors and principal Officers are affiliates.   Such
assumption shall not be deemed conclusive for any other purposes.)<PAGE>

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

           Class                                  Outstanding at March 14, 1997 
- ------------------------------                   -------------------------------
COMMON STOCK, $2.50 PAR VALUE                              3,792,833            



                       DOCUMENTS INCORPORATED BY REFERENCE

Selected information from the Registrants' Annual Report to Stockholders for the
year ended December 31, 1996,  is incorporated by reference into Parts I  and II
of this report.

Selected  information from  the  Registrant's  Proxy  Statement for  the  Annual
Meeting  to be held  April 8,  1997 and filed  with the Securities  and Exchange
Commission  pursuant to Regulation 14A,  is incorporated by  reference into Part
III of this report.







































                        (This report contains 40 pages.)
                   (The Index of Exhibits are on pages 39-40.)<PAGE>

                        NATIONAL BANKSHARES, INCORPORATED

                       ANNUAL REPORT FOR 1996 ON FORM 10-K


                                TABLE OF CONTENTS



                                                              PAGE
                                                              ----

            PART I

            Item 1.   Business                                4-31
            Item 2.   Properties                               31
            Item 3.   Legal Proceedings                        31
            Item 4.   Submission of Matters to a Vote of
                       Security Holders                        31
            Executive Officers of the Registrant               32

            PART II

            Item 5.   Market for Registrant's Common
                       Equity and Related Stockholder 
                       Matters                                 33
            Item 6.   Selected Financial Data                  33
            Item 7.   Management's Discussion and Analysis
                       of Financial Condition and Results
                       of Operations                           33
            Item 8.   Financial Statements and 
                       Supplementary Data                      33
            Item 9.   Changes in and Disagreements with
                       Accountants on Accounting and
                       Financial Disclosure                    34

            PART III

            Item 10.  Directors and Executive Officers of
                        the Registrant                         34
            Item 11.  Executive Compensation                   34
            Item 12.  Security Ownership of Certain
                        Beneficial Owners and Management       34
            Item 13.  Certain Relationships and Related
                        Transactions                           34
            PART IV

            Item 14.  Exhibits, Financial Statement 
                        Schedules, and Reports on Form 8-K    35-37












                                       -3-<PAGE>

                                     PART I
                                     ------

Item 1.  Business.
- -----------------

History and Business

 National  Bankshares, Inc.  (Bankshares) is  a bank  holding company  organized
under the laws of Virginia in 1986 and registered under the Bank Holding Company
Act (BHCA).   Bankshares conducts  its operations through  its two  wholly-owned
subsidiaries, The National Bank of Blacksburg (NBB) and Bank of Tazewell  County
(BTC), collectively referred to as "the Company".

 On June 1, 1996,  Bankshares issued 1,888,209 shares  of its common stock in  a
one-for-one  exchange for all  the outstanding common stock  of Bank of Tazewell
County, Tazewell, Virginia.  This business combination has been accounted for as
a  pooling-of-interests and, accordingly,  the consolidated financial statements
for  the periods  prior to  the combination  have been  restated to  include the
accounts and  results of operations of Bank  of Tazewell County.   There were no
adjustments  of a  material  amount resulting  from  Bank of  Tazewell  County's
adoption of Bankshares' accounting policies.

 In May 1996, Bankshares declared a stock  split of .11129 per share effected in
the form  of a stock  dividend to  the holders of  Bankshares common stock  just
prior to  the merger effective date  to facilitate the one-for-one  common stock
exchange  ratio.  All  stockholders' equity accounts,  share and  per share data
have been adjusted retroactively to reflect the stock split.

The National Bank of Blacksburg

 The  National  Bank  of Blacksburg  was  originally  chartered  in 1891.    NBB
operates  a full-service banking  business from its  headquarters in Blacksburg,
Virginia, and its six area branch offices.  A seventh branch is expected to open
in the second quarter of 1997.  NBB offers general retail and commercial banking
services to individuals,  businesses, local government  units and  institutional
customers.  These  products and services include accepting deposits  in the form
of  checking accounts,  money market  deposit accounts,  interest-bearing demand
deposit  accounts,  savings accounts  and  time  deposits;  making real  estate,
commercial, revolving,  consumer and  agricultural  loans; offering  letters  of
credit; providing  other consumer  financial services,  such as  automatic funds
transfer, collections, night depository, safe deposit, travelers checks, savings
bond  sales  and utility  payment  services; and  providing  other miscellaneous
services normally  offered by commercial  banks.   NBB also  conducts a  general
trust business in Blacksburg near its headquarters location.  Through its  trust
operation, NBB offers a variety of personal and corporate trust services.

 NBB makes loans  in all major loan categories, including commercial, commercial
and residential real estate, construction and consumer loans.

Bank of Tazewell County

 The  antecedents of  BTC are  in a  charter issued  on September  28, 1889  for
Clinch  Valley Bank.   On  December  22, 1893,  a second  charter was  issued in
substantially the same  form for Bank of Clinch Valley.  In 1929, Bank of Clinch
Valley merged with Farmers Bank under the charter of the former, and the name of
the  resulting institution  became  Farmers  Bank of  Clinch  Valley.   Bank  of
Tazewell County  resulted from  the 1964  merger of  Bank of Graham,  Bluefield,


                                       -4-<PAGE>

Virginia with  Farmers Bank of Clinch  Valley.  BTC provides  general retail and
commercial banking  services to  individuals,  businesses and  local  government
units.    These services  include commercial,  real  estate and  consumer loans.
Deposit  accounts  offered  include  demand  deposit accounts,  interest-bearing
demand deposit  accounts, money  market deposit  accounts, savings  accounts and
certificates of  deposit.   Other  services  include automatic  funds  transfer,
collections, night  depository, safe  deposit,  travelers checks,  savings  bond
sales and  utility payment services;  and providing other  miscellaneous service
normally  offered by  commercial  banks.   BTC  also  conducts  a general  trust
business.

 BTC makes commercial, residential real estate and consumer loans.

Commercial Loans

 NBB and BTC  make loans to businesses and  to individuals for business purposes
on  both secured  and unsecured  bases.   Loan requests  are granted  based upon
several factors  including credit history,  past and present  relationships with
the bank and  marketability of collateral.   Unsecured commercial loans  must be
supported by a satisfactory balance sheet  and income statement.  Business loans
made on a  secured basis may  be secured  by a security  interest in  marketable
equipment, accounts receivable, business equipment and/or general intangibles of
the business.  In addition, or in the alternative, the loan may be secured  by a
deed of trust lien on business real estate.

 The risks associated with  commercial loans are related to the strength  of the
individual business,  the value of loan collateral and the general health of the
economy.

Residential Real Estate Loans

 Loans  secured  by   residential  real  estate  are  originated  by  both  bank
subsidiaries.   Loans originated  by BTC are  typically held in  the bank's loan
portfolio.  NBB  sells in the secondary  market on a servicing released  basis a
substantial  percentage of  the  residential real  estate  loans it  originates.
There are occasions  when a  borrower or the  real estate  do not qualify  under
secondary market criteria, but  the loan request represents a  reasonable credit
risk.   Also,  an otherwise  qualified  borrower may  choose not  to have  their
mortgage  loan  sold.   On these  occasions, if  the  loan meets  NBB's internal
underwriting  criteria, the loan will  be closed and  placed in NBB's portfolio.
In its secondary  market operation,  NBB participates in  insured loan  programs
sponsored  by  the Department  of Housing  and  Urban Development,  the Veterans
Administration  and   the  Virginia  Housing  Development  Authority.     It  is
anticipated  that BTC  will also  become engaged  in sales  of mortgages  in the
secondary market.

 Residential real estate  loans carry risk associated with the continued credit-
worthiness of the borrower and changes in the value of the collateral.

Construction Loans

 NBB makes loans  for the purpose of financing  the construction of business and
residential   structures  to  financially   responsibly  business  entities  and
individuals.   These loans are subject to the same credit criteria as commercial
and residential real estate loans.  Although BTC offers  construction loans, its
involvement in this area  of lending is limited due to the  nature of its market
area.



                                       -5-<PAGE>

 In addition to the  risks associated with  all real estate loans,  construction
loans  bear  the risks  that  the  project will  not  be  finished according  to
schedule, the project will  not be finished according to budget and the value of
the collateral may be at any point in time less than the principal amount of the
loan.

 Construction loans also  bear the risk that the  general contractor, who may or
may  not be  the bank's  loan  customer, is  unable to  finish the  construction
project  as planned  because of  financial pressures  unrelated to  the project.
Loans  to customers  that  are permanent  financing  of construction  loans  may
likewise under certain circumstances be affected by external financial pressures
on those customers.

Consumer Loans

 NBB and BTC routinely  make consumer  loans, both secured  and unsecured.   The
credit history and  character of individual borrowers is evaluated  as a part of
the credit decision.  Loans used to purchase vehicles or other specific personal
property  and loans associated with real estate  are usually secured with a lien
on  the subject  vehicle or property.   NBB  also originates  a small  number of
student loans that are sold to the Student Loan Marketing Association.

 Negative changes  in a customer's financial circumstances due to a large number
of factors, such as illness  or loss of employment, can place the repayment of a
consumer  loan at risk.  In addition,  deterioration in collateral value can add
risk to consumer loans.

Sales and Purchases of Loans

 NBB and BTC will occasionally  buy or sell all or a  portion of a loan.   These
purchases  and sales are in addition to  the secondary market mortgage loans and
student loans regularly sold by NBB.  Because the demand for loans, particularly
for commercial loans, is greater in NBB's market area than in BTC's market area,
NBB  regularly sells loans and  participations in loans  to BTC.   BTC's loan to
deposit ratio is at a level where additional loans are desirable, and NBB's loan
to deposit ratio  is at  a level which  its management  considers to be  optimal
without the loans sold to BTC.

 Both banks will consider selling a  loan or a participation in a loan, if:  (i)
the full  amount of the  loan will exceed  the bank's legal  lending limit  to a
single  borrower;  (ii) the  full  amount  of the  loan,  when  combined with  a
borrower's  previously outstanding loans,  will exceed the  bank's legal lending
limit  to a single  borrower; (iii) the  Board of Directors or  an internal Loan
Committee believes  that a particular  borrower has a  sufficient level  of debt
with the  bank; (iv)  the borrower requests  the sale; (v)  the loan  to deposit
ratio is at or above the optimal level as determined by  bank management; and/or
(vi) the loan  may create too great  a concentration of loans in  one particular
location or in one particular type of loan.

 The banks  will consider purchasing a loan, or a participation  in a loan, from
another financial institution (including from another subsidiary of the Company)
if the loan  meets all applicable  credit quality standards  and (i) the  bank's
loan to deposit ratio  is at a level where additional  loans would be desirable;
and/or (ii) a common customer requests the purchase.






                                       -6-<PAGE>

 The following table  sets forth, for the three  fiscal years ended December 31,
1996,  1995 and  1994 the percentage  of total operating  revenue contributed by
each class  of similar services which contributed 15% or more of total operating
revenues of the Company during such periods.
                                                            Percentage of
      Period             Class of Service                   Total Revenues
      ------             ----------------                   --------------
      December 31, 1996  Interest and Fees on Loans             54.98%
                         Interest on Investments                34.61%
      December 31, 1995  Interest and Fees on Loans             51.72%
                         Interest on Investments                38.16%
      December 31, 1994  Interest and Fees on Loans             48.97%
                         Interest on Investments                42.15%

Market Area

The National Bank of Blacksburg Market Area 

 NBB's primary  market  area consists  of  the  northern portion  of  Montgomery
County  and all  of Giles County,  Virginia.   This area  includes the  towns of
Blacksburg and Christiansburg in  Montgomery County and the towns  of Pearisburg
and Pembroke in  Giles County.   The local  economy is diverse  and is  oriented
toward   higher  education,   retail  and   service,  light   manufacturing  and
agriculture.   For  the years  1996,  1995 and  1994  the unemployment  rate  in
Montgomery  County was 3.3%, 3.0% and 3.2%,  respectively, and the rate in Giles
County during  those years was  8.4%, 8.4%  and 7.4%, respectively.   Montgomery
County's largest employer is Virginia Polytechnic Institute and State University
(VPI &  SU) located in Blacksburg.   VPI &  SU is the Commonwealth's  land grant
college and also its  largest university.  Employment  at VPI & SU has  remained
stable over the past three years, and it is not expected to change materially in
the next few years.  A second state supported university, Radford University, is
located in the western edge of  NBB's service area.  It too has  provided stable
employment opportunities in the region.

 Giles   County's   primary  employer   is   a  Hoechst-Celanese   plant,  which
manufactures the material from  which cigarette filters are made.  Employment at
that location has remained steady or declined slightly in the  past three years.
Several other small manufacturing  concerns are located in Montgomery  and Giles
Counties.  These  concerns manufacture  diverse products and  are not  dependent
upon one sector of the economy.

 Since 1988,  Montgomery County  has developed  into a  regional retail  center,
with the construction of two large shopping areas.   Two area hospitals, each of
which are affiliated with different large  health care systems, have in the past
several years constructed additional facilities and attracted additional  health
care providers  to Montgomery County, making  it a center for  basic health care
services.  VPI  & SU's Corporate Research Center has  brought several small high
tech companies to Blacksburg, and further expansion is planned.

 Montgomery  County has  experienced  good growth,  with  the total  fair market
value of  real estate, measured in constant dollars, increasing 49% in the years
between 1980 and 1992.   Growth is predicted to continue through the  year 2000;
however, the  rate may be somewhat  slower, as the predicted  rate of population
growth in Montgomery County  is expected to moderate.  Neighboring  Giles County
is more rural and  had only 22% of Montgomery County's total population in 1990.
Giles  County has  experienced a  slight  decline in  population since  the 1990
census.   Total  fair market  value of  real estate,  measured in  real dollars,
increased  in Giles County by 54% between 1980 and 1992, but declined by 9% over


                                       -7-<PAGE>

that twelve-year period, as  measured in constant  dollars.  The continued  slow
decline of Giles County's population  is predicted to continue through  the year
2000.  However, since  the total population of  the County reported in the  1990
census was only 16,366, and the  population projected by the Virginia Employment
Commission  for Giles in the  year 2000 is 16,121, the  predicted decline of 245
individuals is not expected to materially impact NBB's business in Giles County.

 NBB's primary  market area  offers the advantages  of a  good quality of  life,
scenic  beauty, moderate  climate  and the  cultural  attractions of  two  major
universities.  The region  has marketed itself as a retirement  destination, and
it  has had  some  recent success  attracting  retirees, particularly  from  the
Northeast and urban Northern Virginia.  These marketing efforts are expected  to
continue.

Bank of Tazewell County Market Area

 Most of BTC's  business originates from  Tazewell County,  Virginia and  Mercer
County, Virginia.  This  includes the towns of Tazewell  and Bluefield, Virginia
and Bluefield, West Virginia.  BTC's primary market area has largely depended on
the coal  mining industry and farming for  its economic base.   In recent years,
coal companies have  mechanized and this has  reduced the number of  individuals
required  for  the production  of coal.   There  are still  a number  of support
industries for the  coal mining business that continue  to provide employment in
the  area.   Additionally, several new  businesses have been  established in the
area, and Bluefield,  West Virginia has  begun to emerge  as a regional  medical
center.  Unemployment has stabilized, and  real estate values also remain stable
and comparable to other areas in southwest Virginia.

 For 1996,  1995 and 1994  the unemployment rate  for Tazewell County was  9.5%,
10.2%  and  13.9%, respectively.    In  the  same  years,  Mercer  County,  West
Virginia's unemployment rate was 5.2%, 5.7% and 7.2%, respectively.

Competition

 The banking and financial  service business in Virginia generally, and in NBB's
and  BTC's market areas specifically,  is highly competitive.   The increasingly
competitive  environment  is  a result  of  changes  in  regulation, changes  in
technology  and   product  delivery  systems   and  the  accelerating   pace  of
consolidation   among  financial   service  providers.     The   Company's  bank
subsidiaries compete for loans and deposits with other commercial banks, savings
and loan  associations, securities and brokerage  companies, mortgage companies,
money market funds, credit unions and other nonbank financial service providers.
Many of these  competitors are much larger  in total assets and  capitalization,
have greater  access to capital markets  and offer a broader  array of financial
services than  NBB and  BTC.   In order  to compete  with these  other financial
service providers, NBB  and BTC rely  upon service-based business  philosophies,
personal  relationships with  customers, specialized  services tailored  to meet
customers' needs  and the  convenience of  office locations.   In  addition, the
banks  are  generally competitive  with  other financial  institutions  in their
market areas  with respect to interest rates  paid on deposit accounts, interest
rates charged on loans and other service charges on loans and deposit accounts.

Registrant's Organization and Employment

 Bankshares, NBB  and BTC  are organized  in a  holding company/subsidiary  bank
structure.   Bankshares  has no  employees, except  for executive  officers, and
conducts  substantially all  of its  operations through  its subsidiaries.   All
compensation paid to officers and employees is paid by NBB, except for fees paid


                                       -8-<PAGE>

by Bankshares  to President and Chief  Executive Officer James G.  Rakes for his
service as a director of the Company.  

 At December 31,  1996, NBB employed 103  full time equivalent employees  at its
main office,  operations center and  branch offices.   BTC at December  31, 1996
employed 67 in its various offices and operational areas.

Certain Regulatory Considerations

 Bankshares, NBB and  BTC are subject to various  state and federal banking laws
and regulations  which  impose  specific  requirements or  restrictions  on  and
provide for general regulatory  oversight with respect to virtually  all aspects
of operations.   As a result  of the substantial regulatory  burdens on banking,
financial  institutions, including  Bankshares, NBB  and BTC,  are disadvantaged
relative to other competitors who  are not as highly regulated, and  their costs
of  doing business are  much higher.   The following is  a brief summary  of the
material provisions  of certain  statutes, rules  and  regulations which  affect
Bankshares,  NBB  and/or BTC.   This  summary is  qualified  in its  entirety by
reference  to  the particular  statutory and  regulatory provisions  referred to
below and is  not intended to  be an exhaustive  description of the statutes  or
regulations which are  applicable to  the businesses of  Bankshares, NBB  and/or
BTC.  Any change in  applicable laws or regulations may have  a material adverse
effect on the business and prospects of Bankshares, NBB and/or BTC.

National Bankshares, Inc.

 Bankshares is  a  bank holding  company within  the  meaning  of the  BHCA  and
Chapter  13 of the Virginia Banking Act,  as amended (the Virginia Banking Act).
The activities of Bankshares also are governed by the Glass-Steagall Act of 1933
(the Glass-Steagall Act).

 The Bank Holding Company Act.  The BHCA is  administered by the Federal Reserve
Board, and  Bankshares is required  to file  with the Federal  Reserve Board  an
annual report and  such additional information as the  Federal Reserve Board may
require pursuant to the BHCA.   The Federal Reserve Board also  is authorized to
examine  Bankshares and its subsidiaries.  The  BHCA requires every bank holding
company to obtain the prior  approval of the Federal Reserve Board before (i) it
or any  of its subsidiaries (other  than a bank) acquires  substantially all the
assets of any bank; (ii)  it acquires ownership or control of any  voting shares
of any  bank if  after such  acquisition it  would own  or control,  directly or
indirectly, more than 5% of the voting  shares of such bank; or (iii) it  merges
or consolidates with any other bank holding company.

 The  BHCA  and  the  Change  in Bank  Control  Act,  together  with regulations
promulgated  by  the  Federal Reserve  Board,  require  that,  depending on  the
particular circumstances, either Federal Reserve Board approval must be obtained
or notice  must be furnished  to the Federal  Reserve Board and  not disapproved
prior to  any person or company  acquiring "control" of a  bank holding company,
such  as Bankshares,  subject to  certain exemptions.   Control  is conclusively
presumed to exist if an individual or company acquires 25% or  more of any class
of voting  securities of Bankshares.  Control is rebuttably presumed to exist if
a  person acquires  10% or  more,  but less  than 25%,  of any  class  of voting
securities of Bankshares.   The regulations provide a procedure  for challenging
the rebuttable control presumption.

 Under the BHCA, a  bank holding company  is generally prohibited from  engaging
in, or acquiring direct or indirect control of more than 5% of the voting shares
of  any company  engaged in  nonbanking activities,  unless the  Federal Reserve


                                       -9-<PAGE>

Board,  by order  or regulation,  has found  those activities  to be  so closely
related to  banking or managing or controlling banks as  to be a proper incident
thereto.  Some of the  activities that the Federal Reserve Board  has determined
by regulation to be proper incidents  to the business of a bank  holding company
include making  or  servicing loans  and certain  types of  leases, engaging  in
certain  insurance and  discount brokerage  activities, performing  certain data
processing  services,  acting  in  certain  circumstances  as  a  fiduciary   or
investment  or  financial  adviser,  owning  savings  associations  and   making
investments in  certain corporations or  projects designed primarily  to promote
community welfare.

 The  Federal Reserve Board imposes  certain capital  requirements on Bankshares
under the  BHCA, including  a  minimum leverage  ratio and  a  minimum ratio  of
"qualifying"  capital  to   risk-weighted  assets.    Subject   to  its  capital
requirements and certain other restrictions, Bankshares can borrow money to make
a  capital contribution  to  NBB  or BTC,  and  such loans  may  be repaid  from
dividends paid from NBB or BTC to Bankshares (although the ability of NBB or BTC
to  pay dividends are subject to regulatory restrictions).  Bankshares can raise
capital for contribution to NBB and BTC by issuing securities  without having to
receive regulatory  approval,  subject  to  compliance with  federal  and  state
securities laws.

 The Virginia Banking Act.   All Virginia  bank holding companies must  register
with  the  Virginia  State  Corporation Commission  (the  Commission)  under the
Virginia  Banking  Act.   A registered  bank  holding company  must  provide the
Commission with information with respect to the financial condition, operations,
management  and  intercompany  relationships  of the  holding  company  and  its
subsidiaries.   The  Commission also may  require such  other information  as is
necessary to keep itself  informed about whether the provisions  of Virginia law
and the  regulations and  orders issued thereunder  by the Commission  have been
complied with, and  may make examinations  of any bank  holding company and  its
subsidiaries.

 In March 1994, the  Virginia General Assembly  adopted an amendment to  Chapter
15 of the Virginia  Banking Act to allow  bank holding companies located  in any
state to acquire a Virginia bank or bank holding company if the Virginia bank or
bank holding company could acquire a bank holding company in their state and the
Virginia bank or bank holding company to  be acquired has been in existence  and
continuously operated for more than  two years.  This amendment may  permit bank
holding  companies from  throughout  the United  States  to enter  the  Virginia
market, subject to federal and state approval.

 Glass-Steagall  Act.   Bankshares is also  restricted in its  activities by the
provisions of  the Glass-Steagall  Act, which  prohibit  Bankshares from  owning
subsidiaries that are engaged principally in the issue, flotation, underwriting,
public  sale or  distribution  of securities.    The interpretation,  scope  and
application  of the  provisions of  the Glass-Steagall  Act currently  are being
considered  and reviewed by  regulators and legislators,  and the interpretation
and application of those provisions have been challenged  in the federal courts.
Bankshares does  not presently  engage in  securities-related activities  in any
material respect.

NBB and BTC

 General.  NBB is a national banking association incorporated under the laws  of
the United States and is subject to examination by the Office of the Comptroller
of the Currency  (the OCC).   Deposits in NBB  are insured by  the FDIC up to  a
maximum amount (generally $100,000 per depositor, subject to aggregation rules).


                                      -10-<PAGE>

The  OCC  and the  FDIC  regulate  or monitor  all  areas  of NBB's  operations,
including  security devices and procedures, adequacy  of capitalization and loss
reserves,  loans,  investments,  borrowings,  deposits,  mergers,  issuances  of
securities,  payment of dividends, interest  rates payable on deposits, interest
rates  or  fees  chargeable  on  loans,  establishment  of  branches,  corporate
reorganizations and maintenance of books  and records.  The OCC requires  NBB to
maintain  certain  capital ratios.    NBB  is required  by  the  OCC to  prepare
quarterly reports on NBB's financial condition and to conduct an annual audit of
its  financial  affairs in  compliance  with  minimum standards  and  procedures
prescribed  by the  OCC.   NBB also  is required  by the  OCC to  adopt internal
control  structures and procedures in order  to safeguard assets and monitor and
reduce risk  exposure.   While appropriate for  safety and  soundness of  banks,
these requirements impact banking overhead costs.

 BTC is organized as a  Virginia-chartered banking corporation and  is regulated
and  supervised by the  Bureau of Financial  Institutions (BFI)  of the Virginia
State Corporation Commission.  In addition,  as a federally insured bank, BTC is
regulated and  supervised by  the Federal  Reserve  Board, which  serves as  its
primary federal regulator and  is subject to certain regulations  promulgated by
the FDIC.   Under  the provisions  of federal law,  federally insured  banks are
subject, with  certain  exceptions, to  certain  restrictions on  extensions  of
credit  to their affiliates, on investments in  the stock or other securities of
affiliates and on the taking of such stock or securities as collateral from  any
borrower.   In addition, such banks are prohibited from engaging in certain tie-
in-arrangements  in connection with any extension of  credit or the providing of
any property of service.

 The  Virginia  State  Corporation  Commission and  the  Federal  Reserve  Board
conduct  regular examinations  of BTC  reviewing the adequacy  of the  loan loss
reserves,  quality  of  the  loans  and  investments,  propriety  of  management
practices, compliance with laws and regulations  and other aspects of the bank's
operations.  In addition to these regular examinations, Virginia chartered banks
must  furnish to the Federal Reserve Board quarterly reports containing detailed
financial statements and schedules.

 Community Reinvestment Act.  NBB  and BTC are subject to  the provisions of the
Community Reinvestment Act  of 1977  (the CRA), which  requires the  appropriate
federal bank regulatory agency, in connection with its  regular examination of a
bank, to assess the bank's  record in meeting the credit needs of  the community
served  by the  bank,  including low  and  moderate-income neighborhoods.    The
banking regulators  recently have  substantially  revised the  implementing  CRA
regulations.  Under the new regulations, banks have the option of being assessed
for  CRA compliance  under one of  several methods.   Small  banks are evaluated
differently  than larger  banks  and technically  are not  subject to  some data
collection requirements.  The focus of the  new regulations is on the volume and
distribution of  a bank's loans, with particular emphasis on lending activity in
low and moderate-income  areas and to low and moderate-income  persons.  The new
regulations  place  added  importance  on  a  bank's  product  delivery  system,
particularly branch localities.   The new regulations require banks,  other than
small  banks,   to  comply   with   significantly  increased   data   collection
requirements.  The regulatory  agency's assessment of the bank's  record is made
available  to the  public.  Further,  such assessment  is required  for any bank
which has  applied to, among  other things, establish  a new branch  office that
will accept deposits, relocate an existing office, or merge, consolidate with or
acquire the assets or assume the liabilities of a  federally regulated financial
institution.  It is likely that banks' compliance with the CRA, as well as other
so-called fair lending laws,  will face heightened government scrutiny  and that
costs associated with compliance will increase.  


                                      -11-<PAGE>

 NBB  and  BTC  received   CRA  ratings  of  "Outstanding"  and   "Satisfactory"
respectively,  in  their  last  examinations  by  their  primary   federal  bank
regulators.

 Branching.   In  1986,  the Virginia  Banking  Act was  amended to  remove  the
geographic restrictions  governing the establishment of  branch banking offices.
Subject to  the approval of  the appropriate federal  and state bank  regulatory
authorities, BTC  as a  state bank,  may establish a  branch office  anywhere in
Virginia.

 National  banks, like NBB, are required  by the National Bank  Act to adhere to
branch  banking laws applicable to state  banks in the states  in which they are
located.   Under  current Virginia law,  NBB may open  branch offices throughout
Virginia with the prior  approval of the OCC.  In  addition, with prior approval
of one or  more of the Federal Reserve  Board, the Virginia Commission,  the OCC
and  the  FDIC, NBB  will  be able  to  acquire existing  banking  operations in
Virginia.

 On September  29,  1994, President  Clinton  signed  into law  the  Riegle-Neal
Interstate  Banking and Branching Efficiency  Act of 1994  (the Interstate Act).
The  Interstate  Act, which  became effective  September  29, 1995,  allows bank
holding companies  to acquire banks in  any state, without regard  to state law,
except that if the state has a minimum requirement for the amount of time a bank
must  be in existence, that  law must be preserved.   Under the Virginia Banking
Act, a  Virginia bank or all  of the subsidiaries of  Virginia holding companies
sought to be acquired must  have been in continuous operation for more  than two
years before  the date of such proposed acquisition.  The Interstate Act permits
banks  to acquire  out-of-state branches  through interstate  mergers, beginning
June 1,  1997.  States  can opt-in to  interstate branching earlier,  or opt-out
before June  1, 1997.   De novo  branching, where an  out-of-state bank  holding
company  sets up a new branch in another state, would require a state's specific
approval.  An acquisition or merger  would not be permitted under the Interstate
Act if the bank, including its insured depository affiliates, would control more
than  10% of the total amount of  deposits of insured depository institutions in
the United States, or would control 30%  or more of the total amount of deposits
of insured depository institutions in any state.

 Virginia  has, by  statute,  elected to  opt-in  fully to  interstate branching
under the Interstate Act, effective  July 1, 1995.  Under the  Virginia statute,
Virginia  state banks may, with  the approval of  the Virginia State Corporation
Commission,  establish and  maintain a  de novo  branch or  acquire one  or more
branches  in a  state other  than Virginia,  either separately  or as part  of a
merger.  Procedures also  are established to allow out-of-state  domiciled banks
to establish or  acquire branches in Virginia, provided the  "home" state of the
bank permits Virginia banks to establish or acquire branches within its borders.
The activities  of such branches would be  subject to the same  laws as Virginia
domiciled banks, unless  such activities are prohibited by the  law of the state
where the  bank is organized.   The Virginia State Corporation  Commission would
have the authority to examine  and supervise out-of-state state banks to  ensure
that  the branch is operating in a safe  and sound manner and in compliance with
the laws of Virginia.   The Virginia statute authorizes the Bureau  of Financial
Institutions to enter into  cooperative agreements with other state  and federal
regulators  for the examination and supervision of out-of-state state banks with
Virginia  operations,  or Virginia  domiciled  banks  with operations  in  other
states.  Likewise, national banks, with the approval of the OCC, may branch into
and out  of  the state  of Virginia.   Any  Virginia branch  of an  out-of-state
national bank is subject  to Virginia law (enforced by the OCC)  with respect to
intrastate   branching,   consumer  protection,   fair  lending   and  community


                                      -12-<PAGE>

reinvestment as  if it  were a branch  of a Virginia  bank, unless  preempted by
federal law.

 The Interstate Act will permit banks and bank  holding companies throughout the
United  States to  enter Virginia  markets through  the acquisition  of Virginia
institutions and will  make it easier  for Virginia bank  holding companies  and
Virginia  state  and national  banks to  acquire  institutions and  to establish
branches in other states.  Competition in market areas served by the Company may
increase as a result of  the Interstate Act and the Virginia  interstate banking
statutes.

 Deposit Insurance.  The FDIC establishes rates  for the payment of premiums  by
federally insured  financial institutions.  A  Bank Insurance Fund  (the BIF) is
maintained  for commercial banks, with insurance premiums from the industry used
to  offset losses from  insurance payouts when  banks fail.   Beginning in 1993,
insured  depository institutions  like NBB  and BTC  paid for  deposit insurance
under a risk-based premium system.   Both NBB and BTC qualified for  the minimum
annual premium rate of $2,000 per  year in 1996.  Beginning in 1997,  all banks,
including NBB and  BTC, will be subject  to a higher FDIC  assessment which will
fund interest payments  for bank issues to resolve problems  associated with the
savings and  loan industry.  This assessment will continue until 2018-2019.  The
assessment will vary over the period from 1.29 cents  to 2.43 cents per $100  of
deposits.

 Government  Policies.  The operations of  NBB and BTC are  affected not only by
general  economic conditions,  but also  by the  policies of  various regulatory
authorities.    In particular,  the Federal  Reserve  Board regulates  money and
credit and interest  rates in  order to influence  general economic  conditions.
These policies have a  significant influence on overall growth  and distribution
of loans, investments and deposits and affect interest rates charged on loans or
paid for  time and  savings deposits.   Federal Reserve Board  monetary policies
have had  a significant effect on  the operating results of  commercial banks in
the past and are expected to continue to do so in the future.

 Limits on Dividends and Other Payments.  As  a national bank, NBB, may not  pay
dividends from its capital; all  dividends must be paid out of  net profits then
on  hand,  after deducting  expenses, losses,  bad  debts, accrued  dividends on
preferred stock, if any, and  taxes.  In addition, a national bank is prohibited
from declaring a dividend on its shares of common stock until its surplus equals
its stated  capital, unless there has  been transferred to surplus  no less than
one-tenth  of the bank's net profits of  (i) the preceding two consecutive half-
year periods (in the case of an annual dividend) or (ii) the preceding half-year
period (in the case  of a quarterly or  semi-annual dividend).  The approval  of
the OCC is required if the total of all dividends declared by a national bank in
any  calendar year exceeds the  total of its net profits  for that year combined
with  its retained net  profits for the  preceding two years,  less any required
transfers to surplus or to fund the retirement of preferred stock.  

 The  OCC has  promulgated  regulations that  became  effective on  December 13,
1990,  which significantly affect the  level of allowable  dividend payments for
national  banks.   The effect  is  to make  the calculation  of national  banks'
dividend-paying  capacity   consistent   with  generally   accepted   accounting
principles.  The allowance for  loan and lease losses will not be  considered an
element of "undivided profits then on  hand" and provisions to the allowance are
treated  as expenses and  therefore not part  of "net profits."   Accordingly, a
national bank with  an allowance greater  than its statutory  bad debts may  not
include  the excess  in  calculating undivided  profits  for dividend  purposes.
Further, a national  bank may be  able to use  a portion  of its earned  capital
surplus   account  as  "undivided  profits  then  on  hand,"  depending  on  the

                                      -13-<PAGE>

composition of that account.

 As  a state  member  bank subject  to the  regulations  of the  Federal Reserve
Board,  BTC  must obtain  the  approval of  the  Federal Reserve  Board  for any
dividend  if the  total of  all dividends  declared in  any calendar  year would
exceed the total  of its net profits,  as defined by the  Federal Reserve Board,
for  that year,  combined with its  retained net  profits for  the preceding two
years.   In addition, a  state member bank  may not pay a  dividend in an amount
greater than its undivided profits  then on hand after deducting its  losses and
bad debts.   For this  purpose, bad debts  are generally defined  to include the
principal amount  of loans which are in arrears  with respect to interest by six
months  or more,  unless  such loans  are fully  secured and  in the  process of
collection.   Moreover, for purposes of this  limitation, a state member bank is
not permitted to add the balance in its allowance for loan losses account to its
undivided profits then on  hand; however, it may net the sum of its bad debts as
so  defined against  the balance in  its allowance  for loan  losses account and
deduct  from undivided profits  only bad debts  as so defined in  excess of that
account.

 In addition,  the  Federal Reserve  Board  is  authorized to  determine,  under
certain  circumstances relating  to the  financial condition  of a  state member
bank, that the payment of  dividends would be an unsafe or  unsound practice and
to prohibit  payment thereof.  The  payment of dividends that  depletes a bank's
capital base could be deemed  to constitute such an unsafe or  unsound practice.
The  Federal Reserve  Board  has  indicated  that banking  organizations  should
generally pay dividends only out of current operating earnings.

 Virginia law also imposes restrictions on the ability of BTC to pay  dividends.
A Virginia  state  bank is  permitted  to declare  a dividend  out  of its  "net
undivided profits", after providing for all expenses, losses, interest and taxes
accrued or  due by the bank.  In addition,  a deficit in capital originally paid
in  must be restored  to its initial  level, and  no dividend can  be paid which
could impair the bank's paid  in capital.  The Bureau of  Financial Institutions
further has authority to limit the payment of dividends by a Virginia bank if it
determines the limitation  is in the public interest and  is necessary to ensure
the bank's financial soundness.

 The  Federal Deposit  Insurance  Corporation Improvement  Act of  1991 (FDICIA)
provides   that  no  insured   depository  institution  may   make  any  capital
distribution  (which would  include  a  cash  dividend)  if,  after  making  the
distribution, the  institution would  not satisfy  one or  more  of its  minimum
capital requirements.  

 Capital Requirements.    The  Federal  Reserve  Board  has  adopted  risk-based
capital  guidelines in final  form which are  applicable to Bankshares  and BTC.
The  Federal  Reserve  Board  guidelines  redefine the  components  of  capital,
categorize assets  into different risk  classes and include  certain off-balance
sheet items  in the calculation of  risk-weighted assets.  The  minimum ratio of
qualified total  capital to risk-weighted assets  (including certain off-balance
sheet items, such  as standby letters of credit) is 8.0%.   At least half of the
total capital must be comprised of Tier 1 capital for a minimum ratio of Tier  1
Capital to risk-weighted assets of 4.0%.  The remainder may consist of a limited
amount  of subordinated  debt, other  preferred stock, certain other instruments
and a  limited amount of  loan and lease  loss  reserves.  The  OCC has  adopted
similar regulations applicable to NBB.

 In addition, the Federal Reserve  Board has established minimum  leverage ratio
(Tier 1 capital to total assets less intangibles) guidelines that are applicable
to Bankshares  and BTC.  The  OCC has adopted similar  regulations applicable to

                                      -14-<PAGE>

NBB.   These guidelines provide for a minimum  ratio of 3.0% for banks that meet
certain  specified criteria,  including  that they  have the  highest regulatory
CAMEL rating and  are not  anticipating or experiencing  significant  growth and
have  well-diversified risk.   All other banks will  be required to  maintain an
additional  cushion of at  least 100  to  200 basis  points,  based  upon  their
particular circumstances and risk profiles.   The guidelines  also  provide that
banks  experiencing  internal growth or  making acquisitions will be expected to
maintain  strong capital positions  substantially above the  minimum supervisory
levels, without significant reliance on intangible assets.

 Bank  regulators from time  to time  have indicated  a desire to  raise capital
requirements  applicable to  banking  organizations beyond  current levels.   In
addition, the  number  of risks  which  may be  included  in risk-based  capital
restrictions, as  well as the measurement  of these risks, is  likely to change,
resulting in increased capital  requirements for banks.  Bankshares, NBB and BTC
are unable to predict whether higher capital ratios would be imposed and, if so,
at what levels and on what schedule.

Legislative Developments

 The difficulties encountered  nationwide by financial institutions  during 1990
and  1991 prompted federal legislation  designed to reform  the banking industry
and to  promote the  viability  of the  industry and  of  the deposit  insurance
system.   FDICIA,  which became  effective  on December  19, 1991,  bolsters the
deposit insurance  fund, tightens bank regulation and trims the scope of federal
deposit insurance as summarized below.

 FDIC  Funding.  The  legislation bolsters the bank  deposit insurance fund with
$70 billion in borrowing authority and increases to $30 billion  from $5 billion
the amount the FDIC can borrow from the U.S. Treasury to cover the cost  of bank
failures.  The loans, plus interest, would be repaid  by premiums that banks pay
on domestic deposits over the next fifteen years.

 Prompt Corrective  Action.   Among other  things, FDICIA  requires the  federal
banking agencies to take "prompt corrective action" in respect to  banks that do
not meet minimum capital  requirements.  FDICIA establishes five  capital tiers:
"well capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized" and "critically undercapitalized."  

 If a  bank does  not meet  all of the  minimum capital  ratios necessary  to be
considered  adequately  capitalized,  it will  be  considered  undercapitalized,
significantly undercapitalized or critically undercapitalized, depending on  the
amount of the shortfall in its capital.

 If a  depository institution's principal federal  regulator determines  that an
otherwise  adequately  capitalized  institution  is  in  an  unsafe  or  unsound
condition or  is engaging in an unsafe  or unsound practice, it  may require the
institution to submit a  corrective action plan, restrict  its asset growth  and
prohibit   branching,  new  acquisitions  and   new  lines  of   business.    An
institution's  principal  federal regulator  may  deem  the  institution  to  be
engaging  in  an  unsafe  or  unsound  practice  if  it  receives  a  less  than
satisfactory  rating for asset quality, management, earnings or liquidity in its
most recent examination.

 Among other  possible sanctions, an undercapitalized depository institution may
not pay dividends and  is required to submit  a capital restoration plan to  its
principal federal regulator.   In addition, its holding  company may be required
to  guarantee  compliance  with  the  capital  restoration  plan  under  certain
circumstances.  If an undercapitalized depository institution fails to submit or


                                      -15-<PAGE>

implement an  acceptable capital  restoration plan, it  can be  subject to  more
severe sanctions, including an order  to sell sufficient voting stock  to become
adequately  capitalized.   More  severe sanctions  and  remedial actions  can be
mandated  by the  regulators if  an institution  is considered  significantly or
critically undercapitalized.

 In addition,  FDICIA requires  regulators to  draft  a new  set of  non-capital
measures  of  bank  safety, such  as  loan  underwriting  standards and  minimum
earnings levels.  The legislation also requires regulators to perform annual on-
site  bank  examinations, places  limits  on real  estate lending  by  banks and
tightens  auditing requirements.  In  April 1995, the  regulators adopted safety
and soundness  standards  as required  by  FDICIA in  the  following areas:  (i)
operational and managerial; (ii) asset quality earnings and stock valuation; and
(iii) employee compensation.

 Deposit Insurance.   FDICIA  reduces the  scope of  federal deposit  insurance.
The most  significant change ended the  "too big to fail"  doctrine, under which
the  government protects all deposits  in most banks,  including those exceeding
the  $100,000  insurance  limit.   The  FDIC's  ability  to reimburse  uninsured
deposits--those over $100,000  and foreign deposits--has  been sharply  limited.
Since  December   1993,  the   Federal  Reserve  Board's   ability  to   finance
undercapitalized banks with  extended loans  from its discount  window has  been
restricted.  In addition, only the best capitalized banks will be able to  offer
insured  brokered  deposits  without  FDIC  permission  or  to  insure  accounts
established under employee pension plans.

 As of September  29, 1996, "The Depository  Insurance Fund Act of  1996" became
law.   This legislation  provided for a  one time  assessment on banks  that had
previously  acquired  certain  deposits  from  savings  and  loan  institutions.
Neither NBB or BTC were subject to that special  assessment.  Beginning in 1997,
all banks will be subject to increased assessments that are  designed to finally
resolve problems associated with the savings and loan industry.

 Other  legislative and regulatory  proposals regarding  changes in  banking and
the  regulation  of  banks,   thrifts  and  other  financial  institutions   are
periodically  considered by  the  executive branch  of  the federal  government,
Congress  and  various state  governments, including  Virginia.   New proposals,
could  significantly change the regulation  of banks and  the financial services
industry.  It cannot be predicted what might be proposed or adopted on how these
proposals would affect the Company. 

Other Business Concerns

 The banking industry is particularly  sensitive to interest rate  fluctuations,
as the  spread between the rates which must be  paid on deposits and those which
may be charged on loans is  an important component of profit.  In  addition, the
interest which can be earned on a bank's invested funds has a significant effect
on profits.   Rising interest rates  typically reduce the demand  for new loans,
particularly  the real  estate loans  which represent  a significant  portion of
NBB's and  BTC's  loan  demand, as  well  as  certain NBB  loans  in  which  BTC
participates.









                                      -16-<PAGE>

               STATISTICAL DISCLOSURE BY NATIONAL BANKSHARES, INC.
                           AND SUBSIDIARY (BANKSHARES)

  I. DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY; INTEREST
     ----------------------------------------------------------------------
     RATES AND INTEREST DIFFERENTIAL
     -------------------------------

     A.   AVERAGE BALANCE SHEETS

          The following table presents, for the years indicated, condensed daily
          average balance sheet information.

                 ($ in thousands)
                                                           December 31,
                ASSETS                               1996      1995      1994
                ------                               ----      ----      ----

                Cash and due from banks             $ 11,493    10,189    9,108 
                Federal funds sold                     8,903    12,105   11,245 
                Securities available for sale:                        
                   Taxable                            65,992    41,695   40,023 
                   Nontaxable                          6,679       930      --- 
                Securities held to maturity:
                   Taxable                            79,599   105,701  111,091 
                   Nontaxable                         25,133    35,668   34,251 
                Mortgage loans held for sale             850       723      995 
                Loans, net                           177,419   159,920  152,976 
                Other assets                          11,977    11,475   10,273 
                                                    --------   -------  ------- 
                     Total assets                   $388,045   378,406  369,962 
                                                    ========   =======  ======= 

                LIABILITIES AND STOCKHOLDERS' EQUITY
                ------------------------------------
                Noninterest-bearing demand
                 deposits                           $ 41,997    38,833   36,724 
                Interest-bearing demand deposits      76,017    77,545   77,182 
                Savings deposits                      49,783    54,698   67,905 
                Time deposits                        168,141   159,185  143,356 
                                                    --------   -------  ------- 
                     Total deposits                  335,938   330,261  325,167

                Short-term borrowings                    433       593      891 
                Other liabilities                      2,215     1,826    1,502 
                                                    --------   -------  ------- 
                   Total liabilities                 335,586   332,680  327,560

                Stockholders' equity                  49,459    45,726   42,402 
                                                    --------   -------  ------- 
                   Total liabilities and
                    stockholders' equity            $388,045   378,406  369,962 
                                                    ========   =======  ======= 



                                      -17-<PAGE>
<TABLE>
B.   ANALYSIS OF NET INTEREST EARNINGS

     The  following  table  shows  the major  categories  of  interest-earning  assets  and interest-bearing
     liabilities,  the interest  earned or  paid, the  average yield  or rate  on the  daily average balance
     outstanding,  net interest  income and  net  yield on  average interest-earning  assets  for the  years
     indicated.

 <CAPTION>
                             December 31, 1996          December 31, 1995           December 31, 1994

                                           Average                     Average                     Average
                         Average           Yield/   Average            Yield/   Average            Yield/
 ($ in thousands)        Balance Interest   Rate    Balance  Interest   Rate    Balance  Interest   Rate
                         ------- --------  -------  -------  --------  -------  -------  --------  -------
 <S>                     <C>     <C>       <C>      <C>      <C>       <C>      <C>      <C>       <C>    
 Interest-earning
  assets:

 Loans, net (1)(2)(3)    $178,269  17,339   9.73%    160,643   15,897   9.90%    153,971   13,857   9.00%  
 Taxable securities       145,591   8,877   6.10%    147,396    9,723   6.60%    151,114    9,966   6.60%  
 Nontaxable
  securities (1)           31,812   2,971   9.34%     36,598    2,856   7.80%     34,251    2,910   8.50%  
 Federal funds sold         8,903     567   6.37%     12,105      704   5.82%     11,245      450   4.00%  
                         -------- -------            -------  -------            -------  ------- 
 Total interest- 
  earning assets         $364,575  29,754   8.16%    356,742   29,180   8.18%    350,581   27,183   7.75%  
                         ======== =======            =======  =======            =======  ======= 
 Interest-bearing
  liabilities:

 Interest-bearing
  demand deposits        $ 76,017   2,182   2.87%     77,545    2,353   3.03%     77,182    1,975   2.56%  
 Savings deposits          49,783   1,646   3.31%     54,698    1,798   3.29%     67,905    2,613   3.85%  
 Time deposits            168,141   9,181   5.46%    159,185    8,517   5.35%    143,356    6,060   4.23%  
 Short-term borrowings        433      27   6.24%        593       35   5.90%        891       36   4.04%  
 Long-term debt              ---      ---    ---         ---      ---    ---         ---      ---    ---   
                         -------- -------            -------  -------            -------  ------- 
 Total interest-
  bearing liabilities    $294,374  13,036   4.43%    292,021   12,703   4.35%    289,334   10,684   3.69%  
                         ======== =======            =======  =======            =======  ======= 
 Net interest income
  and interest rate
  spread                           16,718   3.73%              16,477   3.83%              16,499   4.06%  
                                  =======                     =======                     ======= 
 Net yield on average
  interest-earning
  assets                                    4.59%                       4.62%                       4.71%  


(1)  Interest on nontaxable loans  and securities is computed on a fully taxable  equivalent basis using   a
     Federal income tax rate of 34%.
(2)  Loan fees of $374 in 1996, $305 in 1995 and $274 in 1994 are included in total interest income.
(3)  Nonaccrual loans are included in average balances for yield computations.
</TABLE>
                                                    -18-<PAGE>
<TABLE>
C.   ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE

     The Company's  primary source of revenue  is net interest income,  which is the  difference between the
     interest and fees  earned on loans and investments and  the interest paid on deposits  and other funds.
     The Company's  net interest income  is affected by  changes in the  amount and mix  of interest-earning
     assets and interest-bearing liabilities and by changes in yields earned on interest-earning assets  and
     rates paid on interest-bearing  liabilities.  The following table sets  forth, for the years indicated,
     a summary  of the changes  in interest income  and interest expense  resulting from changes  in average
     asset and liability balances (volume) and changes in average interest rates (rate).

     <CAPTION>
                                             1996 Over 1995                   1995 Over 1994
                                       Changes Due To                   Changes Due To

                                                          Net Dollar                       Net Dollar
      ($ in thousands)               Rates(2)  Volume(2)    Change    Rates(2)  Volume(2)    Change
                                     --------  ---------  ----------  --------  ---------  ----------
      <S>                            <C>       <C>        <C>         <C>       <C>        <C>    
      Interest income:(1)
        Loans                       $ (276)      1,718       1,442      1,421       619        2,040  
        Taxable securities            (728)       (118)       (846)         2      (245)        (243) 
        Nontaxable securities          518        (403)        115       (246)      192          (54) 
        Federal funds sold              62        (199)       (137)       217        37          254  
                                    ------      ------      ------     ------    ------       ------  
        Increase(decrease) in
         income on interest-
         earning assets             $ (424)        998         574      1,394       603        1,997  
                                    ------      ------      ------     ------    ------       ------  
      Interest expense:
        Interest-bearing demand
         deposits                   $ (125)        (46)       (171)       369         9          378  
        Savings deposits                10        (162)       (152)      (349)     (466)        (815) 
        Time deposits                  178         486         664      1,736       721        2,457  
        Short-term borrowings            2         (10)         (8)        13       (14)          (1) 
                                    ------      ------      ------     ------    ------       ------  

        Increase(decrease) in
         expense of interest-
         bearing liabilities        $   65         268         333      1,769       250        2,019  
                                    ------      ------      ------     ------    ------       ------  
      Increase (decrease) in net
       interest income              $ (489)        730         241       (375)      353          (22) 
                                    ======      ======      ======     ======    ======       ======  


(1)  Taxable equivalent basis using a Federal income tax rate of 34%.
(2)  Variances caused  by the change  in rate times  the change in  volume have been  allocated to rate  and
     volume changes proportional to the relationship of the absolute dollar amounts of the change in each.


</TABLE>

                                                    -19-<PAGE>

ANALYSIS OF INTEREST RATE SENSITIVITY

The table  below sets forth,  as of  December 31, 1996,  the distribution  of
repricing   opportunities  of  the   Company's  interest-earning  assets  and
interest-bearing  liabilities,  the  interest  rate  sensitivity  gap  (i.e.,
interest rate sensitive assets less interest rate sensitive liabilities), the
cumulative  interest   rate  sensitivity  gap  ratio   (i.e.,  interest  rate
sensitivity gap  divided by total interest-earning assets) and the cumulative
interest rate sensitivity gap ratio.   The table sets forth the  time periods
during which  interest-earning assets  and interest-bearing liabilities  will
mature or may reprice in accordance with their contracted terms.

Certain shortcomings  are inherent in the method of analysis presented in the
following  table.  For example,  although certain assets  and liabilities may
have similar maturities or periods of  repricing, they may react in different
degrees and  at different times to  changes in market interest  rates.  Also,
loan prepayments and early withdrawals of certificates of deposit could cause
the interest sensitivities to vary from those which appear on the table.

An interest  rate sensitivity gap is  considered positive when the  amount of
interest  rate sensitive assets exceeds the amount of interest rate sensitive
liabilities.   A gap is considered negative  when the amount of interest rate
sensitive liabilities exceeds  the amount of interest  rate sensitive assets.
During a period of rising interest rates, a negative gap would generally tend
to affect adversely net  interest income while a positive gap would generally
tend  to result in an  increase in net  interest income.  During  a period of
declining  interest rates, a  negative gap would generally  tend to result in
increased net  interest income, while a positive  gap would generally tend to
affect adversely net interest  income.  The Company's future  earnings may be
adversely affected  by a  sharp upturn  in interest  rates  as Bankshares  is
liability sensitive for  a period extending  beyond one year.   In a  falling
rate  environment  earnings  might benefit  to  a  certain  degree from  this
position, because  assets at higher  rate levels would reprice  downward at a
slower  rate than interest sensitive liabilities.   Over the one to five year
period, the  Company's cumulative  interest-sensitivity position  reflects an
asset  sensitive position.    This  would  mean  the  Company  would  benefit
initially from falling rates but would be adversely affected by rising rates.
This  would depend,  however, on  the length  of time  rates were  rising and
falling and  the length of time rates remained stable at the level ultimately
reached.




















                                     -20-<PAGE>
<TABLE>
An interest-sensitivity table showing all  major interest sensitive asset  and liability categories for  the
time intervals indicated and cumulative "gaps" for each interval is set forth on the following table.

   <CAPTION>

                 INTEREST RATE                                      December 31, 1996
              SENSITIVITY TABLE (1)              Interest-sensitive (days)
                                                                                1-5       >5
    ($ in thousands)                              1-90     91-180   181-365    Years    Years     Total
                                                  ----     ------   -------    -----    -----     -----
   <S>                                            <C>      <C>      <C>        <C>      <C>       <C> 
   Interest-earning assets:
    Commercial and industrial loans             $ 20,528     5,928   14,293     29,064  17,585     87,398
    Real estate mortgage loans                     1,475     4,407    9,481     14,625  13,434     43,422
    Real estate construction loans                 6,295       ---      ---        ---     ---      6,295
    Loans to individuals                          19,367     2,828    5,242     29,150   1,855     58,442
                                                --------   -------  -------    ------- -------    -------
      Total loans, net of unearned income (2)   $ 47,665    13,163   29,016     72,839  32,874    195,557
                                                --------   -------  -------    ------- -------    -------

   Federal funds sold                           $  1,910       ---      ---        ---     ---      1,910
   Securities available for sale                  24,587     9,250    2,750     13,300  12,647     62,534
   Securities held to maturity                    21,265    16,800    7,175     38,548  24,922    108,710
   Mortgage loans held for sale                      516       ---      ---        ---     ---        516
                                                --------   -------  -------    ------- -------    -------
      Total interest-earning assets             $ 95,943    39,213   38,941    124,687  70,443    369,227
                                                ========   =======  =======    ======= =======    =======

   Interest-bearing liabilities:
    Interest-bearing demand deposits            $ 73,804       ---      ---        ---     ---     73,804
    Savings deposits                              48,164       ---      ---        ---     ---     48,164
    Time deposits                                 42,042    26,977   52,905     46,455     141    168,520
    Other borrowings                                 627       ---      ---        ---     ---        627
                                                --------   -------  -------    ------- -------        ---
                                                                                                  -------
      Total interest-bearing liabilities        $164,637    26,977   52,905     46,455     141    291,115
                                                ========   =======  =======    ======= =======    =======
   Cumulative ratio of interest-
    sensitive assets to interest-
    sensitive liabilities                           0.58      0.71     0.71       1.03    1.27       1.27
                                                ========   =======  =======    ======= =======    =======

   Cumulative interest-sensitivity gap          $(68,694)  (56,458) (70,422)     7,810  78,112     78,112
                                                ========   =======  =======    ======= =======    =======

(1)  The Company  is sensitive to  interest rate changes,  as liabilities  generally reprice or  mature
     before interest-earning  assets.  The  above  gap  table  reflects  the  Company's  rate-sensitive
     position at December 31,  1996, and is not necessarily  reflective of its position  throughout the
     year.   The carrying amounts  of interest-rate sensitive assets  and liabilities are  presented in
     the  periods in  which  they  reprice to  market  rates  or mature  and  are  summed to  show  the
     interest-rate sensitivity gap.
(2)  Excludes nonaccrual loans.

</TABLE>

                                                    -21-<PAGE>
<TABLE>
 II. INVESTMENT PORTFOLIO

     A.   BOOK VALUE OF INVESTMENTS

          The amortized  costs and fair  values of securities  available for sale  as of December  31, 1996,
          1995 and 1994 were as follows:

          <CAPTION>
                                                                           December 31,
                                                             1996              1995              1994

                                                      AMORTIZED   FAIR  AMORTIZED   FAIR  AMORTIZED   FAIR
             ($ in thousands)                           COSTS    VALUES   COSTS    VALUES   COSTS    VALUES
                                                      ---------  ------ ---------  ------ ---------  ------
             <S>                                      <C>        <C>    <C>        <C>    <C>        <C>
             Securities available for sale:
              U.S. Treasury                             $ 8,740   8,790    14,991  15,322     5,497   5,237 
              U.S. Government agencies and                                                
               corporations                              33,840  33,640    42,586  42,809    26,887  24,942 
              States and political subdivisions           8,868   8,619     7,613   7,567       ---     --- 
              Mortgage-backed securities (1)              4,568   4,452     4,748   4,645     4,802   4,402 
              Other securities                            7,074   7,033     5,505   5,527     1,686   1,638 
                                                        -------  ------    ------  ------    ------  ------ 
                 Total securities available for sale    $62,910  62,534    75,443  75,870    38,872  36,219 
                                                        =======  ======    ======  ======    ======  ====== 

          The amortized costs  of securities held to maturity as of December 31, 1996, 1995 and 1994 were as
          follows:

          <CAPTION>
                                                                                  December 31,

             ($ in thousands)                                            1996         1995         1994
                                                                         ----         ----         ----
             <S>                                                         <C>          <C>          <C>
             Securities held to maturity:
              U.S. Treasury                                             $ 11,547       19,330        35,317 
              U.S. Government agencies and corporations                   54,804       49,938        66,192 
              States and political subdivisions                           34,144       36,428        38,482 
              Mortgage-backed securities (1)                                 767          961         1,147 
              Other securities                                             7,448        5,108         6,874 
                                                                        --------      -------       ------- 
                 Total securities held to maturity                      $108,710      111,765       148,012 
                                                                        ========      =======       ======= 

          (1)  The majority  of Mortgage-backed Securities  and Collateralized Mortgage  Obligations held at
               December  31, 1996  were  backed by  U.S.  agencies.   Certain  holdings are  required to  be
               periodically subjected to the  Financial Institution Examination Council's (FFIEC)  high risk
               mortgage security test.   These tests address  possible fluctuations in the average  life and
               price sensitivity which  are the primary risks  associated with this type of  security.  Such
               tests are usually subject to regulatory review.

          Except for U.S. Government securities, the Company has no securities  with any issuer that exceeds
          10% of stockholders' equity.
</TABLE>
                                                    -22-<PAGE>
<TABLE>
B.   MATURITIES AND ASSOCIATED YIELDS

     The following  table presents  the  maturities for  those securities  available for  sale  and held  to
     maturity as of December 31, 1996 and weighted average yield for each range of maturities.

     <CAPTION>
                                                              Maturities and Yields
                                                               December 31, 1996

       ($ in thousands except for % data) < 1 Year 1-5 Years 5-10 Years > 10 Years   None     Total
                                          -------- --------- ---------- ----------   ----     -----
       <S>                                <C>      <C>       <C>        <C>          <C>      <C>
       Available for Sale
       ------------------
        U.S. Treasury                      $ 2,006    3,339     3,445        ---      ---    $ 8,790 
                                              6.99%    6.87%     6.06%       ---      ---       6.58%
        U.S. Agencies                        3,442   16,344    13,363        491      ---     33,640 
                                              5.02%    5.99%     7.01%      7.41%     ---       6.32%
        Mortgage-backed securities             315       28     2,896      1,213      ---      4,452 
                                              6.06%    7.24%     5.99%      5.86%     ---       5.97%
        Taxable Securities                     ---      ---     1,557        806      ---      2,363 
                                               ---      ---      6.67%      7.63%     ---       6.98%
        Nontaxable Securities                  ---      351     4,906        999      ---      6,256 
                                               ---     6.15%     6.95%      7.20%     ---       6.95%
        Corporate                            1,001    2,214     1,487      1,523      ---      6,225 
                                              5.58%    6.39%     6.79%      7.07%     ---       6.53%
        Other securities                       ---      ---       ---        ---      808        808 
                                               ---      ---       ---        ---     7.03%      7.03%
                                            ------   ------    ------     ------   ------    ------- 
            Total                            6,764   22,276    27,654      5,032      808     62,534 
                                              5.73%    6.16%     6.74%      6.91%    7.03%      6.24%
                                            ======   ======    ======     ======   ======    ======= 
       Held To Maturity
       ----------------
        U.S. Treasury                        5,003    4,022     2,522        ---      ---     11,547 
                                              6.08%    4.91%     5.58%       ---      ---       5.56%
        U.S. Agencies                       10,598   32,732    10,974        500      ---     54,804 
                                              5.15%    6.02%     6.73%      8.07%     ---       6.02%
        Mortgage-backed securities             ---      394       373        ---      ---        767 
                                               ---     8.00%     7.97%       ---      ---       7.99%
        Taxable Securities                     210      605     1,329        495      ---      2,639 
                                              8.47%    6.48%     6.97%      7.45%     ---       7.07%
        Nontaxable Securities                2,571   13,519    13,110      2,305      ---     31,505 
                                              9.00%    7.67%     7.67%      8.30%     ---       7.79%
        Corporate                              251    3,527     1,961        460      ---      6,199 
                                              8.05%    6.49%     7.15%      7.45%     ---       6.83%
        Other securities                       148      694       210        197      ---      1,249 
                                              7.52%    5.87%     9.41%      8.99%     ---       7.16%
                                            ------   ------    ------     ------   ------    ------- 
            Total                           18,781   55,493    30,479      3,957      ---    108,710 
                                              6.02%    6.39%     7.08%      8.10%     ---       6.45%
                                            ======   ======    ======     ======   ======    =======

(1)  Rates shown represent weighted average yield on a fully taxable basis.  
</TABLE>
                                                    -23-<PAGE>

III. LOAN PORTFOLIO
     --------------

     The Company  concentrates  its  lending  activities  in  commercial  and
     industrial loans,  real  estate  mortgage  loans  both  residential  and
     business, and loans to individuals.  The following tables set  forth (i)
     a  comparison of the Company's loan portfolio by major category of loans
     as  of the  dates indicated  and (ii)  the maturities and  interest rate
     sensitivity of the loan portfolio at December 31, 1996.

     A.   TYPES OF LOANS

                                                 December 31,
        ($ in thousands)            1996     1995     1994    1993     1992
                                    ----     ----     ----    ----     ----
        Commercial and industrial
         loans                    $ 87,519  59,609   59,213  67,359   69,984 
        Real estate mortgage
         loans                      43,917  45,589   44,447  40,236   42,771 
        Real estate construction
         loans                       6,295   6,007    5,643   3,967    4,062 
        Loans to individuals        60,991  56,920   52,031  43,084   37,349 
                                  -------- -------  ------- -------  ------- 
         Total loans               198,722 168,125  161,334 154,646  154,166 

        Less unearned income        (2,549) (2,307)  (2,494) (1,907)  (1,284)
                                  -------- -------  ------- -------  ------- 
         Total loans, net of
          unearned income          196,173 165,818  158,840 152,739  152,882 
                                                                    
        Less allowance for loans
         losses                     (2,575) (2,625)  (2,551) (2,583)  (2,327)
                                  -------- -------  ------- -------  ------- 
         Total loans, net         $193,598 163,193  156,289 150,156  150,555 
                                  ======== =======  ======= =======  ======= 

     B.   MATURITIES AND INTEREST RATE SENSITIVITIES

                                               December 31, 1996

                                                          After
         ($ in thousands)           <1 Year   1-5 Years  5 Years     Total
                                    -------   ---------  -------     -----
         Commercial and
          industrial                $41,255     29,366    16,898     87,519 
         Real estate
          construction                6,295        ---       ---      6,295 
         Less loans with
          predetermined interest
          rates                      (8,640)    (9,616)  (14,443)   (32,699)
                                    -------    -------   -------    ------- 
         Loans with adjustable
          rates                     $38,910     19,750     2,455     61,115 
                                    =======    =======   =======    ======= 







                                     -24-<PAGE>

     C.   RISK ELEMENTS

          1.   Nonaccrual, Past Due and Restructured Loans

               The following table presents  aggregate amounts for nonaccrual
               loans, restructured loans,  other real estate  owned, net  and
               accruing loans which are contractually past due ninety days or
               more as to interest or principal payments.

                                                    December 31,
         ($ in thousands)                1996    1995   1994    1993   1992
                                         ----    ----   ----    ----   ----
         Nonaccrual loans:
           Commercial and industrial    $  121     270    ---     710    483
           Real estate mortgage            495     418    390   1,123    884
           Real estate construction        ---     ---    ---     ---    ---
           Loans to individuals            ---      30     30      31     23
                                        ------   -----  -----   -----  -----
                                        $  616     718    420   1,864  1,390
                                        ------   -----  -----   -----  -----
         Restructured loans:
           Commercial and industrial       ---     ---    229     598    ---
                                        ------   -----  -----   -----  -----
          Total nonperforming loans     $  616     718    649   2,462  1,390
         Other real estate owned, net      474     762  1,150     225    837
                                        ------   -----  -----          -----
          Total nonperforming assets    $1,090   1,480  1,799   2,687  2,227
                                        ======   =====  =====   =====  =====
         Accruing loans past due 90
         days or more:
           Commercial and industrial    $   14      11      4      45    144
           Real estate mortgage            252     250    219     198    377
           Real estate construction        ---     ---     87     243    237
           Loans to individuals            192     313    180     128    144
                                        ------   -----  -----   -----  -----
                                        $  458     574    490     614    902
                                        ======   =====  =====   =====  =====


               The effect of  nonaccrual and restructured  loans on  interest
               income is presented below:

          ($ in thousands)                            1996    1995     1994
                                                      ----    ----     ----
          Scheduled interest:
            Nonaccrual loans                          $ 68      59      38  
            Restructured loans                         ---     ---      19  
                                                      ----    ----    ----  
           Total scheduled interest                   $ 68      59      57  
                                                      ----    ----    ----  
          Recorded interest:
            Nonaccrual loans                          $ 24       5       1  
            Restructured loans                         ---     ---       9  
                                                      ----    ----    ----  
           Total recorded interest                    $ 24       5      10  
                                                      ====    ====    ====  




                                     -25-<PAGE>

               Interest is recognized on the cash basis for all loans carried
               in  nonaccrual   status.    Loans  generally   are  placed  in
               nonaccrual status when the collection of principal or interest
               is ninety days or more past due, unless the obligation is both
               well-secured and in the process of collection.

          2.   Potential Problem Loans

               At December 31,  1996, the recorded investment  in loans which
               have been identified as  impaired loans totaled $725,000.   Of
               this  amount,  $354,000 related  to  loans  with no  valuation
               allowance and  $371,000 related to loans  with a corresponding
               valuation allowance of $290,000.  For the year-ended  December
               31, 1996, the  average recorded investment  in impaired  loans
               was approximately  $800,000  and  the  total  interest  income
               recognized on impaired loans was $33,000 of which $23,000  was
               recognized on a cash basis.

               At December 31, 1995,  the recorded investment in  loans which
               have  been identified as impaired loans  totaled $837,000.  Of
               this  amount,  $133,000 related  to  loans  with no  valuation
               allowance and  $704,000 related to loans  with a corresponding
               valuation allowance of $419,000.   For the year ended December
               31, 1995, the  average recorded investment  in impaired  loans
               was approximately  $906,000,  and the  total  interest  income
               recognized on impaired loans  was $47,000 of which $5,000  was
               recognized on a cash basis.  The balance  of impaired loans at
               January 1,  1995 totaled approximately $812,000.   The initial
               adoption  of SFAS No. 114  did not require  an increase to the
               Company's allowance for loan  losses.  The impact of  SFAS No.
               114,  as  amended  by SFAS  No.  118,  was  immaterial to  the
               Company's consolidated financial statements as of and for  the
               year ended December 31, 1995.

          3.   Foreign Outstandings

               At December 31,  1996, 1995  and 1994, there  were no  foreign
               outstandings.

          4.   Loan Concentrations

               The  Company  does a  general  banking  business, serving  the
               commercial, agricultural  and personal  banking  needs of  its
               customers.  NBB's trade territory, commonly referred to as the
               New River  Valley, consists of Montgomery  and Giles Counties,
               Virginia and  portions of adjacent counties.   NBB's operating
               results are closely correlated with the economic trends within
               this area which are,  in turn, influenced by the  area's three
               largest  employers, Virginia  Polytechnic Institute  and State
               University,  Montgomery  County Schools  and Hoechst-Celanese.
               Other  industries  include a  wide  variety  of manufacturing,
               retail  and   service  concerns.    Most   of  BTC's  business
               originates from the communities of Tazewell and Bluefield  and
               other communities  in Tazewell County, Virginia  and in Mercer
               County,  West  Virginia.    BTC's  service  area  has  largely
               depended  on the  coal  mining industry  and  farming for  its
               economic  base.     In  recent  years,   coal  companies  have
               mechanized and reduced  the number of  persons engaged in  the


                                     -26-<PAGE>

               production  of  coal.   There are  still  a number  of support
               industries  for  the coal  mining  business  that continue  to
               provide  employment in  the area.   Additionally,  several new
               businesses have been  established in the  area and  Bluefield,
               West  Virginia  has begun  to  emerge  as a  regional  medical
               center.  The  ultimate collectibility of  the loan  portfolios
               and the  recovery  of  the  carrying  amounts  of  repossessed
               property are  susceptible to changes in  the market conditions
               of these areas.

               At  December 31, 1996 and 1995,  approximately $71 million and
               $52  million,   respectively,  of  the  loan   portfolio  were
               concentrated  in  commercial  real  estate.    This represents
               approximately 36%  and 34% of  the loan portfolio  at December
               31, 1996 and 1995, respectively.  Included  in commercial real
               estate  at December  31, 1996 and  1995 was  approximately $49
               million and $25  million, respectively, in  loans for  college
               housing and  professional office  buildings.   Loans  for  the
               purpose    of   acquiring   residential   real   estate   were
               approximately $60 million and $56 million at December 31, 1996
               and 1995, respectively.  This represents approximately 31% and
               34%  of  the loan  portfolio at  December  31, 1996  and 1995,
               respectively. Loans primarily  for the  purpose of  purchasing
               automobiles were approximately $29 million and $25 million  at
               December  31, 1996  and 1995,  respectively.   This represents
               approximately 15% of the  loan portfolio at December 31,  1996
               and 1995.

               The Company has established operating policies relating to the
               credit  process and collateral in loan originations.  Loans to
               purchase    real   and   personal   property   are   generally
               collateralized by  the related property and  with loan amounts
               established  based on  certain percentage  limitations of  the
               property's total  stated or appraised value.   Credit approval
               is primarily  a function of  collateral and the  evaluation of
               the creditworthiness  of the  individual  borrower or  project
               based on available financial information.























                                     -27-<PAGE>
 <TABLE>
 IV. SUMMARY OF LOAN LOSS EXPERIENCE
     -------------------------------

     A.   ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

          The following  tabulation shows average loan  balances at the end  of each period;  changes in the
          allowance for  loan losses  arising from  loans charged  off and  recoveries  on loans  previously
          charged off by loan category; and additions to the allowance which have been charged to  operating
          expense:

          <CAPTION>
                                                                            December 31,
          ($ in thousands)                                1996       1995       1994      1993       1992
                                                          ----       ----       ----      ----       ----
          <S>                                             <C>        <C>        <C>       <C>        <C> 
          Average loans outstanding                     $177,419    159,920   152,976    149,027   153,487 
                                                        ========    =======   =======    =======   ======= 

          Balance at beginning of year                     2,625      2,551     2,583      2,327     2,121 

          Charge-offs:
           Commercial and industrial loans                    95         23        72        231       441 
           Real estate mortgage loans                         11          9       192        285       198 
           Real estate construction loans                    ---        ---        53        ---       --- 
           Loans to individuals                              400        259       322        246       406 
                                                        --------    -------   -------    -------   ------- 
           Total loans charged off                           506        291       639        762     1,045 
                                                        --------    -------   -------    -------   ------- 
          Recoveries:
           Commercial and industrial loans                     4         10         7         10        17 
           Real estate mortgage loans                         64         16         4          5       --- 
           Real estate construction loans                    ---        ---       ---        ---       --- 
           Loans to individuals                               57         57        43         50        26 
                                                        --------    -------   -------    -------   ------- 
           Total recoveries                                  125         83        54         65        43 
                                                        --------    -------   -------    -------   ------- 

          Net loans charged off                              381        208       585        697     1,002 
                                                        --------    -------   -------    -------   ------- 
          Additions charged to operations                    331        282       553        953     1,208 
                                                        --------    -------   -------    -------   ------- 
          Balance at end of year                           2,575      2,625     2,551      2,583     2,327 
                                                        ========    =======   =======    =======   ======= 
          Net charge-offs to average loans outstanding      0.21%      0.13%     0.38%      0.47%     0.65%
                                                        ========    =======   =======    =======   =======

          Factors  influencing  management's  judgment in  determining  the  amount  of  the loan  loss
          provision  charged  to  operating  expense include  the  quality  of  the  loan portfolio  as
          determined by management, the historical loan loss experience, diversification as to  type of
          loans in the  portfolio, the amount of secured as compared with unsecured loans and the value
          of underlying  collateral, banking  industry  standards and  averages, and  general  economic
          conditions.
</TABLE>

                                                    -28-<PAGE>
<TABLE>
 B.  ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

     The allowance for loan  losses has been allocated according  to the amount deemed necessary  to provide
     for anticipated losses within the categories of loans for the years indicated as follows:


 <CAPTION>
                                                         December 31,


                       1996                 1995                1994                1993                 1992

                          Percent               Percent             Percent              Percent               Percent
                             of                   of                   of                   of                   of
                          Loans in             Loans in             Loans in             Loans in             Loans in
                            Each                 Each                 Each                 Each                 Each
                          Category             Category             Category             Category             Category
  ($ in        Allowance  to Total  Allowance  to Total  Allowance  to Total  Allowance  to Total  Allowance  to Total
   thousands)    Amount    Loans     Amount     Loans    Amount      Loans      Amount    Loans     Amount      Loans
               ---------  --------  ---------  --------  ---------  --------  ---------  --------  ---------  --------
 <S>           <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C> 

 Commercial
  and
  industrial
  loans         $  403     44.04%       411     35.46%      679      36.70%      860      43.56%       873      45.40% 

 Real estate
  mortgage
  loans            305     22.10%       363     27.12%      364      27.55%      373      26.02%       416      27.74% 

 Real estate
  construction
  loans             51      3.17%       100      3.57%       37       3.50%       54       2.56%        50       2.63% 

 Loans to                                  
  individuals      504     30.69%       271     33.85%      569      32.25%      685      27.86%       567      24.23% 

 Unallocated     1,312                1,480                 902                  611                   421
                ------               ------              ------               ------                ------  

                $2,575    100.00%     2,625    100.00%    2,551     100.00%    2,583     100.00%     2,327     100.00% 
                =======              ======              ======               ======                ======  




 </TABLE>






                                                    -29-<PAGE>

V.   DEPOSITS
     --------

     A.   AVERAGE AMOUNTS OF DEPOSITS AND AVERAGE RATES PAID

          Average  amounts and average  rates paid  on deposit  categories in
          excess of 10% of average total deposits are presented below:


                                             December 31,

                                1996             1995             1994

                                   Average          Average          Average
                          Average   Rates  Average   Rates   Average  Rates
       ($ in thousands)   Amounts   Paid   Amounts    Paid   Amounts   Paid
                          -------  ------- -------  -------  ------- -------

      Noninterest-bearing
       demand deposits    $ 41,997   ---     38,833    ---    36,724    ---  

      Interest-bearing
       demand deposits      76,017  2.87%    77,545   3.03%   77,182   2.56% 

      Savings deposits      49,783  3.31%    54,698   3.29%   67,905   3.85% 

      Time deposits        168,141  5.46%   159,185   5.35%  143,356   4.23% 
                          --------          -------          -------

       Average total
        deposits          $335,938  4.43%   330,261   4.35%  325,167   3.69% 
                          ========          =======          =======


     B.   TIME DEPOSITS OF $100,000 OR MORE

          The  following table  sets forth  time certificates of  deposit and
          other time deposits of $100,000 or more:


                                            DECEMBER 31, 1996

                                       Over 3      Over 6
                               3       Months      Months
                             Months   Through 6  Through 12  Over 12
      ($ in thousands)      or Less    Months      Months    Months   Total
                            -------   ---------  ----------  -------  -----
      Certificates of
       deposit              $11,314     3,431      12,682     6,322   33,749

      Other time deposits       292       105         ---     3,268    3,665
                            -------    ------     -------    ------   ------

        Total time
         deposits of
         $100,000 or more   $11,606     3,536      12,682     9,590   37,414
                            =======    ======     =======    ======   ======






                                     -30-<PAGE>

 VI. RETURN ON EQUITY AND ASSETS
     ---------------------------

     The ratio of  net income to average stockholders' equity  and to average
     total assets, and certain other ratios are presented below:


                                                         December 31,

                                                   1996      1995     1994
                                                   ----      ----     ----

             Return on average assets               1.58%     1.46%    1.43%
             Return on average equity              12.37%    12.08%   12.51%
             Dividend payout ratio                 37.55%    37.32%   37.13%
             Average equity to average assets      12.75%    12.08%   11.46%


Item 2.  Properties
- -------------------

 Bankshares' headquarters, including  the Main Office of  NBB, are located at
100 South Main Street, Blacksburg, Virginia.   In addition to the Main Office
location, NBB owns six branch  offices: two in the Town of Blacksburg; one in
the  Town of  Christiansburg; one in  Montgomery County;  one in  the Town of
Pearisburg; and the sixth in  the Town of Pembroke.  An additional  branch in
the Rich Creek area of Giles County is expected to open in the second quarter
of 1997.  NBB leases office space  near the Main Office which is occupied  by
NBB's trust, marketing, audit, compliance and credit review departments.   An
additional  property was  acquired in 1996  to provide  for additional office
space, reducing the need for leased properties.  

 Bank of  Tazewell County  owns the  land and  building of  six of  its seven
offices.  The bank leases the land and building for its seventh office.   The
Main Office is located at Main Street, Tazewell, Virginia.   Three additional
branches are located in Tazewell,  one in North Tazewell and two  are located
in Bluefield, Virginia.  Management believes that its existing facilities are
adequate to meet present needs and any anticipated growth.

 NBB owns all its computer and data processing hardware  and is a licensee of
the  software it  utilizes.   BTC  also owns  all of  its  computer and  data
processing hardware  and is a  licensee of  the software it  utilizes.   This
allows  each  bank   to  perform  its  data  processing  functions  in-house.
Management  anticipates  that  with  the  constantly  changing  technological
environment that significant future capital expenditures will be necessary.

Item 3.  Legal Proceedings
- --------------------------

 Bankshares,  NBB  nor BTC  are  currently involved  in any  material pending
legal  proceedings, other  than routine  litigation  incidental to  NBB's and
BTC's banking business.

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

 There  were no matters  submitted to a vote  of security  holders during the
fourth quarter of the year ended December 31, 1996.



                                     -31-<PAGE>

                     EXECUTIVE OFFICERS OF THE REGISTRANT
                     ------------------------------------


Pursuant  to General Instruction  G(3) of  Form 10-K,  the following  list is
included  as an  unnumbered item in  Part I of  this report in  lieu of being
included in the Proxy Statement for the Annual Meeting of  Stockholders to be
held on April 8, 1997.

The following  is a  list of  names  and ages  of all  executive officers  of
Bankshares;  their terms  of office  as officers;  the positions  and offices
within   Bankshares  held  by  each  officer;  and  each  person's  principal
occupation or employment during the past five years.


                                                         YEAR ELECTED AN
         NAME          AGE  OFFICES AND POSITIONS HELD   OFFICER/DIRECTOR
    --------------     ---  --------------------------   ----------------

    James G. Rakes      52  President and Chief                 1986
                             Executive Officer, National
                             Bankshares, Inc.; and
                             President and Chief
                             Executive Officer of The
                             National Bank of Blacksburg
                             since 1983.

    F. Brad Denardo     44  Corporate Officer, National         1989
                             Bankshares, Inc.; and
                             Executive Vice President
                             since 1989 and Senior Vice
                             President - Loans since 1985
                             of The National Bank of
                             Blacksburg.

    Marilyn B. Buhyoff  48  Secretary & Counsel,                1989
                             National Bankshares, Inc.;
                             and Senior Vice President -
                             Administration since 1992,
                             Vice President/Administra-
                             tion since 1990 and
                             Personnel Officer since 1987
                             of The National Bank of
                             Blacksburg.

    Joan C. Nelson      46  Treasurer, National                 1993
                             Bankshares, Inc.; and
                             Cashier since 1993, Senior
                             Vice President/ Operations
                             since 1989 and Vice
                             President/Operations since
                             1986 of the National Bank of
                             Blacksburg.

The  executive officers  listed  above  have  served  Bankshares  and/or  its
subsidiaries  in the  aforementioned  executive capacity  for  the past  five
years.





                                     -32-<PAGE>

                                   PART II
                                   -------


Item 5.  Market for Registrant's Common Equity and Related
Stockholder Matters
- ----------------------------------------------------------

 There  is  no  established  trading   market  for  the  stock   of  National
Bankshares,  Inc.  As of  March 14, 1997, the total  number of holders of the
Registrant's common stock was 1,184.

 Information concerning Market  Price and Dividend  Data is  set forth  under
"Common  Stock  Information and  Dividends" on  page  13 of  Bankshares' 1996
Annual Report to Stockholders and is incorporated herein by reference.


Item 6.  Selected Financial Data
- --------------------------------

 The  table entitled  "Selected  Consolidated Financial  Data"  on page  7 of
Bankshares'  1996 Annual  Report to  Stockholders is  incorporated  herein by
reference.


Item  7.   Management's Discussion  and Analysis  of Financial  Condition and
Results of Operations
- -----------------------------------------------------------------------------

 The  information contained under  "Management's Discussion  and Analysis" on
pages  8 through  17 of  Bankshares' 1996  Annual Report  to Stockholders  is
incorporated herein by reference.


Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------

 The following consolidated  financial statements  of the Registrant  and the
Independent Auditors' Report set forth on pages 19 through 43  of Bankshares'
1996 Annual Report to Stockholders are incorporated herein by reference:

 1.  Independent Auditors' Report

 2.  Consolidated Balance Sheets - December 31, 1996 and 1995

 3.  Consolidated  Statements of Income - Years Ended December 31, 1996, 1995
     and 1994

 4.  Consolidated Statements of Changes in Stockholders' Equity - Years Ended
     December 31, 1996, 1995 and 1994

 5.  Consolidated Statements of Cash  Flows - Years Ended December  31, 1996,
     1995 and 1994

 6.  Notes to Consolidated Financial Statements - December 31, 1996, 1995 and
     1994




                                     -33-<PAGE>

Item 9.   Changes  In and Disagreements  With Accountants  on Accounting  and
Financial Disclosure
- -----------------------------------------------------------------------------

 None.


                                   PART III
                                   --------


Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

 Executive Officers of Bankshares  as of December 31, 1996 are listed on page
32 herein.

 Information with respect  to the directors  of Bankshares  is set out  under
the caption "Election of Directors" on pages 2 through 4 of Bankshares' Proxy
Statement dated March 14,  1997, which information is incorporated  herein by
reference.


Item 11.  Executive Compensation
- --------------------------------

 The information set  forth under "Executive Compensation" on pages 5 through
9 of Bankshares' Proxy Statement dated March 14, 1997 is  incorporated herein
by reference.


Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

 The information set forth under  "Voting Securities and Stock  Ownership" on
page 1 and under "Election of Directors" on pages 2 through 4 of  Bankshares'
Proxy Statement dated March 14, 1997 is incorporated herein by reference.


Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

 The  information  contained under  "Certain  Transactions With  Officers and
Directors"  on page 11 through 12  of Bankshares' Proxy Statement dated March
14, 1997 is incorporated herein by reference.















                                     -34-<PAGE>

                                   PART IV
                                   -------


Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K
- -------------------------------------------------------------------------

 (a) The following documents are filed as part of this report:


                                                        1996 Annual Report   
                                                     To Stockholders Page(s)*

     1.   Financial Statements:
          --------------------

          Independent Auditors' Report                          19           

          Consolidated Balance Sheets -
            December 31, 1996 and 1995                          20           

          Consolidated Statements of
            Income - Years ended December 
            31, 1996, 1995 and 1994                             21           

          Consolidated Statements of Changes
            in Stockholders' Equity - Years 
            ended December 31, 1996, 1995 and
            1994                                                22           

          Consolidated Statements of Cash
            Flows - Years ended December 31,
            1996, 1995 and 1994                                 23           

          Notes to Consolidated 
            Financial Statements - December
            31, 1996, 1995 and 1994                            24-43         


     2.   Financial Statement Schedules:
          -----------------------------

          Independent Auditor's Report of
            Cook & Associates, LLP covering
            the financial statements of Bank
            of Tazewell County as of and for
            the years ended December 31, 1995
            and 1994, is filed as an Exhibit 
            and is incorporated by reference
            herein.                                          Exhibit 99      





*    Incorporated  by reference from the  indicated pages of  the 1996 Annual
     Report to Stockholders.



                                     -35-<PAGE>

     3.   Exhibits:
          --------

                                                             PAGE NO. IN
             EXHIBIT NO.           DESCRIPTION            SEQUENTIAL SYSTEM
             -----------           -----------            -----------------

                 3(i)    Articles of Incorporation, as   (incorporated
                         amended, of National            herein by
                         Bankshares, Inc.                reference to
                                                         Exhibit 3(a) of
                                                         the Annual Report on
                                                         Form 10K for 
                                                         fiscal year ended
                                                         December 31, 1993)

                3(ii)    Bylaws, as amended, of National        41
                         Bankshares, Inc.

                 4(i)    Specimen copy of certificate    (incorporated 
                         for National Bankshares, Inc.   herein by 
                         common stock, $2.50 par value   reference to
                                                         Exhibit 4(a) of 
                                                         the Annual Report on
                                                         Form 10K for 
                                                         fiscal year ended
                                                         December 31, 1993)

                 4(i)    Article Four of the Articles of (incorporated 
                         Incorporation of National       herein by 
                         Bankshares, Inc. included in    reference to
                         Exhibit No. 3(a))               Exhibit 4(b) of 
                                                         the Annual Report on
                                                         Form 10K for 
                                                         fiscal year ended
                                                         December 31, 1993)
              10(ii)(B)  Computer software license       (incorporated 
                         agreement dated June 18, 1990,  herein by 
                         by and between Information      reference to
                         Technology, Inc. and The        Exhibit 10(e) of 
                         National Bank of Blacksburg     the Annual Report on
                                                         Form 10K for 
                                                         fiscal year ended
                                                         December 31, 1992)

             *10(iii)(A) Employment Agreement dated      (incorporated 
                         January 1, 1992, by and between herein by 
                         National Bankshares, Inc. and   reference to
                         James G. Rakes                  Exhibit 10(a) of 
                                                         the Annual Report on
                                                         Form 10K for 
                                                         fiscal year ended
                                                         December 31, 1992)

             *10(iii)(A) Capital Accumulation Plan       (incorporated 
                         (included in Exhibit No. 10(a)) herein by 
                                                         reference to
                                                         Exhibit 10(b) of 
                                                         the Annual Report on
                                                         Form 10K for 
                                                         fiscal year ended
                                                         December 31, 1992)


                                     -36-<PAGE>


                                                             PAGE NO. IN
             EXHIBIT NO.           DESCRIPTION            SEQUENTIAL SYSTEM
             -----------           -----------            -----------------
             *10(iii)(A) Employee Lease Agreement dated  (incorporated 
                         May 7, 1992, by and between     herein by 
                         National Bankshares, Inc. and   reference to
                         The National Bank of Blacksburg Exhibit 10(c) of 
                                                         the Annual Report on
                                                         Form 10K for 
                                                         fiscal year ended
                                                         December 31, 1992)

                13(i)    1996 Annual Report to                  53
                         Stockholders (such Report,
                         except to the extent
                         incorporated herein by
                         reference, is being furnished
                         for the information of the
                         Commission only and is not
                         deemed to be filed as part of
                         this Report on Form 10-K)

                21(i)    Subsidiaries of National               107
                         Bankshares, Inc.

                  27     Financial Data Schedule                108

                  99     Independent Auditor's Report of        109
                         Cook & Associates, LLP on
                         financial statements of Bank of
                         Tazewell County as of and for
                         the years ended December 31,
                         1995 and 1994

*    Indicates  a management  contract or  compensatory plan  required  to be
     filed herein.

 (b) Reports on Form 8-K filed during the last quarter of  the period covered
     by this report:
     ------------------------------------------------------------------------

     None.

 (c) Exhibits required by Item 601 of Regulation S-K:
     -----------------------------------------------

     See Item 14(a)3 above.

 (d) Financial Statement Schedules required by Regulation S-X:
     --------------------------------------------------------

     See Item 14(a)2 above.










                                     -37-<PAGE>

                                  SIGNATURES
                                  ----------

 Pursuant  to the  requirements of  Section  13 or  15(d)  of the  Securities
Exchange Act of 1934, National  Bankshares, Inc. has duly caused this  report
to be signed on its behalf by the undersigned, thereunto duly authorized.

                                   NATIONAL BANKSHARES, INC.

                           BY:     /s/James G. Rakes
                                   ------------------------------
                                   James G. Rakes, President 
                                   and Chief Executive Officer

                         DATE:     March 28, 1997
                                   ------------------------------

                           BY:     /s/Joan C. Nelson
                                   ------------------------------
                                   Joan C. Nelson            
                                   Treasurer

                         DATE:     March 28, 1997
                                   ------------------------------

 Pursuant to  the requirements of the  Securities Exchange Act of  1934, this
report has been signed by  the following persons on behalf of  the Registrant
and in the capacities and on the date indicated.

      NAME                      DATE           TITLE
      ----                      ----           -----

      /s/C. L. Boatwright       March 28, 1997 Director and Vice
      ------------------------  -------------- Chairman of the Board
      C. L. BOATWRIGHT
      /s/T. C. Bowen, Jr.       March 28, 1997 Director
      ------------------------  --------------
      T. C. BOWEN, JR.      
      /s/A. A. Crouse           March 28, 1997 Director
      ------------------------  --------------
      A. A. CROUSE          
      /s/R. E. Christopher, Jr. March 27, 1997 Director and Chairman of
      ------------------------  -------------- the Board
      R. E. CHRISTOPHER, JR.
      /s/R. E. Dodson           March 28, 1997 Director
      ------------------------  --------------
      R. E. DODSON
                                               Director
      ------------------------  -------------- 
      P. A. DUNCAN                          
      /s/W. T. Peery            March 28, 1997 Director
      ------------------------  --------------
      W. T. PEERY
      /s/J. G. Rakes            March 28, 1997 President and Chief
      ------------------------  -------------- Executive Officer -
      J. G. RAKES                              National Bankshares, Inc.

      /s/J. R. Stewart          March 27, 1997 Director
      ------------------------  --------------
      J. R. STEWART


                                     -38-<PAGE>

                              INDEX TO EXHIBITS
                              -----------------


                                                         PAGE NO. IN
      EXHIBIT NO.             DESCRIPTION             SEQUENTIAL SYSTEM
      -----------             -----------             -----------------

          3(i)     Articles of Incorporation, as    (incorporated
                   amended, of National Bankshares, herein by
                   Inc.                             reference to
                                                    Exhibit 3(a) of
                                                    the Annual Report on
                                                    Form 10K for 
                                                    fiscal year ended
                                                    December 31, 1993)

         3(ii)     Bylaws, as amended of National            41
                   Bankshares, Inc.

          4(i)     Specimen copy of certificate for (incorporated 
                   National Bankshares, Inc. common herein by 
                   stock, $2.50 par value           reference to
                                                    Exhibit 4(a) of 
                                                    the Annual Report on
                                                    Form 10K for 
                                                    fiscal year ended
                                                    December 31, 1993)

          4(i)     Article Fourth of the Articles   (incorporated 
                   of Incorporation of National     herein by 
                   Bankshares, Inc. included in     reference to
                   Exhibit No. 3(a))                Exhibit 4(b) of 
                                                    the Annual Report on
                                                    Form 10K for 
                                                    fiscal year ended
                                                    December 31, 1993)

       10(ii)(B)   Computer software license        (incorporated 
                   agreement dated June 18, 1990,   herein by 
                   by and between Information       reference to
                   Technology, Inc. and The         Exhibit 10(e) of 
                   National Bank of Blacksburg      the Annual Report on
                                                    Form 10K for 
                                                    fiscal year ended
                                                    December 31, 1992)

      *10(iii)(A)  Employment Agreement dated       (incorporated 
                   January 1, 1992, by and between  herein by 
                   National Bankshares, Inc. and    reference to
                   James G. Rakes                   Exhibit 10(a) of 
                                                    the Annual Report on
                                                    Form 10K for 
                                                    fiscal year ended
                                                    December 31, 1992)









                                     -39-<PAGE>


                                                         PAGE NO. IN
      EXHIBIT NO.             DESCRIPTION             SEQUENTIAL SYSTEM
      -----------             -----------             -----------------

      *10(iii)(A)  Capital Accumulation Plan        (incorporated 
                   (included in Exhibit No. 10(a))  herein by 
                                                    reference to
                                                    Exhibit 10(b) of 
                                                    the Annual Report on
                                                    Form 10K for 
                                                    fiscal year ended
                                                    December 31, 1992)

      *10(iii)(A)  Employee Lease Agreement dated   (incorporated 
                   May 7, 1992, by and between      herein by 
                   National Bankshares, Inc. and    reference to
                   The National Bank of Blacksburg  Exhibit 10(c) of 
                                                    the Annual Report on
                                                    Form 10K for 
                                                    fiscal year ended
                                                    December 31, 1992)

         13(i)     1996 Annual Report to                     53
                   Stockholders (such Report,
                   except to the extent
                   incorporated herein by
                   reference, is being furnished
                   for the information of the
                   Commission only and is not
                   deemed to be filed as part of
                   this Report on Form 10-K)

         21(i)     Subsidiaries of National                  107
                   Bankshares, Inc.

           27      Financial Data Schedule                   108

           99      Independent Auditor's Report of           109
                   Cook & Associates, LLP on
                   financial statements of Bank of
                   Tazewell County as of and for
                   the years ended December 31,
                   1995 and 1994

*    Indicates  a management  contract or  compensatory  plan required  to be
     filed herein.

















                                     -40-<PAGE>





EXHIBIT NO. 3(ii)
- -----------------






                             AMENDED AND RESTATED

                                    BYLAWS

                                      OF

                           NATIONAL BANKSHARES, INC.

                             BLACKSBURG, VIRGINIA





                           Adopted November 24, 1993
                             Amended May 29, 1996



































                                         -41-<PAGE>


                           ARTICLE I.  SHAREHOLDERS


SECTION 1.1.   Annual Meeting.
               --------------

     The annual  meeting of the  shareholders to  elect directors and  for the
     transaction  of such  other  business as  may  properly come  before  the
     meeting shall be held on  the second Tuesday in April of each year or, if
     such date falls on a legal holiday, the next business day.

SECTION 1.2.   Special Meetings.
               ----------------

     Special  meetings of shareholders  may be called  by the Chairman  of the
     Board of  Directors, the  President  or by  a majority  of  the Board  of
     Directors.  Business transacted at all special meetings shall be confined
     to the purpose(s) stated in the notice.

SECTION 1.3.   Place of Meeting.
               ----------------

     The Board  of Directors (the "Board")  may designate any place  inside or
     outside Virginia for any  annual or special meeting of  the shareholders.
     If no designation is made, the meeting will be at the principal office of
     the Corporation.

SECTION 1.4.   Notice of Meeting.
               -----------------

     Except  as otherwise required by  the Virginia Stock  Corporation Act, as
     now in effect or hereafter from time to time amended (the "Act"), written
     notice stating the  time and location of  the meeting, and, in  case of a
     special  meeting, the purpose(s) of  the meeting, shall  be delivered not
     less than  ten nor more than  sixty days before the  meeting date, either
     personally or  by mail, to each shareholder of record entitled to vote at
     such meeting.  If mailed, the notice will be deemed to be delivered  when
     deposited  in the United States  mail, postage prepaid,  addressed to the
     shareholder at his address as  it appears on the stock transfer  books of
     the Corporation.

SECTION 1.5.   Closing of Transfer Books or Fixing of Record Date.
               --------------------------------------------------

     For the purpose of determining shareholders entitled to notice of or vote
     at  any shareholders' meeting, or any adjournment thereof, or entitled to
     receive  payment of any dividend,  or in order  to determine shareholders
     for any  other proper  purpose, the Board  may close  the stock  transfer
     books for a  stated period  not to  exceed seventy  days.   If the  stock
     transfer books are closed to determine shareholders entitled to notice of
     or  vote at a  shareholders' meeting, such  books shall be  closed for at
     least  ten days immediately  preceding such meeting.   In lieu of closing
     the stock  transfer books, the  Board may  fix in advance  a date  as the
     record date for a determination of shareholders, such date to be not more
     than seventy days, and in case of a shareholders' meeting,  not less than
     ten days,  prior to the date  on which the particular  action requiring a
     determination of shareholders  is to  be taken.   If  the stock  transfer
     books are not closed and no record date is fixed for the determination of

                                         -42-<PAGE>


     shareholders entitled to notice of or vote at a shareholders' meeting, or
     shareholders  entitled to receive payment  of a dividend,  the day before
     the notice  of the meeting is mailed or the  date on which the resolution
     of  the Board  declaring such dividend  is adopted,  as the  case may be,
     shall be  the record  date for  the determination of  shareholders.   Any
     determination of shareholders entitled to vote at a shareholders' meeting
     made as provided in this Section  shall apply to any adjournment thereof,
     unless the  Board fixes  a  new record  date, which  it shall  do if  the
     meeting is adjourned  to a date more  than 120 days after the  date fixed
     for the original meeting.

SECTION 1.6.   Presiding Officer and the Secretary.
               -----------------------------------

     The  Chairman  or  the  President,  or,  in  their  absence,  an  officer
     designated by the Board,  shall preside at all shareholder  meetings, and
     the  Secretary  shall  serve as  secretary.    Otherwise,  a chairman  or
     secretary shall be elected by a majority vote of the shareholders present
     to act in the absence of those officers.

SECTION 1.7.   Voting Lists.
               ------------

     The Secretary or other  person having charge of the stock  transfer books
     of   the  Corporation  shall  make,   at  least  ten   days  before  each
     shareholders' meeting,  a complete list  of the shareholders  entitled to
     vote at such meeting, or any adjournment thereof, with the address of and
     the  number of shares held by each, which  list, for a period of ten days
     prior to such meeting, shall be kept on file at the registered  office of
     the Corporation and shall be subject to inspection  by any shareholder at
     any time during usual business hours, subject to any limitations  on such
     right  provided by the Act  or other provisions of law.   Such list shall
     also be produced and kept open at  the time and place of the meeting  for
     inspection by  any shareholder during the  whole time of the  meeting for
     the purposes thereof.  The original stock  transfer book is "prima facie"
     evidence as  to the shareholders who are entitled to examine such list or
     transfer books or to vote at any shareholders' meeting.

SECTION 1.8.   Quorum.
               ------

     Unless otherwise provided in  the Corporation's Articles of Incorporation
     (the "Articles"), a majority of the outstanding shares of the Corporation
     entitled to vote, represented in person  or by proxy, shall constitute  a
     quorum at a shareholders' meeting.  If less than a quorum is present at a
     meeting, a majority of the shares so  represented may adjourn the meeting
     from time to  time without further notice.  At  such adjourned meeting at
     which a quorum is present or represented, any business may be  transacted
     which   might  have  been  transacted  at  the  original  meeting.    The
     affirmative vote of the majority of the shares represented at the meeting
     and  entitled to  vote on  the subject  matter shall  be the  act  of the
     shareholders, unless the vote of a greater number is required  by the Act
     or the  Articles, and  except  that in  the election  of directors  those
     receiving  the greatest  number of  votes shall  be deemed  elected, even
     though not receiving a majority.




                                         -43-<PAGE>


SECTION 1.9.   Proxies.
               -------

     At all meetings of shareholders, a shareholder may vote by proxy executed
     in writing by the shareholder or by his duly authorized attorney in fact.
     Such proxy  shall be filed with  the Secretary before or  at the meeting.
     No  proxy  shall be  valid  after  eleven months  from  the  date of  its
     execution, unless otherwise provided in the proxy.

SECTION 1.10.  Action by Shareholders Without a Meeting.
               ----------------------------------------

     Any action required to be taken at  a meeting of the shareholders of  the
     Corporation,  or any  action  which may  be  taken at  a  meeting of  the
     shareholders,  may be taken  without a meeting  if a consent  in writing,
     setting  forth  the action  so  taken,  shall be  signed  by  all of  the
     shareholders entitled to vote with respect to the subject matter thereof.

SECTION 1.11.  Shareholder Proposals or Nominations.
               ------------------------------------

     No  business shall be transacted  at any meeting  of shareholders, except
     such business as shall be (a) specified in the notice of meeting given as
     provided in Section 1.4  of this Article I; (b) otherwise  brought before
     the meeting by or at the direction of the Board; or (c) otherwise brought
     before the meeting by a shareholder of record of the Corporation entitled
     to vote at the meeting in compliance with the procedure set forth in this
     Section  1.11.   For  business  to  be  brought before  a  meeting  by  a
     shareholder pursuant to (c) above, the shareholder must have given timely
     notice  in writing to the President of  the Corporation.  To be timely, a
     shareholder's  notice shall be delivered  to, or mailed  and received at,
     the  principal executive offices of  the Corporation not  less than sixty
     days nor more than ninety days  prior to the meeting; provided,  however,
     in  the  event that  less  than  seventy  days'  notice or  prior  public
     disclosure of the  date of the meeting is given  or made to shareholders,
     notice by the shareholder to be timely must be so received not later than
     the close of business  on the tenth day following  the day on which  such
     notice of  the date of  the meeting or  such public disclosure  was made.
     Notice  shall be  deemed to  have been  given more  than seventy  days in
     advance of  an annual meeting  of shareholders  if the annual  meeting is
     called on  the date indicated  by Section 1.1  of this Article  I without
     regard to when public disclosure  thereof is made.  Notice of  actions to
     be brought before a  meeting pursuant to (c) above shall set forth, as to
     each matter the shareholder proposes to  bring before the meeting; (a)  a
     brief  description of  the  business desired  to  be brought  before  the
     meeting  and the reasons for  bringing such business  before the meeting;
     and  (b) as  to  the shareholder  giving  the notice,  (i)  the name  and
     address,  as they appear on the Corporation's books, of such shareholder,
     (ii) the classes and number of shares of the Corporation  which are owned
     of record or  beneficially by  such shareholder, and  (iii) any  material
     interest of such shareholder in such  business other than his interest as
     a  shareholder  of the  Corporation.   Notwithstanding anything  in these
     Bylaws to  the contrary, no business shall  be conducted on a shareholder
     proposal or nomination except in accordance with the provisions set forth
     in  this Section 1.11.  The requirements  of this Section are in addition
     to any other requirements established by law and do not impair the effect
     of the requirements of  Section 1.2 of these Bylaws relating  to business
     permitted  to be  transacted  at  special  shareholders' meetings.    The

                                         -44-<PAGE>


     Chairman  of the  meeting  shall, if  the  facts warrant,  determine  and
     declare to the meeting that any business  was not properly brought before
     the meeting in accordance  with the provision prescribed by  these ByLaws
     and, if he should  so determine, he shall  so declare to the meeting  and
     any such business not so properly brought before the meeting shall not be
     transacted.


                        ARTICLE II.  BOARD OF DIRECTORS

SECTION 2.1.   General Powers.
               --------------

     The  business and  affairs  of  the  Corporation  shall  be  managed  and
     administered by  the Board of Directors.   Except as limited  by the Act,
     all corporate powers shall be vested in and exercised by the Board.

SECTION 2.2.   Number, Tenure and Qualifications.
               ---------------------------------

     The number of directors of the Corporation shall be nine.   The number of
     directors may be increased or decreased from time to time by amendment of
     these Bylaws within  the variable range established by the  Articles.  At
     each annual meeting of shareholders, the number of directors equal to the
     number of the class whose  term expires at the time of such meeting shall
     be elected to  hold office until the third  succeeding annual meeting and
     until their successors shall have been elected and qualify.

     Directors reaching the age of 73  shall be ineligible for renomination to
     the Board of Directors of  the Corporation at the expiration of  the term
     of office during  which the director  becomes 73 years of  age; provided,
     however,  that the  foregoing  clause  shall  not  apply  to  Charles  L.
     Boatwright, T.C. Bowen, Jr., A.  A. Crouse, R. E. Dodson, and  William T.
     Peery.

     SECTION 2.3    Regular Meetings.
                    ----------------

     A  meeting  of the  Board shall  be  held immediately  after  each annual
     meeting of shareholders  without notice  other than that  given by  these
     Bylaws, at  which meeting there shall  be elected at least  a Chairman of
     the Board (the "Chairman"), a President, a Secretary and a Treasurer, who
     shall  hold such offices until  the first meeting  of the Board following
     the  next annual meeting of shareholders and until their successors shall
     be elected and  qualify or  until their earlier  resignation or  removal.
     Regular meetings of the Board shall be held as provided  by resolution of
     the Board.

SECTION 2.4.   Special Meetings.
               ----------------

     Special meetings of the Board may  be called by or at the request  of the
     Chairman, the President or  by a majority  of the Board.   The person  or
     persons calling a special meeting  of the Board may fix any  place inside
     or outside Virginia as the place for holding that special meeting.




                                         -45-<PAGE>


SECTION 2.5.   Action by Directors Without a Meeting; Telephonic Attendance.
               ------------------------------------------------------------

     Any action of  the board, or of any committee of  the Board, may be taken
     without a  meeting if a consent  in writing, setting forth  the action so
     taken, shall be signed by all of  the directors, or by all of the members
     of  the committee,  as the  case may  be.   Directors may  participate in
     meetings of the  Board and committees of the Board  by, and such meetings
     may be  conducted through, the use of any means of communication by which
     all directors participating may simultaneously hear each other during the
     meeting.  Directors so participating are  deemed to be present in  person
     at  the meeting and  will be counted  in determining whether  a quorum is
     present.

SECTION 2.6.   Notice.
               ------

     Notice of any special meeting (which notice need not state the purpose of
     or business to  be conducted at  the meeting) shall  be given by  written
     notice  delivered personally or mailed  to each director  at his business
     address, or  by  telephone,  facsimile or  telegram.   If  notice  is  by
     personal  delivery,  facsimile  or  telephone,  the  delivery,  facsimile
     transmission or  telephone call shall be  at least two days  prior to the
     special  meeting.  If  notice is given  by mail or  telegram, such notice
     shall  be deposited  in  the United  States  mail, postage  prepaid,  and
     addressed to each director  at his business  address or delivered to  the
     telegraph company,  as the case may  be, at least five days  prior to the
     special meeting.

SECTION 2.7.   Quorum.
               ------

     Except as may otherwise be provided in the Articles or in these Bylaws, a
     majority of the  full Board or  of the full  membership of any  committee
     thereof shall constitute a quorum for the  transaction of business at any
     meeting of the Board or such committee, as the case may be.  If less than
     such majority is present  at a meeting,  a majority of directors  present
     may adjourn the meeting from time to time without further notice.

SECTION 2.8.   Committees.
               ----------

     By  resolution, the  Board shall  designate from  among Board  members an
     Executive Committee, which  shall exercise  all of the  authority of  the
     Board  except as limited by  law, the Articles or the  Board itself.  The
     Executive  Committee may  take no  action described  in  Subsections (i),
     (ii), (iii),  (iv), or (v)  of Subsection 2.9(b)  of these Bylaws.   Such
     action may only be taken by  the Board of Directors as described in  such
     Subsections.   The  Board  may designate  from  among its  members  other
     committees  for  such purposes  and with  such  powers as  the  Board may
     determine.  All committees  shall keep regular minutes of  their meetings
     and shall report their actions to the Board at its next regular meeting.







                                         -46-<PAGE>


SECTION 2.9.   Manner of Acting.
               ----------------

     (a)  The act of  the majority of  the directors present  at a meeting  at
          which  a quorum is  present shall  be the  act of  the Board  or any
          committee thereof, unless  the Articles or these  Bylaws require the
          vote of a greater number of directors.

     (b)  Notwithstanding  the  foregoing  or  any other  provision  in  these
          bylaws,  the affirmative vote of  six (6) out  of nine (9) directors
          shall be required to approve any of the following actions:

          (i)   Authorization for the Corporation  as sole shareholder of Bank
                of Tazewell  County to vote  in the election of  any person to
                serve on the board of directors of Bank of Tazewell County  or
                in the  removal as  a director  of any person  serving on  the
                board  of directors  of  Bank of  Tazewell County  except that
                action by the Corporation  as sole shareholder of the  Bank of
                Tazewell  County  may be  authorized  by  the  Board  of  this
                Corporation  as if this subsection  2.9(b) were not  a part of
                the Corporation's  Bylaws in the event  that the Corporation's
                Board of  Directors determines as a part  of its authorization
                for removal or a court of competent jurisdiction or regulatory
                authority having jurisdiction over the Bank of Tazewell County
                determines  that  such director(s)  of  the  Bank of  Tazewell
                County  being  removed  have  committed  a  violation  of  law
                applicable to his or  their duties as director(s) which  has a
                material adverse  financial effect on Bank  of Tazewell County
                or have engaged in conduct as director(s) for which he or they
                would not be entitled to indemnification under the Articles of
                Bank of Tazewell County as amended;

          (ii)  Authorization for  the Corporation as sole  shareholder of the
                Bank of Tazewell County  to vote on any proposed  amendment to
                the  articles  of  incorporation  or  bylaws  of  the Bank  of
                Tazewell County;

          (iii) Authorization for  the Corporation as sole  shareholder of the
                Bank of Tazewell County to  vote on the merger,  consolidation
                or sale of all or substantially all of the assets  of the Bank
                of Tazewell County.

          (iv)  A  recommendation to  the shareholders  of the  Corporation to
                merge, consolidate  or sell all  or substantially  all of  the
                assets  of  the  Corporation,  where  such  recommendation  is
                required by law; and

          (v)   A  modification prior  to  January  1,  2001  to  any  of  the
                following provisions  of the  Bylaws  added to  such Bylaw  by
                these amendment;

                (1)  the first sentence of Section 2.2;

                (2)  the last paragraph of Section 2.2;

                (3)  the second sentence of Section 2.8; and/or

                (4)  subsection 2.9(b)(i) through (iv)

                                         -47-<PAGE>


     On and  after January 1, 2001  subsections 2.9(b)(i) through (iv)  may be
     amended  or  repealed by  the  Directors of  the Corporation  as  if this
     subsection 2.9(b)(v)  had not been adopted and as of January 1, 2001 this
     subsection 2.9(b)(v) shall automatically and without further action cease
     to be of force and effect.

SECTION 2.10    Vacancies.
                ---------

     Any vacancy occurring in the Board, including a vacancy resulting from an
     increase by not  more than two in the number of  directors, may be filled
     by the affirmative vote of a  majority of the remaining directors, though
     less  than a  quorum  of  the Board.    If a  vacancy  is  filled by  the
     shareholders, a  vacant office held  by a  director elected  by a  voting
     group of shareholders shall be filled by vote of only the holders of that
     voting group.

SECTION 2.11.   Compensation.
                ------------

     Payment  to the  directors  for the  expense,  if any,  of  attendance at
     meetings of the Board, and of  a fixed sum for attendance at meetings  of
     the  Board or  a stated  salary as  director may  be authorized  by Board
     resolution.   Members of special or standing committees may be authorized
     by Board resolution to receive compensation for attending meetings.

SECTION 2.12.   Honorary Directors.
                ------------------

     The  Board shall not  appoint any  Honorary Director,  Honorary Chairman,
     Honorary President, or Honorary Officer.


                            ARTICLE III.  OFFICERS

SECTION 3.1.    Generally.
                ---------

     Any one or more offices may be held by the same person.

SECTION 3.2.    Chairman.
                --------

     The Board shall appoint, from one of its members,  a Chairman to serve in
     said  capacity at the  pleasure of  the Board.   He shall  preside at all
     meetings of the Board and shall be an ex-officio member of all committees
     of the Board.  The Board may  also designate a Vice Chairman to serve  as
     and perform all duties of the Chairman in the Chairman's absence.











                                         -48-<PAGE>


SECTION 3.3.    President.
                ---------

     The Board  shall appoint a President  of the Corporation to  serve at the
     pleasure of the Board.  The President shall supervise the carrying out of
     the policies  adopted or approved  by the  Board and shall  be the  Chief
     Executive  Officer of the Corporation.   He shall  have general executive
     powers, as  well as the  specific powers conferred  by these Bylaws.   He
     shall also have and may  exercise such further powers and duties  as from
     time to time may be conferred upon or assigned to him by the Board. 

SECTION 3.4.    Secretary.
                ---------

     The  Board shall  appoint a  Secretary to  serve at  the pleasure  of the
     Board.  The Secretary shall:  (a) keep the minutes of  the shareholders',
     Board  and Committee  meetings in  one or  more books  provided  for that
     purpose; (b) see that all  notices are duly given in accordance  with the
     provisions of  these Bylaws and as  required by law; (c)  be custodian of
     the  corporate  records  and the  Corporation's  seal  and  see that  the
     Corporation's  seal is affixed to all documents for which it is required;
     (d)  sign  with   the  President  or   other  designated  officer   stock
     certificates of the Corporation issued as authorized by resolution of the
     Board;   (e)  have  general  charge  of  the  stock  transfer  books  and
     shareholder  list  of the  Corporation; and  (f)  in general  perform all
     duties incident to  the office of Secretary and such  other duties as may
     from time to time be assigned to him by the President or the Board.

SECTION 3.5.    Treasurer.
                ---------

     The Board  shall appoint a Treasurer,  and if required by  the Board, the
     Treasurer shall give a bond  for the faithful discharge of his  duties in
     such  sum and with such surety or  sureties as the Board shall determine.
     He shall: (a) have charge and custody of and be responsible for all funds
     and  securities of  the Corporation;  (b) receive  and give  receipts for
     monies due and payable to the Corporation from any source whatsoever, and
     deposit all  such monies in  the name of  the Corporation in  such banks,
     trust companies or other  depositories as shall be selected by the Board;
     and (c)  in general perform all  of the duties incident to  the office of
     Treasurer and such other  duties as from time to time  may be assigned to
     him by the President or by the Board.

SECTION 3.6.    Other Officers.
                --------------

     The Board  may appoint such  other officers  as it  deems appropriate  to
     transacting  the  business  of  the  Corporation.   Such  officers  shall
     exercise such  powers and perform such duties as pertain to their offices
     or are assigned to them by the President or the Board.  The Board  may by
     resolution  authorize any duly appointed  officer to appoint  one or more
     officers or assistant officers.







                                         -49-<PAGE>


SECTION 3.7.    Removal.
                -------

     Any officer or agent  elected or appointed by the Board may be removed by
     the Board at any time, with  or without cause, but such removal  shall be
     without  prejudice  to the  contract rights,  if  any, of  the  person so
     removed.   Any  officer  or agent  appointed by  another  officer may  be
     removed  at any  time, with or  without cause,  by the  Board or  by such
     appointing officer.

SECTION 3.8.    Vacancies.
                ---------

     The  Board  may  fill  any  vacancy  occurring  in  the  offices  of  the
     Corporation at any regular meeting  of the Board or at a  special meeting
     of the  Board called  for that purpose.   An  officer elected  to fill  a
     vacancy shall be  elected for  the unexpired term  of his predecessor  in
     office.


              ARTICLE IV.  STOCK CERTIFICATES AND THEIR TRANSFER

SECTION 4.1.    Certificate for Shares.
                ----------------------

     The  Board will determine the form of certificates representing shares of
     the  Corporation.   Such  certificates shall  bear  the signature  (or  a
     facsimile  thereof   if  such   certificates  are  countersigned   by  an
     appropriate party in accordance with the  Act) of the President or a Vice
     President and the Secretary or an Assistant Secretary  and shall bear the
     corporate seal  or a facsimile thereof.   All stock certificates shall be
     consecutively  numbered or otherwise identified.  The name and address of
     the person  to whom  the shares represented  thereby are issued,  and the
     number  of  shares and  date  of issue,  shall  be entered  on  the stock
     transfer books of the  Corporation.  All certificates surrendered  to the
     Corporation  for transfer shall be canceled, and no new certificates will
     be issued  until the former certificate  for a like number  of shares has
     been  surrendered and  canceled, except  that a  replacement for  a lost,
     destroyed  or mutilated  certificate may  be issued  upon such  terms and
     indemnity  to  the  Corporation  as  the  Board  prescribes.    No  stock
     certificate  will be issued,  and no dividend  payment will  be made, for
     fractional shares of common stock.

SECTION 4.2.    Transfer of Shares.
                ------------------

     Transfer of shares shall be made only on the stock transfer  books of the
     Corporation by the  holder of record or by  his legal representative, who
     must furnish  evidence of authority satisfactory to  the Corporation, and
     on surrender for cancellation  of the certificate for  such shares.   The
     Corporation may  treat the holder  of record  of any share  or shares  of
     stock  as the  holder in  fact thereof  and accordingly  is not  bound to
     recognize any equitable  or other claim to or interest  in such shares on
     the part  of  any other  person,  whether or  not  it shall  have  notice
     thereof, except as  expressly provided by the laws of the Commonwealth of
     Virginia.



                                         -50-<PAGE>


                         ARTICLE V.  CONTRACTS, LOANS,
                       CHECKS, DEPOSITS AND INVESTMENTS

SECTION 5.1.    Contracts.
                ---------

     The Board  may authorize  any officer(s)  or agent(s)  to enter  into any
     contract or execute and deliver any  instrument in the name and on behalf
     of the Corporation, either generally or confined to specific instances.

SECTION 5.2.    Loans.
                -----

     No loan shall be contracted on behalf of the Corporation and no evidences
     of indebtedness  shall  be issued  in  its name  unless  authorized by  a
     resolution  of  the  Board,  either  generally or  confined  to  specific
     instances.

SECTION 5.3.    Checks, Drafts, etc.
                --------------------

     All checks, drafts  or other orders  for the payment  of money, notes  or
     other evidences of  indebtedness issued  in the name  of the  Corporation
     shall  be signed  by  those officer(s)  or  agent(s) of  the  Corporation
     designated in, and in the manner determined by, resolution of the Board.

SECTION 5.4.    Deposits.
                --------

     All  funds of the Corporation  not otherwise employed  shall be deposited
     from time  to time  to  the credit  of the  Corporation  in banks,  trust
     companies or other depositories selected by the Board.


                               ARTICLE VI.  SEAL

     The Board  of Directors shall provide  a seal which shall  be circular in
form and  shall have inscribed thereon  the name of the  Corporation, state of
incorporation and the words "Corporate Seal."


                             ARTICLE VII.  BYLAWS

     Unless otherwise provided in  the Articles, these Bylaws may  be amended,
altered  or repealed and new  Bylaws adopted upon a vote  of two-thirds of the
directors present  and voting  at  a meeting  at which  a  quorum is  present,
provided that notice of the proposed amendment, alteration or  repeal shall be
given  in  writing  delivered personally  to  each  director  at his  business
address, or  by telephone, facsimile, or  telegram.  If notice  is by personal
delivery, facsimile  or telephone, the  delivery, facsimile or  telephone call
shall be  at least two  days prior to  the meetings  at which such  amendment,
alternation  or repeal is  to be considered.   If  notice is given  by mail or
telegram, such notice  shall be deposited  in the United States  mail, postage
prepaid, and addressed to  each director at his business  address or delivered
to the telephone company, as the case may be,  at least five days prior to the
meeting at which such amendment, alteration or repeal is to be considered.



                                         -51-<PAGE>


                        ARTICLE VIII.  WAIVER OF NOTICE

     Whenever  any notice  is  required to  be  given  to any  shareholder  or
director of the Corporation under the provisions of these Bylaws, the Articles
or  the Act, a  waiver thereof  in writing,  signed by  the person  or persons
entitled to  such notice,  whether before  or after  the time stated  therein,
shall be  deemed equivalent to  the giving of such  notice.  Attendance  at or
participation in any shareholders' meeting  by a shareholder, or at any  Board
or Board committee  meeting by a  director, waives any required  notice unless
objection is timely made as provided by the Act.




(SEAL)





                         _______________________________
                         Secretary





































                                         -52-<PAGE>











                              NATIONAL BANKSHARES














































                                                       
                                                       1996 Annual Report

                                      -53-<PAGE>




























                              Contents
                              --------

                              In the Community                               2
                              ------------------------------------------------

                              To Our Stockholders                            6
                              ------------------------------------------------

                              Selected Consolidated Financial Data           7
                              ------------------------------------------------

                              Management's Discussion and Analysis           8
                              ------------------------------------------------

                              Statement of Management's Responsibility      20
                              ------------------------------------------------

                              Independent Auditors' Report                  21
                              ------------------------------------------------


                              Consolidated Financial Statements             22
                              ------------------------------------------------

                              Notes to Consolidated Financial Statements    28
                              ------------------------------------------------

                              Corporate Information                         52
                              ------------------------------------------------
                                      -54-<PAGE>


NBB
The National Bank

     "For a Future You Can Bank On...Bank on Us!"  It's not just a slogan, it's
The National  Bank's commitment to be there  for you and your  family.  It also
reflects our promise  to remain  true to  our hometown roots.   This  is not  a
commitment we take lightly.   It's one we've made  to generations of New  River
Valley  residents.   The National  Bank has  been  a local  fixture for  over a
century, through good times  and bad.  We intend  to work hard to  continue the
tradition  of offering our neighbors a full  range of financial services with a
personal touch.

PHOTOGRAPH OF MAIN OFFICE MANAGER SERVING REFRESHMENTS 
TO CUSTOMERS DURING 4TH OF JULY CELEBRATION.


PHOTOGRAPH OF NBB HOSTING 1996 ANNUAL COMMUNITY BREAKFAST.


     We understand  what makes a  community bank different.   We know  that our
customers deserve exceptional  service.  They expect a  personal greeting and a
friendly smile.  They want to develop long term relationships  with our banking
and trust professionals, and they look  for honest advice from bankers who will
be with them for the long haul.   Our customers want their bank to keep up with
the times and  to offer new and  more convenient ways for them  to manage their
finances.  They would also like The National Bank to take an active and visible
role in their hometown.

                                    PHOTOGRAPH OF "PENNIES FROM HEAVEN" HELD AT
                                 HETHWOOD BRANCH FOR KIPPS ELEMENTARY STUDENTS.




























                                      -55-<PAGE>



                                        PHOTOGRAPH OF CHRISTMAS WITH HEAD START


PHOTOGRAPH OF PEMBROKE HERITAGE FESTIVAL


     NBB is proud to  be a part of the  community.  The bank and  its employees
contribute   time,  talent  and  resources  to  a  large  number  of  important
activities.  Every year we consult with community leaders and seek their advice
on  how The  National Bank  can  most effectively  serve our  locality.   NBB's
bankers work with  school children,  and they volunteer  with senior  citizens.
They  generously   share  their   expertise  with  groups   promoting  economic
development at the regional and  local levels.  We like to participate, both as
a company and as individuals, in community festivals and celebrations.  The New
River Valley is our home, and we believe that it is important to give something
back to the citizens who have rewarded us with their support and confidence for
almost 106 years.

                                        PHOTOGRAPH OF WILDERNESS TRAIL FESTIVAL

PHOTOGRAPH OF RICH CREEK AUTUMN FEST

     The National Bank--For a Future You Can Bank On... Bank On Us!


































                                      -56-<PAGE>


Bank of Tazewell County

     We are  excited  about the  future  of Bank  of  Tazewell County  and  its
affiliation  with National Bankshares, Inc.  Since  this is the first year that
BTC  will appear  as a  part  of National  Bankshares' Annual  Report, a  brief
description of BTC might be fitting.

PHOTOGRAPH OF R.E. DODSON AND ALONZO CROUSE



PHOTOGRAPH OF MAIN STREET FESTIVAL


     BTC  began in 1889  as "The Clinch  Valley Bank", with  roots in Tazewell,
Virginia.  In 1893  the name was changed to  "Bank of Clinch Valley".   In 1929
Bank  of Clinch  Valley merged  with "Farmers  National Bank", also  located in
Tazewell,  to form the  "Farmers Bank of  Clinch Valley".   In 1964 the Farmers
Bank of Clinch  Valley merged  with the  Bank of  Graham, Bluefield,  Virginia,
establishing the  "Bank of Tazewell County".   Bank of Graham  was organized in
1890  and had  operated  continuously in  Bluefield,  Virginia in  the  eastern
section  of Tazewell  County since  that date.   On  May 31,  1996, in  what is
believed to  be the most significant  development in its history,  BTC became a
wholly owned subsidiary of National Bankshares, Inc.


PHOTOGRAPH OF DAYCARE AND PRESCHOOL STUDENTS AT BTC ON HALLOWEEN

     BTC has  always prided  itself on  its mission  of satisfying  the banking
needs of  its customers in  the areas where it  operates.  We  are particularly
gratified  that because of the affiliation with  Bankshares, we will be able to
enlarge the scope  of services offered.  We are  currently cooperating with the
highly  skilled  staff  of  Bankshares   in  working  out  the  details   of  a
Visa/MasterCard credit card,  secondary market mortgage  loans and home  equity
lines.   These are just  a few of the increased  services the merger will allow
BTC to provide.






















                                      -57-<PAGE>


PHOTOGRAPH OF KIDZOWN PLAYGROUND


     Our  history  has been  built  on a  philosophy  of safety  and soundness,
service  to our customers, and the goal of  being a good corporate citizen.  We
support  and  participate in  numerous activities  and  projects that  make the
communities in which we do  our banking very desirable  areas in which to  live
and rear our families.

                                      PHOTOGRAPH OF A GINGERBREAD HOUSE DISPLAY


PHOTOGRAPH OF 1996 CHRISTMAS PARADE

     Finally, we  would like to express  our appreciation to all  who have made
BTC what it is today.   The cornerstone of any business is the  strength of its
people, whether they  are shareholders, customers or  bank personnel.   We face
the future with  the optimism and confidence that  will enable us to  embrace a
vision of success equal to or greater than our previous accomplishments.

                                         PHOTOGRAPH OF THE TAZEWELL COUNTY FAIR


     Bank  of Tazewell County---We''ll  Be There To  Serve You All  The Days Of
Your Life.

































                                      -58-<PAGE>


                              National Bankshares


To Our Stockholders:

This past  year proved to be  momentous for National  Bankshares, Inc.   At the
same  time the holding company was celebrating   its tenth anniversary, we were
completing our first  major expansion, a merger  with Bank of Tazewell  County.
We learned  many things from this endeavor.   We found that it takes stacks  of
paper and numerous  regulatory approvals before banking firms  can combine.  We
now know  that mergers  require  a major  commitment  of time  from  directors,
employees and consultants.  Most significantly, we discovered the importance of
working with the right merger partner.  We were extremely fortunate to have the
Tazewell bank affiliate with us,  where we dealt with individuals of  integrity
and goodwill throughout the long and complex process.

In the several months since the  completion of the merger, directors,  officers
and employees  of National Bankshares, The  National Bank and Bank  of Tazewell
County have worked together and come to know each other better.  There are many
more similarities than differences among us.  Both banks have deep roots in the
localities they serve.   They are true community  banks, committed to providing
high quality,  personalized service  to  customers.   NBB and  BTC  each has  a
dedicated board  of directors and a  staff of experienced bankers.   Looking to
the  future,  we plan  to  build on  the strengths  which  both banks  bring to
National Bankshares.

It  is gratifying to report positive financial results to you at the end of the
first year of  combined operations.   When you review  this Annual Report,  you
will notice that 1996 net income  reached over $6.1 million, 10.71% higher than
the combined totals of Bankshares and BTC in 1995.  A solid 18.63%  increase in
net  loans, growth  of 13.06% in  noninterest income  and a  5.16% reduction in
noninterest  expense contributed  to increased  earnings.   National Bankshares
ended 1996 with total assets of $388.9 million.

As National Bankshares, Inc. embarks on its  first full year with more than one
subsidiary,  we  felt that  it  would be  a  fitting time  to  introduce  a new
corporate  logo.   We  hope  you will  agree  that this  design,  which depicts
"...energy and the  dynamic image of a rising sun..",  is an appropriate symbol
for a corporation  that has a positive  view of growth and change,  but also an
appreciation for the importance of enduring fundamentals.  This is  also a good
opportunity to thank you,  our stockholders, for your continued support  and to
restate  our  commitment to  build and  operate  an exceptional  community bank
holding company.



James G. Rakes
President and                           PICTURE OF
Chief Executive Officer                 JAMES G. RAKES









                                      -59-<PAGE>


National Bankshares, Inc. and Subsidiaries
Selected Consolidated Financial Data

              $ In thousands, except per share data.  Years ended December 31,

                                     1996      1995     1994     1993     1992
                                     ----      ----     ----     ----     ----
 Selected  Interest income          $ 28,647   28,094   26,062   25,827   28,304
 Income    Interest expense           13,036   12,703   10,684   10,752   13,965
 Statement Net interest income        15,611   15,391   15,378   15,075   14,339
 Data:     Provision for loan
            losses                       331      282      553      953    1,208
           Noninterest income          2,693    2,382    2,047    2,399    1,360
           Noninterest expense         9,515   10,033    9,725    9,002    8,396
           Income taxes                2,341    1,933    1,844    1,903    1,376
           Net income                  6,117    5,525    5,303    5,644    4,719

 Per Share Net income               $   1.61     1.46     1.40     1.49     1.25
 Data:     Cash dividends declared      0.62     0.57     0.52     0.45     0.39
           Book value per share(1)     13.56    12.70    11.25    10.81     9.81
 Selected  Loans, net               $193,598  163,193  156,289  150,156  150,555
 Balance   Total securities          171,244  187,635  184,231  174,964  164,842
 Sheet     Total assets              388,850  380,915  373,132  357,773  352,977
 Data at   Total deposits            334,584  330,313  327,686  314,001  312,840
 End       Stockholders' equity       49,801   48,154   42,658   40,951   37,106
 of Year:

 Selected  Loans, net               $177,419  160,643  152,976  149,027  153,487
 Balance   Total securities          177,403  183,994  185,365  154,740  161,406
 Sheet     Total assets              388,045  378,406  369,962  349,747  353,673
 Daily     Total deposits            335,938  330,261  325,167  307,645  314,518
 Averages: Stockholders' equity(1)    49,459   45,726   42,402   39,435   35,552
 Selected  Return on average assets     1.58     1.46     1.43     1.61     1.33
 Ratios:   Return on average
            equity(1)                  12.37    12.08    12.51    14.31    13.27
           Dividend payout ratio       37.55    37.32    37.13    32.18    34.29
           Average equity to
            average assets(1)          12.75    12.08    11.46    11.28    10.05


           (1)  Includes amount related to common stock subject to ESOP put
                option.  The effect is immaterial.


                     Average Equity to Average Assets Graph
            1992         1993         1994         1995         1996
           -----        -----        -----        -----        -----

           10.05%       11.28%       11.46%       12.08%       12.75%

(Dollars)
                         Cash Dividends Per Share Graph

            1992         1993         1994         1995         1996
           -----        -----        -----        -----        -----
            0.39         0.45         0.52         0.57         0.62



                                      -60-<PAGE>


Management's Discussion and Analysis

($ In millions)

Net Income Graph

            1992         1993         1994         1995         1996
           -----        -----        -----        -----        -----
           $  4.7       5.6           5.3          5.5          6.1

Net Interest Income Graph


            1992         1993         1994         1995         1996
           -----        -----        -----        -----        -----
           $ 14.3        15.1         15.4         15.4         15.6


($ In thousands, except per share data.)

PERFORMANCE SUMMARY 1996 v. 1995   Net income in 1996 for  National Bankshares,
Inc.  (Bankshares) and  its  wholly owned  subsidiaries, The  National  Bank of
Blacksburg (NBB)  and Bank of Tazewell County  (BTC), (the Company) was $6,117,
an  increase of $592 or  10.71%.  This produced a  return on average assets and
average equity of 1.58% and 12.37%, respectively.
     Net  income for  1995 was  $5,525 which  resulted in  a return  on average
assets of 1.46% and a return on average equity of 12.08%.
     Earnings per  share for 1996  was $1.61, which  represents an  increase of
$.15 per share over 1995.

NET INTEREST INCOME   Net interest income for 1996 was  $15,611, an increase of
$220 or 1.43% when compared with  1995.  This increase was primarily due  to an
increase  in interest-earning assets  which rose by  $7,785 or 2.15%.   The net
yield  on  interest-earning assets  for  1996 was  4.59%,  a  four basis  point
decrease from 1995 caused by a  slight decline in the yield on interest-earning
assets.   The cost to fund interest-earning assets  was 3.57% in 1996 and 3.56%
in 1995.
     During  1996, management's  strategy  was to  fund increases  in  the loan
portfolio   through  liquidity  generated   principally  from   the  securities
portfolio.   While  the Company experienced  a good  degree of  success in this
endeavor, a  substantial portion of the  growth took place in  the highly rate-
competitive commercial loan area.   This limited the effect of the  loan growth
on the yield on interest-earning assets and net interest income.
     The  Company continues to  have excess liquidity  which will  permit it to
increase the loan portfolio through the use of existing funds.  

INTEREST RATE SENSITIVITY   The Company has systems and  procedures in place to
monitor  interest  rate  sensitivity  and  modifies  its  asset  and  liability
management strategies in response to changing economic conditions.  The Company
is  sensitive to rising interest rate  changes as liabilities generally reprice
or mature more quickly than interest-earning assets.
     Future earnings  may be adversely affected  by a sharp  upturn in interest
rates as the  Company is liability sensitive for a  period extending beyond one
year.  In a falling rate environment earnings would benefit to some extent from
this position as assets at higher rate levels  would generally reprice downward
at a slower rate than interest sensitive liabilities.


                                      -61-<PAGE>


     Beyond  one year,  the  Company's cumulative  interest sensitive  position
reflects a  slightly liability sensitive  position indicating that  the adverse
effect of rising rates or benefit from falling rates would dissipate in the one
to five year time period.
     The impact  of rising rates is dependent, however, upon the magnitude, the
length of the rising or falling rate  trend and the period of time rates remain
stable  at a  given level.   Management  typically adjusts  its asset/liability
strategies during times of rising and falling rates to minimize or maximize the
impact of changing rate scenarios.

PROVISION AND ALLOWANCE FOR LOAN LOSSES  The adequacy of the allowance for loan
losses  is  based  on  management's  judgement  and  analysis  of  current  and
historical  loss  experience,  risk  characteristics  of  the  loan  portfolio,
concentrations  of credit  and  asset quality,  as well  as other  internal and
external factors such as general economic conditions.
     An internal credit review department performs  pre-credit reviews of large
credits  and provides  management  with  an  early  warning  of  asset  quality
deterioration.    Changing  trends  in  the loan  mix  are  also  evaluated  in
determining the adequacy of the allowance for loan losses.  
     Loan  loss  and other  industry indicators  related  to asset  quality are
presented in the following table.

                                Loan Loss Data

     ($ In thousands)                              1996         1995
                                                  ------       ------
     Provision for loan losses                    $   331          282   
     Net charge-offs to average net loans            0.21%        0.13%  
     Allowance for loan losses to loans,                                 
      net of unearned income and deferred fees       1.31%        1.58%  
     Allowance for loan losses to                           
      nonperforming loans                          418.02%      365.60%  

     Allowance for loan losses to
      nonperforming assets                         236.24%      177.37%  
     Nonperforming assets to loans,
      net of unearned income, plus                          
      other real estate owned                        0.55%        0.89%  
     Nonaccrual loans                             $   616          718   
     Restructured loans                               ---          ---   
     Other real estate owned, net                     474          762   
                                                  -------      -------   
        Total nonperforming assets                $ 1,090        1,480   
                                                  -------      -------   
     Accruing loans past due 90 days
      or more                                     $   458          574   
                                                  -------      -------   

     Nonperforming   loans   include   nonaccrual   and   restructured   loans.
Nonperforming loans  do not include  accruing loans past  due 90 days  or more.
Nonperforming assets  shown in the above table have decreased by $390 or 26.35%
from 1995 and represent the continuation of a declining trend.
     Net charge-offs for  1996 were .21% up slightly from  1995 when that ratio
was .13%.   While the Company did  experience a small  increase in net  charge-
offs, overall the trend  of improving assets quality continues.   The provision
for loan losses, which was up $49 or 17.38%, was made to not only cover current
year net  charge-offs, but to prevent  excessive deterioration of the  ratio of
the allowance for loan losses to loans, net of unearned income.



                                      -62-<PAGE>


Management's Discussion and Analysis

     While  continual  efforts  are  made  to  improve overall  asset  quality,
management is  unable  to estimate  when  and under  what  exact terms  problem
credits  will be  resolved.  With  the information available  to it, management
does  not anticipate any significant deterioration in asset quality and expects
the positive trend  to continue.   However, changing  economic conditions,  the
timing  and extent  of such  and  the ultimate  impact on  the Company's  asset
quality  is  not within  management's  ability to  predict  with any  degree of
precision.
     At December  31, 1996,  the recorded investment  in loans which  have been
identified as impaired, in accordance with SFAS No. 114, totaled $725.  Of this
amount, $354 related to loans with no valuation allowance, and  $371 related to
loans with  a corresponding valuation  allowance of $290.   For the  year ended
December  31, 1996,  the  average recorded  investment  in impaired  loans  was
approximately  $800, and the total interest income recognized on impaired loans
was $33, of which $23 was recognized on a cash basis.

NONINTEREST INCOME   Noninterest income for  1996 was $2,693 up  $311 or 13.06%
from 1995.
     Service  charges on  deposit  accounts were  up  $190 or  19.13%  from the
previous year.   The level of these charges is driven by demand deposit volume,
service charge rates in effect, waiver policy, types of accounts opened and the
willingness of account holders to bear penalty  charges such as overdraft fees.
While  management can exert direct influence  over some of the above variables,
it  can do  so only in  varying degrees with  others.  Increases  for 1996 were
largely attributable to volume.
     Other service  charges and  fees are  composed of  safe deposit box  rent,
charges associated with letters of credit and other miscellaneous items.  These
charges were up $41 or 17.98% over 1995.
     Trust income in 1996 rose by $123 or 25.63%  over 1995.  Factors affecting
this increase include an increase in estate settlement income and the retention
of managed  assets after  the closing of  estates.  Due  to its  nature, estate
business volume  and the related income  is not within management's  ability to
predict.  Management  accordingly cannot  determine if such  income levels  are
sustainable.
     Credit card  income is  composed of numerous  types of  fees and  charges,
including overlimit charges, annual  fees, and merchant discount.   Credit card
income  for 1996  was  $511 up  $61  or 13.56%  over  1995.   Given  the highly
competitive market which limits the amount of charges set, volume increases are
the principal means used by the Company to enhance revenues.
     Net gains from  securities activities were  down $85 or 46.70%  from 1995.
Gains and  losses can  occur as  a  result of  portfolio restructuring,  called
securities and certain market adjustments.   The majority of the gains for 1996
consisted  of market  adjustments to  an allowance  set up  to cover  potential
losses on certain bonds held by BTC.  The  amount of these bonds not covered by
reserves is  not material to  the Company's consolidated  financial statements,
hence is not expected to have a material effect on future operating results.

NONINTEREST  EXPENSE   Noninterest expenses  for 1996  were $9,515  compared to
$10,033 in 1995, which represents a $518 or 5.16% decrease.
     Salaries and fringe benefits expense for 1996 increased $244 or 4.85% over
1995.  This  increase was largely due  to a  $177 increase in net pension cost,
routine  merit adjustments,  promotions and  other normal  compensation related
items.
     Occupancy and furniture and fixtures expense experienced a slight decrease
in 1996 of 3.91%, however,  expenses in this area  are expected to increase  in


                                      -63-<PAGE>


National Bankshares, Inc. and Subsidiaries

1997  due to  the scheduled  opening  of a  new branch  facility in  the second
quarter.
     The cost of Federal  Deposit Insurance continued to decline  significantly
in 1996  by $375 or 98.94%  from 1995.   With the Bank Insurance  Fund reaching
mandated  levels, banks  in  general became  eligible in  1995  for refunds  on
premiums previously  paid  and for  reduced premiums  in future  periods.   The
Company expects  future premiums to be nominal  in amount, based on information
currently available.
     Net costs of  other real estate owned decreased sharply  by $190 or 97.44%
from 1995  due primarily to  a $119 reduction  in the  provision for losses  on
other real  estate owned in 1996.   Efforts to market  the remaining properties
continue,  however, the  exact  timing, terms  and conditions  of sale  of such
properties remains unknown.
     The other  operating expense category decreased by $251 or 9.65% from 1995
and  was due  primarily to  a $111  reduction in  expenses associated  with the
merger, from  $268  in 1995  to $157  in 1996,  and a  reduction in  charitable
contributions of $70.  Other operating expenses in 1995 included a contribution
to a community development corporation which was not incurred in 1996.

INCOME TAXES   Higher taxable income  in 1996  resulted in a  $408 increase  in
income tax expense when compared to 1995.  Tax exempt interest income continues
to be the  primary difference between  the "expected"  and reported income  tax
expense.  The  Company's effective tax rate  for 1996 and  1995 was 27.68%  and
25.92%, respectively.  The increase in the effective tax rate  for 1996 was due
primarily to the level of tax exempt interest income being comparable to 1995.
     The  Company has  determined  that a  valuation  allowance for  the  gross
deferred tax assets  is not necessary due to  the fact that realization  of the
entire amount of gross  deferred tax assets can  be supported by the amount  of
taxes paid during the carryback period under current tax laws.

EFFECTS OF INFLATION  The Company's consolidated statements of income generally
reflect  the effects  of  inflation.   Since interest  rates,  loan demand  and
deposit levels are related to inflation, the  resulting changes are included in
net income.  The  most significant item which  does not reflect the  effects of
inflation is  depreciation expense,  because historical  dollar values used  to
determine this  expense do not  reflect the effect  of inflation on  the market
value of depreciable assets after their acquisition.

BALANCE SHEET  Total assets at  year-end 1996 were $388,850 which represents an
increase  of  $7,935 or  2.08%  over the  previous  year.   Excluding corporate
acquisitions, deposits are  the Company's primary  method of achieving  growth.
In  both 1996  and 1995,  the Company  experienced excess  liquidity, therefore
management's strategy has  been to stress the absorption of  those funds before
pursuing  external sources.  Accordingly,  rates paid to  attract deposits have
moderated which in  turn produces a  lower level of  deposit growth.  In  1996,
deposits grew by a nominal $4,271 or 1.29%.  

Total Assets Graph

(Millions)
            1992         1993         1994         1995         1996
           -----        -----        -----        -----        -----
           $353.0       357.8        373.1        380.9        388.9




                                      -64-<PAGE>

Management's Discussion and Analysis

LOANS   Loans, net  of unearned income  and deferred  fees grew  by $30,355  or
18.31% in 1996.  Commercial loans which grew by $27,910 or 46.82% accounted for
the largest portion of increase.
     Loans  to individuals increased by $4,071 and represented a 7.15% increase
over 1995.
     The  Company routinely  engages in  the origination  and sale  of mortgage
loans in  the secondary market.  During 1996, the Company originated $17,907 in
mortgage loans and sold $18,271, respectively.  
     Management, as a part of its  strategic plan, will continue to pursue loan
growth  as long  as the  market can  provide such  growth without  compromising
underwriting standards.

SECURITIES   Overall bank owned securities  declined by $16,391 or  8.74%.  The
largest portion of the decrease took place in the available  for sale portfolio
which  declined by $13,336  or 17.58%.   Funds were  in turn used  to fund loan
growth.
     The  Company's  investment  policy  stresses  safety  with  a  program  of
purchasing  high quality securities such  as U.S. Treasury  and U.S. Government
agency issues, state, county, and  municipal bonds, corporate bonds,  mortgage-
backed  securities and  other  bank qualified  investments.   The  Company  has
classified  all of  its investment  securities as  either held  to maturity  or
available  for  sale, as  the Company  does not  engage in  trading activities.
Investment  strategies  are  adjusted  in  response to  market  conditions  and
available investment vehicles.
     At December  31, 1996, the Company had no investment concentrations in any
single issue (excluding U.S. Government) that exceeded ten percent of capital.

DEPOSITS  Total deposits at year-end 1996 were $334,584 which represents only a
nominal increase  from 1995.  Noninterest-bearing demand  deposits grew $4,280,
an increase of  10.75%.  Savings  deposits declined by  $2,384 or 4.72%.   This
decline was offset  by increases  in interest-bearing demand  deposits and  the
majority of  the funds shifted  to the  higher earning time  deposits category.
Limited  growth  in the  deposit  area  is expected  to  continue  until excess
liquidity  in the  securities  portfolio is  absorbed and  a need  for external
funding arises.

LIQUIDITY   Liquidity is  the ability to  provide sufficient cash  flow to meet
financial  commitments and  to fund  additional loan  demands or  withdrawal of
existing deposits.  Sources  of liquidity include deposits, loan  principal and
interest repayments, sales,  calls and maturities of  securities and short-term
borrowings.  The Company maintained an adequate liquidity level during 1996 and
1995.  Management is not aware  of any trends, commitments or events  that will
result in or  that are reasonably  likely to result  in a material  increase or
decrease in liquidity.
     Net cash from operating activities of $7,968 in 1996 increased $1,604 from
1995  and was  primarily attributable  to the  increase in  net income  and the
change in the mortgage loans held for sale category which fluctuates based upon
loan demand and the timing of loan sales in the secondary market.
     Cash flows from investing  activities continue to reflect the  shifting of
securities to the loan portfolio  and securities held to maturity to  available
for sale.  Net cash flows provided by operating activities, federal funds sold,
securities and financing  activities for  1996 of $7,968,  $5,815, $15,541  and
$1,930, respectively, were used principally to  fund the net increase in  loans
of $31,633.



                                      -65-<PAGE>


National Bankshares, Inc. and Subsidiaries

CAPITAL RESOURCES   Total stockholders'  equity increased $1,647  from 1995  to
1996,  with net  income, less  cash dividends  on common  stock of  $2,297, and
common   stock  subject  to  ESOP   put  option  of   $1,643  recorded  outside
stockholders'  equity  at  December  31, 1996,  accounting  primarily  for  the
increase.  Net unrealized gains (losses)  on securities available for sale, net
of income taxes,  were ($248) at  December 31, 1996,  and $282 at December  31,
1995.   These  unrealized net  gains  and losses  are  recorded as  a  separate
component of stockholders' equity and will continue to be subject  to change in
future years due to  fluctuations in fair values, sales,  purchases, maturities
and calls of securities classified as available for sale.  


Stockholders' Equity Graph
(Millions)
            1992         1993         1994         1995         1996
           -----        -----        -----        -----        -----
           $ 37.1        41.0         42.7         48.2         49.8

Book Value Graph
(Dollars)

            1992         1993         1994         1995         1996
           -----        -----        -----        -----        -----
           $ 9.81       10.81        11.25        12.70        13.56

     In November 1996, the Company entered into contracts for  the construction
of  a  new branch  facility  totaling $342.    Construction is  expected  to be
completed in  Spring 1997.  Total remaining  commitments under the construction
and related equipment purchases contracts as of December 31, 1996, approximated
$178.   There are no other material  commitments for capital expenditures as of
December 31, 1996.  In  addition, there are no expected material changes in the
mix or relative cost of capital resources.
     The Company has operated from a consistently strong capital position.  The
ratio of total stockholders' equity to total assets was 12.81% at year-end 1996
compared to 12.64% at year-end  1995.  Banks are required to  apply percentages
to  various  assets,  including  off-balance  sheet  assets,  to  reflect their
perceived risk.  Regulatory defined capital is divided by  risk-weighted assets
in determining the bank's risk-based capital ratio.  No  regulatory authorities
have advised National Bankshares, Inc., The National Bank of Blacksburg or Bank
of Tazewell County of any specific leverage ratios applicable to them. National
Bankshares, Inc., The National Bank of Blacksburg and Bank of Tazewell County's
capital  adequacy  ratios  exceed  regulatory requirements  and  provide  added
flexibility  to take advantage  of business opportunities  as they arise.   See
note  11  of the  Notes  to Consolidated  Financial  Statements  for additional
information.  

FUTURE  ACCOUNTING  CONSIDERATIONS   In  June  1996, the  Financial  Accounting
Standards Board issued SFAS No. 125, "Accounting for Transfers and Servicing of
Financial  Assets  and  Extinguishments  of  Liabilities".    SFAS  No.  125 is
effective for transfers  and servicing of financial assets  and extinguishments
of  liabilities  occurring after  December  31,  1996,  and  is to  be  applied
prospectively.  This Statement provides  accounting and reporting standards for


                                      -66-<PAGE>


Management's Discussion and Analysis

transfers and servicing of financial assets and  extinguishments of liabilities
based on consistent application of a financial-components approach that focuses
on control.  It distinguishes transfers of financial assets that are sales from
transfers that  are secured  borrowings.   Management of  the Company does  not
expect  that adoption  of SFAS  No.  125 will  have  a material  impact on  the
Company's financial position, results of operations or liquidity.

MERGER  On June 1, 1996, Bankshares issued 1,888,209 shares of its common stock
in  a one-for-one  exchange for  all the  outstanding common  stock of  Bank of
Tazewell  County,  Tazewell,  Virginia.   This  business  combination  has been
accounted  for as  a  pooling-of-interests and,  accordingly, the  consolidated
financial  statements  for  the periods  prior  to  the  combination have  been
restated to  include the accounts and results of operations of Bank of Tazewell
County.  There were no adjustments of a material amount resulting from  Bank of
Tazewell County's adoption of Bankshares' accounting policies. 
     In  May, 1996,  Bankshares  declared a  stock split  of  .11129 per  share
effected  in the form of  a stock dividend to the  holders of Bankshares common
stock just prior  to the merger  effective date to  facilitate the  one-for-one
common  stock exchange ratio.  All stockholders' equity accounts, share and per
share data  have been adjusted retroactively  to reflect the stock  split.  The
Bank of Tazewell  County is well capitalized with excess  liquidity, and should
provide the Company with an expanded market place.

COMMON  STOCK INFORMATION  AND  DIVIDENDS   National Bankshares,  Inc.'s common
stock is  traded on a limited  basis in the over-the-counter market  and is not
listed on any exchange or quoted on NASDAQ.  Local brokerage firms are familiar
with and active in trading in the common stock of National Bankshares, Inc.  As
of December 31, 1996, there were 1,184 stockholders of Bankshares common stock.
The following is a summary of the market price  per share and cash dividend per
share  of the  common stock  of National  Bankshares, Inc.  for 1996  and 1995.
Prices do  not necessarily  reflect the prices  which would have  prevailed had
there been  an active trading  market, nor  do they reflect  unreported trades,
which may have been at lower or higher prices.

                           Common Stock Market Prices
       -----------------------------------------------------------------
                                                             Dividend
                               1996            1995         Per Share
                           High    Low     High    Low     1996    1995
                          ------  ------  ------  ------  ------  ------
       First Quarter     $26.50   24.00   23.50   21.50     --      --  
       Second Quarter     26.25   24.50   25.00   22.00    .30     .27  
       Third Quarter      27.00   24.50   25.00   23.00     --      --  
       Fourth Quarter     26.50   25.00   25.50   24.00    .32     .30  


     Bankshares' primary source  of funds  for dividend  payments is  dividends
from its  subsidiaries, The National  Bank of Blacksburg  and Bank of  Tazewell
County.     Bank  regulatory   agencies  restrict  dividend   payments  of  the
subsidiaries as  more fully disclosed in  note 11 of the  Notes to Consolidated
Financial Statements.






                                      -67-<PAGE>


National Bankshares, Inc. and Subsidiaries

PERFORMANCE  SUMMARY   1995 v.  1994   The  Company's net  income for  1995 was
$5,525, an increase of $222 or 4.19%.  This produced a return on average assets
and equity of 1.46% and 12.08%,  respectively.  Net income for 1994  was $5,303
which resulted in a  return on average assets of 1.43% and  a return on average
equity of 12.51%.
     While these results reflect a slight improvement in  the return on average
assets, the return  on average equity declined.  That decline was caused by the
continued high level of  profitability coupled with a dividend  payout ratio of
37.32%.
     Earnings per share for 1995 was $1.46, up $.06 per share from 1994.

NET  INTEREST INCOME   Net  interest income  for 1995  was $15,391  compared to
$15,378 in  1994, a nominal increase.  The net yield on interest-earning assets
for 1995 was 4.63%, slightly lower than in 1994 at which time the net yield was
4.71%.
     In April 1994, the Company acquired the deposits of the Pembroke Office of
the  First Union  National  Bank  of  Virginia  which  increased  its  deposits
approximately  $14,514.   This  addition produced  excess  liquidity which  was
initially  absorbed by  the securities  portfolio.   With the  excess liquidity
position,  the  Company was  allowed  to  take  a  less  aggressive  stance  in
attracting external funds.  The full  absorption of excess liquidity created by
the acquisition of the  Pembroke Office deposits and nominal deposit  growth is
expected to continue.
     This  acquisition,  in  combination  with  the  rising  rate  environment,
produced the slight decline in the net yield on interest-earning assets.

PROVISION  AND  ALLOWANCE  FOR  LOAN  LOSSES   Loan  loss  and  other  industry
indicators related to asset quality are presented in the following table.

                                Loan Loss Data

     ($ In thousands)                              1995         1994
                                                  ------       ------
     Provision for loan losses                    $   282          553   
     Net charge-offs to average net loans            0.13%        0.38%  
     Allowance for loan losses to loans,                    
      net of unearned income and deferred fees       1.58%        1.61%  
     Allowance for loan losses to
      nonperforming loans                          365.60%      393.07%  
     Allowance for loan losses to
      nonperforming assets                         177.37%      141.80%  
     Nonperforming assets to loans,
      net of unearned income, plus
      other real estate owned                        0.89%        1.12%  
     Nonaccrual loans                             $   718          420   
     Restructured loans                               ---          229   
     Other real estate owned, net                     762        1,150   
                                                  -------       ------   
        Total nonperforming assets                $ 1,480        1,799   
                                                  -------       ------   
     Accruing loans past due 90 days or more      $   574          490   
                                                  -------       ------   





                                      -68-<PAGE>


Management's Discussion and Analysis

     Nonperforming   loans   include   nonaccrual   and   restructured   loans.
Nonperforming loans and nonperforming assets do not include accruing loans past
due 90 days or more.  Nonperforming assets totaled  $1,480 at December 31, 1995
which  represents a $319 or  17.73% decrease from December 31,  1994.  In 1994,
other real estate owned increased by $884 as nonaccrual real estate loans moved
into foreclosure.  Nonaccrual loans, which totaled $420 in 1994, increased $298
in 1995.  The  majority of this  increase related to one  impaired loan at  the
Company's BTC subsidiary.
     While  continual  efforts  are  made to  improve  overall  asset  quality,
management is unable to estimate when and under what exact terms problem assets
will be resolved.
     Effective January  1, 1995, Bankshares adopted the provisions of Statement
of  Financial Accounting Standards (SFAS) No. 114, "Accounting by Creditors for
Impairment of a Loan", as amended by SFAS No. 118, "Accounting by Creditors for
Impairment of  a Loan - Income  Recognition and Disclosures."   At December 31,
1995, the recorded  investment in loans which have been  identified as impaired
loans, in accordance  with SFAS No.  114, totaled $837.   Of this  amount, $133
related to loans with no valuation allowance,  and $704 related to loans with a
corresponding valuation  allowance of $419.   For the  year ended December  31,
1995, the average recorded  investment in the impaired loans  was approximately
$906 and  the total interest  income recognized on  impaired loans was  $47, of
which  $5 was recognized  on a cash  basis.   The balance of  impaired loans at
January 1, 1995, totaled approximately $812.  The initial adoption  of SFAS No.
114 did  not require an  increase to the  Company's allowance for  loan losses.
The impact of SFAS No. 114, as amended  by SFAS No. 118, was immaterial to  the
Company's  consolidated financial  statements  as of  and  for the  year  ended
December 31, 1995.

NONINTEREST  INCOME  Noninterest income for 1995  was $2,382, up $335 or 16.37%
from 1994.
     Income  from service  charges on  deposits is  largely dictated  by demand
deposit  volume, service  charge rates,  waiver policy  and the  willingness of
account  holders to  bear penalty  charges such  as overdraft  and insufficient
funds  fees.  While  management can exert  direct influence over  some of these
variables, it can do so only in varying degrees  with others.  All of the above
factors contributed to the increase in this category of $82 or 9.00%.
     Other service charges and  fees is composed of  fees associated with  safe
deposit box  rent, letters  of credit  and other  services.   The miscellaneous
nature  of this  category  makes it  subject  to fluctuations.    In 1995  this
category declined by $18 or 7.32%.
     Trust  income for 1995 was down  from 1994 by $35 or  6.80%.  Trust income
may  fluctuate depending on the volume of business, particularly estate account
settlements.  A  continued financial  relationship with heirs  after an  estate
closing can build business  volume, but is unpredictable.  Market  factors also
affect the level of income earned.
     Credit card income  continues to show improvement.   For 1995, credit card
income  was  up $95  or 26.76%  over  the previous  year.   Credit  card income
includes various fees and charges, primarily annual fees and merchant discount.
Because of  the highly  competitive nature  of this  product, the  Company must
offer  fees  at market  levels  in order  to  retain cardholders.    Given this
inability to  adjust fees, the Company generally  relies on increased volume to
generate additional revenues.
     Net securities gains for  1995 were $182, as opposed to a  net loss of $14
in 1994.  The increase in net gains was due principally to calls of securities.



                                      -69-<PAGE>


National Bankshares, Inc. and Subsidiaries

NONINTEREST  EXPENSE   Noninterest  expense for  1995  was $10,033  compared to
$9,725 in 1994.  This represents a $308 increase or 3.17%.
     Salaries and employee benefits increased $117 or 2.38%.  This increase was
due  to routine  merit adjustments,  promotions and  other normal  compensation
related items, offset by a decrease of $75 in net pension cost.
     The cost of Federal Deposit  Insurance declined sharply by $334 or  46.84%
from  1994.  With  the Bank Insurance  Fund reaching mandated  levels, banks in
general became eligible in 1995 for refunds on premiums previously paid and for
reduced premiums in future periods.
     Net costs  related to  the liquidation  and holding  of other  real estate
owned rose $158 in  1995 due primarily to a $124 increase  in the provision for
losses on  other real estate  owned in  1995 to reduce  the carrying  amount of
certain properties to their net realizable values.
     The other operating expense category increased by $302 or 13.13% from 1994
and  was due primarily to expenses associated  with the merger in the amount of
$268   incurred  in  1995,  and  a  contribution  to  a  community  development
corporation  expensed  in  1995.    A  substantial  portion  of  the  Company's
involvement in the community development  corporation will be recovered through
future tax deductions and tax credits over a ten year period.

INCOME TAXES  Higher taxable income in 1995 resulted in a $89 or 4.83% increase
in  income  tax expense  when compared  to 1994.    Tax exempt  interest income
continues to  be the primary  difference between   the "expected"  and reported
income tax  expense.  The  Company's effective tax  rate for 1995 and  1994 was
25.92% and 25.80%, respectively.
     The  Company has  determined  that a  valuation  allowance for  the  gross
deferred tax assets  is not necessary due to  the fact that realization  of the
entire amount of gross  deferred tax assets can  be supported by the amount  of
taxes paid during the carryback period under current tax laws.

EFFECTS OF INFLATION  The Company's consolidated statements of income generally
reflect  the effects  of  inflation.   Since interest  rates,  loan demand  and
deposit levels are related to inflation, the  resulting changes are included in
net income.  The  most significant item which  does not reflect the  effects of
inflation is  depreciation expense,  because historical  dollar values used  to
determine this  expense do not  reflect the effect  of inflation on  the market
value of depreciable assets after their acquisition.

BALANCE SHEET   Total assets at year-end 1995 totaled  $380,915, an increase of
$7,783 or  2.09%  over 1994.    Average assets  for  1995 totaled  $378,406  an
increase of $8,444 or 2.28% over 1994.  Loans, net outstanding at year-end 1995
were $163,193, an increase of 4.42% from the same point in time in 1994.   This
growth was  funded by a  shift from  securities to loans,  increased internally
generated capital and a nominal growth in deposits.
     The  use of  excess  internal liquidity  to fund  loan growth  allowed the
Company to  place less emphasis  on the  procurement of external  funds in  the
market place and avoid the associated cost of such activities.

LOANS  Loans, net of  unearned interest and deferred fees, at December 31, 1995
were $165,818.  This represents an increase  of $6,978 or 4.39% over 1994  year
end.  Management continues in its efforts to add to the loan portfolio  as long
as such growth can be accomplished without compromising underwriting standards.





                                      -70-<PAGE>


Management's Discussion and Analysis

SECURITIES   In  late 1995,  the Financial  Accounting Standards  Board granted
financial  institutions a one time opportunity to transfer securities from held
to maturity to  available for sale.  Conditions of  this transfer provided that
institutions  opting  to make  this shift  could  do so  without  bringing into
question their ability and positive intent  to hold to maturity their remaining
held to maturity securities.  The Company utilized this one time opportunity to
shift approximately $30,156 in securities held to maturity to the available for
sale category on December 1, 1995.
     The year-end balances for  securities available for sale were  $75,870 and
$36,219  in  1995  and  1994,  respectively,  and  the  year-end  balances  for
securities  held  to maturity  were  $111,765 and  $148,012 in  1995  and 1994,
respectively.    Year-end  1995 balances  reflect  more  clearly  the shift  of
investments  associated with the one  time transfer of  $30,156 described above
and  the  general decline  in  securities held  to  maturity due  to  calls and
maturities.
     The  Company's  investment  policy  stresses  safety  with  a  program  of
purchasing  high quality securities such  as U.S. Treasury  and U.S. Government
agency issues, state,  county, and municipal bonds,  corporate bonds, mortgage-
backed  securities and  other  bank qualified  investments.   The  Company  has
classified all  of its  investment securities  as either  held  to maturity  or
available  for sale,  as the  Company does  not engage  in trading  activities.
Investment  strategies  are  adjusted  in response  to  market  conditions  and
available investment vehicles.
     At December 31, 1995, the Company had no investment concentrations in  any
single issue (excluding U.S. Government) that exceeded ten percent of capital.

DEPOSITS    Average  total deposits  at  December  31,  1995, totaled  $330,261
compared to  $325,167 in 1994, an increase of $5,094  or 1.57%.  The low growth
rate was in part due to the Company's excess liquidity position and its ability
to meet  funding needs.

LIQUIDITY  Liquidity  is the ability  to provide sufficient  cash flow to  meet
financial  commitments  and to  fund additional  loan  demand or  withdrawal of
existing deposits.  Sources  of liquidity include deposits, loan  principal and
interest  repayments, sales, calls and  maturities of securities and short-term
borrowings.  The Company maintained an adequate liquidity level during 1995 and
1994.  Management is not aware of  any trends, commitments or events that  will
result in or that  are reasonably likely  to result in  a material increase  or
decrease in liquidity.
     Net cash from operating activities of $6,364 in 1995 decreased $1,357 from
1994 and  was primarily attributable to  the change in the  mortgage loans held
for sale  category which fluctuates  based upon loan  demand and the  timing of
loan sales in the secondary market.

CAPITAL RESOURCES   Total stockholders'  equity increased $5,496  from 1994  to
1995,  with  net  income,  less  cash  dividends  on  common  stock  of $2,062,
accounting  primarily for  the  increase.   Net  unrealized gains  (losses)  on
securities available for  sale, net of income taxes, were  $282 at December 31,
1995 and ($1,751) at December  31, 1994.  These unrealized net gains and losses
are recorded as a separate component of stockholders'  equity and will continue
to be subject to  change in future  years due to  fluctuations in fair  values,
sales,  purchases, maturities and  calls of securities  classified as available
for sale.  




                                      -71-<PAGE>


National Bankshares, Inc. and Subsidiaries

     The Company has operated from a consistently strong capital position.  The
ratio of  total stockholders'  equity to total  assets was  12.64% at  year-end
1995.   Banks  are required to  apply percentages to  various assets, including
off-balance  sheet assets, to reflect their perceived risk.  Regulatory defined
capital is divided by risk-weighted assets in determining the bank's risk-based
capital ratio.   No regulatory  authorities have  advised National  Bankshares,
Inc. or its subsidiaries, The  National Bank of Blacksburg or Bank  of Tazewell
County,  of any specific leverage  ratios applicable to  them.  Bankshares' and
its subsidiaries'  capital adequacy  ratios exceed regulatory  requirements and
provide added flexibility to  take advantage of business opportunities  as they
arise.   See  note 11  of the  Notes to  Consolidated Financial  Statements for
additional information.













































                                      -72-<PAGE>


Statement of Management's Responsibility

     Management  is responsible for  the preparation, content  and integrity of
the consolidated financial statements, related notes and all other  information
included  in this  annual report.    The financial  data has  been prepared  in
accordance  with  generally  accepted  accounting  principles  and,  management
believes, fairly  and consistently presents Bankshares'  financial position and
results of operations.

     Bankshares  maintains  a  system   of  internal  controls  which  provides
reasonable assurances that assets are protected and that accounting records are
reliable for the preparation of consolidated financial statements.

     The Audit  Committee of the  Board of Directors  is comprised  entirely of
outside directors.  Bankshares' internal auditor reports to the committee.   On
a  periodic basis, the committee  meets with the  internal auditor, independent
auditors and management to  discuss matters relating to the quality of internal
control, financial  reporting and audit scope.   Both the internal  auditor and
independent auditors  have access  to the  Audit Committee, without  management
present if desired, to freely discuss their evaluation of Bankshares' system of
internal controls and any other matters.









          James G. Rakes                Joan C. Nelson
          President and                 Treasurer
          Chief Executive Officer


























                                      -73-<PAGE>


Independent Auditors' Report


The Board of Directors and Stockholders
National Bankshares, Inc.:

     We have audited the  accompanying consolidated balance sheets  of National
Bankshares, Inc.  and subsidiaries as  of December 31,  1996 and 1995,  and the
related consolidated statements of income, changes in stockholders' equity, and
cash flows for each  of the years in  the three-year period ended  December 31,
1996.   These consolidated financial  statements are the  responsibility of the
Company's management.   Our responsibility  is to  express an opinion  on these
consolidated financial  statements based on our  audits.  We did  not audit the
financial statements of  Bank of  Tazewell County, a  wholly owned  subsidiary,
which  statements  reflect total  assets  constituting  46.6 percent  and  46.5
percent and total interest income constituting 42.8 percent and 44.1 percent in
1995  and  1994,  respectively, of  the  related  consolidated  totals.   Those
statements were  audited by other auditors  whose report has been  furnished to
us, and our  opinion, insofar as it relates to the amounts included for Bank of
Tazewell County for 1995  and 1994, is based solely on the  report of the other
auditors.

     We  conducted our  audits in  accordance with generally  accepted auditing
standards.   Those  standards require  that we  plan and  perform the  audit to
obtain  reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis,  evidence
supporting the amounts and disclosures  in the financial statements.   An audit
also  includes  assessing  the   accounting  principles  used  and  significant
estimates  made  by management,  as well  as  evaluating the  overall financial
statement presentation.  We believe that our audits and the report of the other
auditors provide a reasonable basis for our opinion.

     In our opinion, based on our audits  and the report of the other auditors,
the  consolidated financial statements referred to above present fairly, in all
material  respects, the  financial  position of  National Bankshares,  Inc. and
subsidiaries as  of  December 31,  1996  and 1995,  and  the results  of  their
operations and their cash flows for each of the years in the three-year  period
ended  December  31, 1996  in  conformity  with generally  accepted  accounting
principles.

     As discussed in notes 1(D) and 5 to the consolidated financial statements,
the  Company  adopted  the  provisions of  Statement  of  Financial  Accounting
Standards No.  114, "Accounting  by Creditors  for  Impairment of  a Loan",  as
amended  by Statement of Financial Accounting Standards No. 118, "Accounting by
Creditors for Impairment of  a Loan-Income Recognition and Disclosures",  as of
January  1, 1995.    As discussed  in  notes  1(C) and  3  to the  consolidated
financial  statements,  the Company  adopted  the  provisions of  Statement  of
Financial Accounting Standards No. 115, "Accounting for  Certain Investments in
Debt and Equity Securities", as of January 1, 1994.


                                   KPMG Peat Marwick LLP

Roanoke, Virginia
February 17, 1997




                                      -74-<PAGE>


National Bankshares, Inc. and Subsidiaries 
Consolidated Balance Sheets

 $ In thousands except share and per share data,             1996      1995
 December 31, 1996 and 1995                                 ------    ------
 Assets        Cash and due from banks (notes 2 and 16)    $ 10,080    10,055 
               Federal funds sold (note 16)                   1,910     7,725 
               Securities available for sale 
                (notes 3 and 16)                             62,534    75,870 
               Securities held to maturity (fair value
                $108,755 in 1996 and $112,778 in 1995)      108,710   111,765 
               Mortgage loans held for sale (notes 14, 
                15 and 16)                                      516       880 
               Loans (notes 4, 5, 15 and 16):
                 Real estate construction loans               6,295     6,007 
                 Real estate mortgage loans                  43,917    45,589 
                 Commercial and industrial loans             87,519    59,609 
                 Loans to individuals                        60,991    56,920 
                                                           --------  -------- 
                    Total loans                             198,722   168,125 

                 Less unearned income and deferred fees      (2,549)   (2,307)
                                                           --------  -------- 
                    Loans, net of unearned income and
                     deferred fees                          196,173   165,818 
                 Less allowance for loan losses (note 5)     (2,575)   (2,625)
                                                           --------  -------- 
                    Loans, net                              193,598   163,193 
                                                           --------  -------- 
               Bank premises and equipment, net (note 6)      5,037     4,679 
               Accrued interest receivable                    3,510     3,621 
               Other real estate owned, net (note 5)            474       762 
               Other assets (note 9)                          2,481     2,365 
                                                           --------  -------- 
                    Total assets                           $388,850   380,915 
                                                           ========  ======== 

 Liabilities   Noninterest-bearing demand deposits         $ 44,096    39,816 
 and           Interest-bearing demand deposits              73,804    73,101 
 Stockholders' Savings deposits                              48,164    50,548 
 Equity        Time deposits (note 7)                       168,520   166,848 
                                                           --------  -------- 
                    Total deposits (note 16)                334,584   330,313 
                                                           --------  -------- 
               Other borrowed funds (note 16)                   627       161 
               Accrued interest payable                         700       744 
               Other liabilities (note 8)                     1,495     1,543 
                                                           --------  -------- 

                    Total liabilities                       337,406   332,761 
                                                           --------  -------- 
               Common stock subject to ESOP put option
                (note 8)                                      1,643       --- 







                                      -75-<PAGE>


               Stockholders' equity (notes 9, 10, 11                
                and 17):
                 Preferred stock of no par value.
                  Authorized 5,000,000 shares;
                  none issued and outstanding                   ---       --- 
                 Common stock of $2.50 par value.
                  Authorized 5,000,000 shares; issued and
                  outstanding 3,792,833 shares                9,482     9,482 
                 Retained earnings                           42,210    38,390 
                 Net unrealized gains (losses) on                             
                  securities available for sale                (248)      282 
                 Common stock subject to ESOP put option
                  (64,796 shares at $25.35 per share)
                  (note 8)                                   (1,643)      --- 
                                                           --------  -------- 
                    Total stockholders' equity               49,801    48,154 

               Commitments and contingent liabilities
                (notes 6, 8 and 14)
                                                           --------  -------- 
                    Total liabilities and stockholders'
                     equity                                $388,850   380,915 
                                                           ========  ======== 


































                  See accompanying notes to consolidated financial statements.


                                      -76-<PAGE>



National Bankshares, Inc. and Subsidiaries
Consolidated Statements of Income

$ In thousands, except per share data. Years ended
December 31, 1996, 1995 and 1994                      1996     1995     1994
                                                     ------   ------   ------
Interest    Interest and fees on loans               $ 17,232   15,761  13,764 
Income      Interest on federal funds sold                567      704     450 
            Interest on securities - taxable            8,877    9,723   9,966 
            Interest on securities - nontaxable         1,971    1,906   1,882 
                                                     --------  ------- ------- 
               Total interest income                   28,647   28,094  26,062 
                                                     --------  ------- ------- 
Interest    Interest on time deposits of                                       
Expense      $100,000 or more (note 7)                  2,070    1,898   1,364 
            Interest on other deposits                 10,939   10,770   9,284 
            Interest on borrowed funds                     27       35      36 
                                                     --------  ------- ------- 
               Total interest expense                  13,036   12,703  10,684 
                                                     --------  ------- ------- 
               Net interest income                     15,611   15,391  15,378 

            Provision for loan losses (note 5)            331      282     553 
                                                     --------  ------- ------- 
               Net interest income after                              
                provision for loan losses              15,280   15,109  14,825 
                                                     --------  ------- ------- 

Noninterest Service charges on deposit accounts         1,183      993     911 
Income      Other service charges and fees                269      228     246 
            Credit card fees                              511      450     355 
            Trust income                                  603      480     515 
            Other income                                   30       49      34 
            Realized securities gains (losses),
             net (note 3)                                  97      182     (14)
                                                     --------  ------- ------- 
               Total noninterest income                 2,693    2,382   2,047 
                                                     --------  ------- ------- 

Noninterest Salaries and employee benefits (note 8)     5,278    5,034   4,917 
Expense     Occupancy and furniture and fixtures          884      920     936 
            Data processing and ATM                       497      462     462 
            FDIC assessment                                 4      379     713 
            Credit card processing                        466      411     340 
            Goodwill amortization                          30       30      20 
            Net costs of other real estate owned            5      195      37 
            Other operating expense                     2,351    2,602   2,300 
                                                     --------  ------- ------- 
               Total noninterest expense                9,515   10,033   9,725 
                                                     --------  ------- ------- 
            Income before income tax expense            8,458    7,458   7,147 
            Income tax expense (note 9)                 2,341    1,933   1,844 
                                                     --------  ------- ------- 
               Net income                            $  6,117    5,525   5,303 
                                                     ========  ======= ======= 
               Net income per share                  $   1.61     1.46    1.40 
                                                     ========  ======= ======= 

                   See accompanying notes to consolidated financial statements.

                                      -77-<PAGE>
<TABLE>
National Bankshares, Inc. and Subsidiaries
Consolidated Statements of Changes in Stockholders' Equity

<CAPTION>
                                                                               Net Unrealized    Common
                                                                                Gains (Losses)    Stock
                                                                                 on Securities  Subject to
 $ in thousands except share and per share data.    Common            Retained     Available     ESOP Put
 Years ended December 31, 1996, 1995 and 1994.       Stock   Surplus  Earnings     For Sale       Option     Total
                                                   --------  -------  --------  --------------  ----------  -------
 <S>                                               <C>       <C>      <C>       <C>             <C>         <C>   
 Balances, December 31, 1993 as previously
  reported                                          $ 4,274   1,112    12,868          ---          ---     18,254 
 .11129 for one stock split 190,472 additional                        
  shares issued                                         476    (476)      ---          ---          ---        --- 
 Adjustment in connection with pooling-of-
  interests                                           4,721    (711)   18,725          (38)         ---     22,697 
                                                    -------  ------   -------       ------       ------     ------ 
 Balances, December 31, 1993 as restated              9,471     (75)   31,593          (38)         ---     40,951 
 Cumulative effect of change in accounting for
  securities available for sale at January 1,                                              
  1994, net of income taxes of $141                     ---     ---       ---          273          ---        273 
 Net Income                                             ---     ---     5,303          ---          ---      5,303 
 Net proceeds from issuance of common stock                                                          
  (4,480 shares) (note 10)                               11      75       ---          ---          ---         86 
 Cash dividends ($.52 per share)                        ---     ---      (993)         ---          ---       (993)
 Cash dividends of BTC declared prior to merger         ---     ---      (976)         ---          ---       (976)
  
 Change in net unrealized gains (losses)
  on securities available for sale, net of
  income tax benefit of $1,023                          ---     ---       ---       (1,986)         ---     (1,986)
                                                    -------  ------   -------       ------       ------     ------ 
 Balances, December 31, 1994 as restated              9,482     ---    34,927       (1,751)         ---     42,658 
 Net income                                             ---     ---     5,525          ---          ---      5,525 
 Cash dividends ($.57 per share)                        ---     ---    (1,080)         ---          ---     (1,080)
 Cash dividends of BTC declared prior to merger         ---     ---      (982)         ---          ---       (982)
 Change in net unrealized gains (losses) on
  securities available for sale, net of income
  taxes of $1,047                                       ---     ---       ---        2,033          ---      2,033 
                                                    -------  ------   -------       ------       ------     ------ 
 Balances, December 31, 1995 as restated              9,482     ---    38,390          282          ---     48,154 
 Net income                                             ---     ---     6,117          ---          ---      6,117 
 Cash dividends ($.62 per share)                        ---     ---    (1,787)         ---          ---     (1,787)
 Cash dividends of BTC declared prior to merger         ---     ---      (510)         ---          ---       (510)
 Change in net unrealized gains (losses) on
  securities available for sale, net of income
  tax benefit of $273                                   ---     ---       ---         (530)         ---       (530)
 Common stock subject to ESOP put option                ---     ---       ---          ---       (1,643)    (1,643)
                                                    -------  ------   -------       ------       ------     ------ 
 Balances, December 31, 1996                        $ 9,482     ---    42,210         (248)      (1,643)    49,801 
                                                    =======  ======   =======       ======       ======     ====== 

                                                 See accompanying notes to consolidated financial statements.
</TABLE>
                                                     -78-<PAGE>


National Bankshares, Inc. and Subsidiaries
Consolidated Statements of Cash Flows

$ In thousands. Years ended December 31, 1996, 1995     1996     1995    1994
 and 1994                                              ------   ------  ------

Cash Flows Net income                                 $ 6,117    5,525    5,303 
from       Adjustments to reconcile net income to net
Operating   cash provided by operating activities: 
Activities    Provision for loan losses                   331      282      553 
(Note 13)     Recovery of bond losses                     (89)     ---      --- 
              Provision for deferred income taxes          (4)    (120)     (32)
              Depreciation of bank premises and
               equipment                                  517      535      544 
              Amortization of intangibles                 121      145      123 
              Amortization of premiums and accretion
               of discounts, net                           52      (32)      69 
              (Gains) losses on bank premises and
               equipment disposals                          7       (9)     --- 
              (Gains) losses on sales and calls of
               securities available for sale, net          (3)      (2)      27 
              Gains on calls of securities held to
               maturity, net                               (5)    (180)     (13)
              Net (increase) decrease in mortgage
               loans held for sale                        364     (488)   1,360 
              (Gains) losses and write-downs on other
               real estate owned                           (9)     168        8 
              (Increase) decrease in:
                Accrued interest receivable               111       88     (242)
                Other assets                               40      129     (343)
              Increase (decrease) in:
                Accrued interest payable                  (44)     170       40 
                Other liabilities                         462      153      324 
                                                      -------  -------  ------- 
                Net cash provided by operating
                 activities                             7,968    6,364    7,721 
                                                      -------  -------  ------- 
Cash Flows Net (increase) decrease in federal funds
from        sold                                        5,815     (100)   6,270 
Investing  Proceeds from sales of securities
Activities  available for sale                          1,000    1,867      --- 
(Notes 3   Proceeds from calls and maturities of
and 13)     securities available for sale              21,938    8,134    9,964 
           Proceeds from calls and maturities of
            securities held to maturity                35,569   28,592   30,865 
           Purchases of securities available for sale (10,397) (16,432) (16,068)
           Purchases of securities held to maturity   (32,477) (22,271) (36,707)
           Purchases of loan participations            (1,704)     ---   (1,000)
           Collections of loan participations           2,448    1,928      510 
           Net increase in loans made to customers    (31,633)  (9,197)  (7,213)
           Proceeds from disposal of other real
            estate owned                                  325      220       91 
           Recoveries on loans charged off                125       83       54 
           Bank premises and equipment expenditures
           Proceeds from sale of bank premises and       (882)    (492)  (1,112)
            equipment                                     ---        9        1 
                                                      -------  -------  ------- 
                Net cash used in investing activities  (9,873)  (7,659) (14,345)
                                                      -------  -------  ------- 

                                      -79-<PAGE>


Cash Flows Deposits assumed, net of premium paid          ---      ---   13,159 
from       Net increase in time deposits                1,672   18,179    8,471 
Financing  Net increase (decrease) in other deposits    2,599  (15,552)  (9,300)
Activities Net proceeds from issuance of common stock     ---      ---       86 
(Note 13)  Net increase (decrease) in other borrowed
            funds                                         466     (630)    (397)
           Cash dividends paid                         (2,807)  (2,056)  (1,969)
                                                      -------  -------  ------- 
                Net cash provided by (used in)
                 financing activities                   1,930      (59)  10,050 
                                                      -------  -------  ------- 
           Net increase (decrease) in cash and due
            from banks                                     25   (1,354)   3,426 
           Cash and due from banks at beginning of
            year                                       10,055   11,409    7,983 
                                                      -------  -------  ------- 
           Cash and due from banks at end of year     $10,080   10,055   11,409 
                                                      =======  =======  ======= 







































                    See accompanying notes to consolidated financial statements.

                                      -80-<PAGE>


Notes to Consolidated Financial Statements

$ In thousands, except share and per share data.December 31, 1996, 1995 and 1994

Note 1: Summary of Significant Accounting Policies  The accounting and reporting
policies  of  National  Bankshares,  Inc.  (Bankshares)  and  its  wholly  owned
subsidiaries, The National Bank of Blacksburg  (NBB) and Bank of Tazewell County
(BTC), conform to generally accepted accounting principles and general practices
within the banking industry (see note 17 for merger with BTC).  In preparing the
consolidated  financial  statements,  management  is required  to  make  certain
estimates,  assumptions  and  loan  evaluations  that  affect  its  consolidated
financial  statements for the period.   Actual results  could vary significantly
from those estimates.
   Changing economic  conditions, adverse  economic prospects for  borrowers, as
well as regulatory agency action as a  result of an examination, could cause NBB
and  BTC to recognize  additions to the  allowance for loan  losses and may also
affect the valuation of  real estate acquired in connection with foreclosures or
in satisfaction of loans.
   The following is a summary of the more significant accounting policies.
   (A) Consolidation  The consolidated financial statements include the accounts
   of National Bankshares, Inc. and its wholly owned subsidiaries (the Company).
   All significant intercompany balances and transactions have been eliminated.
   (B) Cash and Cash Equivalents  For purposes of reporting cash flows, cash and
   cash equivalents include cash on hand and due from banks.
   (C) Securities  Effective January 1, 1994, the Company adopted the provisions
   of  Statement of Financial Accounting  Standards (SFAS) No.  115, "Accounting
   for Certain Investments in Debt and Equity Securities," and accordingly,  has
   recorded  the  effect  of  this adoption  in  the  accompanying  consolidated
   financial statements for the year ended December 31, 1994.  
       Securities available for sale are reported at fair value, with unrealized
   gains and losses excluded from net income and reported,  net of income taxes,
   in a separate component of stockholders' equity.  Securities held to maturity
   are stated at  cost, adjusted for  amortization of premiums and  accretion of
   discounts on a basis which approximates the level yield  method.  The Company
   does not  engage in securities trading.   Gains and losses  on securities are
   accounted  for   on  the   completed  transaction  basis   by  the   specific
   identification method.
       A decline in the fair value of any available for sale or held to maturity
   security  below cost that is deemed other than temporary is charged to income
   resulting in the establishment of a new cost basis for the security.
   (D) Loans   Loans  are  stated at  the  amount  of funds  disbursed  plus the
   applicable  amount, if  any,  of  unearned interest  and other  charges  less
   payments  received.     Income  on  installment   loans,  including  impaired
   installment  loans  that have  not  been  placed  in  nonaccrual  status,  is
   recognized on methods which approximate  the level yield method.  Interest on
   all other loans, including impaired other loans that have  not been placed in
   nonaccrual  status, is  accrued based  on the  balance outstanding  times the
   applicable interest rate.
       Interest  is  recognized on  the  cash  basis for  all  loans carried  in
   nonaccrual status.   Loans generally are placed in nonaccrual status when the
   collection  of principal or interest is 90  days or more past due, unless the
   obligation is both well-secured and in the process of collection.
       Loan origination and  commitment fees and certain direct costs  are being
   deferred, and the net amount amortized as an adjustment to the related loan's
   yield.   These amounts are being  amortized over the contractual  life of the
   related loans.



                                      -81-<PAGE>


National Bankshares, Inc. and Subsidiaries

       Effective January 1, 1995, the Company adopted the provisions of SFAS No.
   114, "Accounting by Creditors for Impairment of  a Loan", as amended by  SFAS
   No.  118,  "Accounting  by Creditors  for  Impairment  of  a  Loan  -  Income
   Recognition and  Disclosures".   SFAS No. 114,  as amended by  SFAS No.  118,
   requires that impaired loans within  the scope of the statements be presented
   in  the financial statements  at the  present value  of expected  future cash
   flows or at  the fair value of  the loan's collateral  if the loan is  deemed
   "collateral dependent."  A valuation allowance is required to the extent that
   the measure of the impaired loans is less than the recorded investment.  SFAS
   No. 114  does not  apply to large  groups of small-balance  homogeneous loans
   such  as residential real estate mortgage,  consumer installment, home equity
   and bank card loans, which are  collectively evaluated for impairment.   SFAS
   No. 118 allows  a creditor to use  existing methods for recognizing  interest
   income on an impaired loan.
       Mortgage loans  held for sale  are carried at  the lower of cost  or fair
   value.
   (E) Allowance for Loan Losses  The allowance  for loan losses is a  valuation
   allowance consisting  of the  cumulative  effect of  the provision  for  loan
   losses, plus  any amounts recovered  on loans previously  charged off,  minus
   loans charged off.  The  provision for loan losses charged to expense  is the
   amount necessary in management's judgement to maintain the allowance for loan
   losses at a level it believes adequate to absorb losses in the  collection of
   its loans.
   (F) Bank Premises and  Equipment  Bank premises  and equipment are stated  at
   cost,  net of accumulated  depreciation.  Depreciation is  charged to expense
   over the  estimated useful lives  of the assets  on the straight-line  basis.
   Depreciable lives include 40 years  for premises and 3-10 years for furniture
   and equipment.   Costs of maintenance  and repairs are charged  to expense as
   incurred and improvements are capitalized.
   (G) Other Real Estate Owned  Other real estate, acquired through  foreclosure
   or deed  in lieu  of foreclosure,  is carried  at the  lower of  the recorded
   investment or  its fair value, less  estimated costs to  sell (net realizable
   value).  When the property  is acquired, any excess of the loan  balance over
   net  realizable value is charged to the allowance for loan losses.  Increases
   or decreases in the net realizable value  of such properties are credited  or
   charged  to income by adjusting the valuation allowance for other real estate
   owned.   Net costs  of  maintaining or  operating foreclosed  properties  are
   expensed as incurred.  
   (H) Intangible  Assets  Included  in other assets are  deposit intangibles of
   $666 and  $757 at December 31,  1996 and 1995, respectively,  and goodwill of
   $367  and  $397 at  December  31,  1996  and  1995,  respectively.    Deposit
   intangibles  are being  amortized on  a straight-line  basis over  a ten-year
   period  and goodwill  is  being amortized  on  a straight-line  basis  over a
   fifteen-year period.
   (I) Pension Plans  The Company sponsors two separate defined benefit  pension
   plans  which cover substantially  all full-time officers and  employees.  The
   benefits are based upon length of service and a  percentage of the employee's
   compensation  during  the  final  years of  employment.    Pension costs  are
   computed based upon the  provisions of SFAS No. 87.  The  Company contributes
   to the pension plans amounts deductible for federal income tax purposes.
   (J) Income  Taxes   Income  taxes  are  accounted  for under  the  asset  and
   liability method.  Deferred tax assets and liabilities are recognized for the
   future  tax consequences  attributable to  differences between  the financial
   statement  carrying amounts  of  existing assets  and  liabilities  and their
   respective  tax  bases  and  operating  loss  and  tax  credit carryforwards.
   Deferred  tax assets  and liabilities  are measured  using enacted  tax rates

                                      -82-<PAGE>


Notes to Consolidated Financial Statements

   expected  to apply to  taxable income  in the years in  which those temporary
   differences are expected to be recovered or settled.   The effect on deferred
   tax assets and liabilities of  a change in tax rates is  recognized in income
   in the period that includes the enactment date.
   (K) Trust Assets  and Income  Assets  (other than cash deposits)  held by the
   Trust  Departments in a  fiduciary or  agency capacity for  customers are not
   included  in the consolidated  financial statements since such  items are not
   assets of the Company.  Trust income is recognized on the accrual basis.
   (L) Net  Income Per Share   Net income per  share is based  upon the weighted
   average number  of common shares  outstanding (3,792,833 shares  in 1996  and
   1995 and 3,788,859 shares in 1994).
   (M) Off-Balance  Sheet  Financial  Instruments   In  the  ordinary  course of
   business,  the   Company  has   entered  into  off-balance   sheet  financial
   instruments consisting of commitments to extend credit and standby letters of
   credit. Such financial instruments are  recorded in the financial  statements
   when they become payable.
   (N) Fair  Value  of  Financial   Instruments    The  following  methods   and
   assumptions were used  to estimate the fair value  of each class of financial
   instrument for which it is practicable to estimate that value:
       (1) Cash and Due from Banks  The carrying amount is a reasonable estimate
       of fair value.
       (2) Federal Funds Sold   The carrying amount is a  reasonable estimate of
       fair value.
       (3) Securities   The fair  values of securities are  determined by quoted
       market prices  or dealer  quotes.  The  fair value of  certain state  and
       municipal  securities is  not  readily available  through  market sources
       other than dealer quotations, so fair value estimates are based on quoted
       market prices  of similar  instruments, adjusted for  differences between
       the quoted instruments and the instruments being valued.
       (4) Loans  Fair values are estimated for portfolios of loans with similar
       financial characteristics.  Loans are segregated by type such as mortgage
       loans held for sale, commercial,  real estate - commercial, real estate -
       construction, real  estate -  mortgage, credit  card and  other  consumer
       loans.  Each loan category is further segmented into fixed and adjustable
       rate interest terms and by performing and nonperforming categories.
           The  fair value  of  performing loans  is  calculated  by discounting
       scheduled  cash  flows through  the  estimated  maturity using  estimated
       market  discount rates  that reflect  the credit  and interest  rate risk
       inherent  in the loan,  as well  as estimates for  operating expenses and
       prepayments.    The estimate  of  maturity  is  based  on  the  Company's
       historical  experience  with  repayments  for  each loan  classification,
       modified, as required, by an  estimate of the effect of current  economic
       and lending conditions.
           Fair value  for significant nonperforming loans is based on estimated
       cash flows which are discounted using  a rate commensurate with the  risk
       associated with the estimated  cash flows.  Assumptions  regarding credit
       risk,  cash flows  and discount rates  are judgmentally  determined using
       available market information and specific borrower information.
       (5) Deposits  The fair value of demand and savings deposits is the amount
       payable on  demand.  The fair  value of fixed maturity  time deposits and
       certificates  of deposit is estimated  using the rates  currently offered
       for deposits with similar remaining maturities.
       (6) Other Borrowed Funds   Other  borrowed funds represents treasury  tax
       and loan deposits.  The  carrying amount is a reasonable estimate of fair
       value because the deposits are generally repaid within 1 to 120 days from
       the transaction date.

                                      -83-<PAGE>


National Bankshares, Inc. and Subsidiaries

       (7) Commitments to Extend Credit and Standby Letters of Credit    T  h  e
       only  amounts recorded for commitments to  extend credit, standby letters
       of credit and financial guarantees written are the deferred fees  arising
       from these  unrecognized financial instruments.   These deferred fees are
       not deemed  significant at December 31,  1996 and 1995, and  as such, the
       related fair values have not been estimated.
   (O) Impairment of Long-Lived  Assets and Long-Lived Assets to Be  Disposed Of
   The Company  adopted  the provisions  of SFAS  No. 121,  "Accounting for  the
   Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of",
   on  January 1,  1996.   This Statement  requires  that long-lived  assets and
   certain identifiable  intangibles be reviewed for  impairment whenever events
   or changes in circumstances indicate that the carrying amount of an asset may
   not be recoverable.  Recoverability of assets to be held and used is measured
   by a  comparison of the carrying amount of  an asset to future net cash flows
   expected to be generated by the  asset.  If such assets are  considered to be
   impaired,  the impairment to be recognized is measured by the amount by which
   the carrying  amount  of the  assets exceed  the fair  value  of the  assets.
   Assets to be disposed of are  reported at the lower of the carrying amount or
   fair value  less costs to sell.   Adoption of  this Statement did not  have a
   material impact on the Company's financial position, results of operations or
   liquidity.
   (P) Reclassifications   Certain  reclassifications  have been  made  to prior
   years' consolidated financial statements to place them on a basis  comparable
   with the 1996 consolidated financial statements.

Note 2:  Restrictions on Cash   To comply with Federal  Reserve regulations, the
Company is  required to maintain  certain average  reserve balances.   The daily
average  reserve requirements  were $2,914  and $2,530  for the  weeks including
December 31, 1996 and 1995, respectively.

Note 3: Securities   As discussed in  note 1(C), effective January  1, 1994, the
Company  adopted the  provisions  of  SFAS  No.  115,  "Accounting  for  Certain
Investments  in  Debt and  Equity Securities".   The  cumulative effect  of this
change in  accounting at January  1, 1994, was to  increase securities available
for  sale by  $414, decrease  the net deferred  tax asset  by $141  and increase
stockholders' equity by $273.
   The amortized costs, gross unrealized gains, gross unrealized losses and fair
values  for securities available for sale by  major security type as of December
31, 1996 and 1995 are as follows:

                                                   December 31, 1996

                                                    Gross     Gross
                                       Amortized Unrealized Unrealized   Fair
   ($ In thousands)                      Costs     Gains      Losses    Values
                                       --------- ---------- ----------  ------
   Available for sale:
    U.S. Treasury                       $  8,740      116        (66)     8,790 
    U.S. Government agencies and                                                
     corporations                         33,840      149       (349)    33,640 
    States and political subdivisions      8,688       86       (155)     8,619 
    Mortgage-backed securities             4,568       12       (128)     4,452 
    Other securities                       7,074       25        (66)     7,033 
                                        --------   ------     ------    ------- 
      Total securities available for
       sale                             $ 62,910      388       (764)    62,534 
                                        ========   ======     ======    ======= 

                                      -84-<PAGE>


Notes to Consolidated Financial Statements

                                                   December 31, 1995

                                                    Gross     Gross
                                       Amortized Unrealized Unrealized   Fair
   ($ In thousands)                      Costs     Gains      Losses    Values
                                       --------- ---------- ----------  ------
   Available for sale:
    U.S. Treasury                       $ 14,991      352        (21)    15,322 
    U.S. Government agencies and                                      
     corporations                         42,586      476       (253)    42,809 
    States and political subdivisions      7,613        3        (49)     7,567 
    Mortgage-backed securities             4,748        8       (111)     4,645 
    Other securities                       5,505       42        (20)     5,527 
                                        --------   ------     ------    ------- 
      Total securities available for
       sale                             $ 75,443      881       (454)    75,870 
                                        ========   ======     ======    ======= 

   The amortized costs  and fair values of single maturity  securities available
for sale  at  December  31, 1996,  by  contractual maturity,  are  shown  below.
Expected maturities may differ from contractual maturities because borrowers may
have the right to call or prepay obligations  with or without call or prepayment
penalties.   Mortgage-backed securities included  in these totals  are allocated
based upon estimated cash flows at December 31, 1996.

                                               December 31, 1996  

                                               Amortized   Fair
   ($ In thousands)                              Costs    Values
                                               --------- --------
   Due in one year or less                     $  6,768     6,764 
   Due after one year through five years         22,325    22,276 
   Due after five years through ten years        27,872    27,654 
   Due after ten years                            5,144     5,032 
   No maturity                                      801       808 
                                               --------   ------- 
                                               $ 62,910    62,534 
                                               ========   ======= 

   The amortized costs, gross unrealized gains, gross unrealized losses and fair
values for securities held to maturity by major security type as of December 31,
1996 and 1995 are as follows:
                                                   December 31, 1996

                                                   Gross      Gross 
                                       Amortized Unrealized Unrealized   Fair
   ($ In thousands)                      Costs     Gains      Losses    Values
                                       --------- ---------- ----------  ------
   Held to maturity:
    U.S. Treasury                       $ 11,547       36       (148)    11,435 
    U.S. Government agencies and                                                
     corporations                         54,804      215       (604)    54,415 
    States and political subdivisions     34,144      530       (105)    34,569 
    Mortgage-backed securities               767       29         ---       796 
    Other securities                       7,448      103        (11)     7,540 
                                        --------   ------     ------    ------- 
      Total securities held to
       maturity                         $108,710      913       (868)   108,755 
                                        ========   ======     ======    ======= 

                                      -85-<PAGE>


National Bankshares, Inc. and Subsidiaries

                                                   December 31, 1995

                                                   Gross      Gross 
                                       Amortized Unrealized Unrealized   Fair
   ($ In thousands)                      Costs     Gains      Losses    Values
                                       --------- ---------- ----------  ------
   Held to maturity:
    U.S. Treasury                       $ 19,330      167        (32)    19,465 
    U.S. Government agencies and
     corporations                         49,938      188        (16)    50,110 
    States and political subdivisions     36,428      802       (202)    37,028 
    Mortgage-backed securities               961       31        ---        992 
    Other securities                       5,108       81         (6)     5,183 
                                        --------   ------     ------    ------- 
      Total securities held to
       maturity                         $111,765    1,269       (256)   112,778 
                                        ========   ======     ======    ======= 


   The amortized  costs and fair  values of  single maturity securities  held to
maturity  at  December  31,  1996, by  contractual  maturity,  are  shown below.
Expected maturities may differ from contractual maturities because borrowers may
have the right to call  or prepay obligations with or without call or prepayment
penalties.  Mortgage-backed  securities included in  these totals are  allocated
based upon estimated cash flows at December 31, 1996.

                                              December 31, 1996   

                                               Amortized   Fair
   ($ In thousands)                              Costs    Values
                                               ---------  ------

   Due in one year or less                     $ 18,781     18,820
   Due after one year through five years         55,493     55,480
   Due after five years through ten years        30,479     30,414
   Due after ten years                            3,957      4,041
                                               --------    -------
                                               $108,710    108,755
                                               ========    =======

   There were no sales of securities held to maturity during 1996, 1995 or 1994.
   The carrying value of securities pledged to secure public and trust deposits,
and  for other purposes as required or permitted by law, was $18,446 at December
31, 1996 and $16,262 at December 31, 1995.  
   On November  15,  1995, the  Financial Accounting  Standards  Board issued  a
Special Report, "A  Guide to Implementation of  Statement 115 on Accounting  for
Certain  Investments in  Debt  and  Equity  Securities."   This  Special  Report
contained a  unique provision  that  allowed entities  to, concurrent  with  the
initial adoption of the implementation  guidance but no later than  December 31,
1995, reassess the appropriateness of the classifications of all securities held
at  the time.    In  connection with  this  one-time  reassessment, the  Company
transferred securities classified  as held to  maturity with amortized  costs of
approximately $30,156 to available for sale securities, increased by the related
unrealized gain  in  the  amount of  approximately  $643 on  December  1,  1995.
Entities  opting  to make  such a  transfer could  do  so without  bringing into
question  their ability  and  positive  intent to  hold  the  remaining held  to
maturity portfolio until maturity.


                                      -86-<PAGE>


Notes to Consolidated Financial Statements

Note 4: Loans to Officers and Directors  In the normal course of business, loans
have  been  made  to executive  officers  and directors  of  Bankshares  and its
subsidiaries.   As of  December 31,  1996 and 1995,  there were direct  loans to
executive  officers  and  directors of  $2,567  and  $3,332,  respectively.   In
addition, there were loans  of $2,145 and $2,550 at December  31, 1996 and 1995,
respectively,  which were endorsed by directors and/or executive officers or had
been made  to companies  in  which directors  and/or executive  officers had  an
equity interest.
   The following schedule summarizes  amounts receivable from executive officers
and directors of Bankshares  and its subsidiaries, and their  immediate families
or associates:

                                                   Year ended
                                                  December 31,
   ($ In thousands)                                   1996 
                                                  ------------
   Aggregate balance, beginning of year             $ 5,882      
   Additions                                          3,449      
   Collections                                       (4,619)     
                                                    -------      
   Aggregate balance, end of year                   $ 4,712      
                                                    =======      


Note 5:  Nonperforming Assets, Past Due Loans,  Impaired Loans and Allowance for
Loan Losses  Nonperforming assets consist of the following:

                                                        December 31,

   ($ In thousands)                             1996        1995        1994
                                               ------      ------      ------
   Nonaccrual loans                            $   616        718         420  
   Restructured loans                              ---        ---         229  
                                               -------     ------      ------  

      Total nonperforming loans                    616        718         649  
   Other real estate owned, net                    474        762       1,150  
                                               -------     ------      ------  
      Total nonperforming assets               $ 1,090      1,480       1,799  
                                               -------     ------      ------  

   Accruing loans past due 90 days or more     $   458        574         490  
                                               =======     ======      ======  


   There  were no  material commitments  to lend  additional funds  to customers
whose loans were classified as nonperforming at December 31, 1996.










                                      -87-<PAGE>


National Bankshares, Inc. and Subsidiaries

   The  following  table shows  the  interest that  would  have  been earned  on
nonaccrual and restructured loans  if they had  been current in accordance  with
their original terms  and the recorded interest that was  earned and included in
income on these loans:

                                                  Years ended December 31,
   ($ In thousands)                             1996        1995        1994
                                               ------      ------      ------
   Scheduled interest:
    Nonaccrual loans                           $    68         59          38  
    Restructured loans                             ---        ---          19  
                                               -------     ------      ------  
      Total scheduled interest                 $    68         59          57  
                                               =======     ======      ======  

   Recorded interest:                                  
    Nonaccrual loans                           $    24          5           1  
    Restructured loans                             ---        ---           9  
                                               -------     ------      ------  
      Total recorded interest                  $    24          5          10  
                                               =======     ======      ======  


   Changes  in  the valuation  allowance  for other  real  estate  owned are  as
follows:

                                                  Years ended December 31,

   ($ In thousands)                             1996        1995        1994
                                               ------      ------      ------
   Balances, beginning of year                 $    91         49         409  
   Provision for other real estate owned             5        124         ---  
   Write-offs                                      ---        (82)       (360) 
                                               -------     ------      ------  

      Balances, end of year                    $    96         91          49  
                                               =======     ======      ======  


   As discussed in note 1(D), effective January 1, 1995, the Company adopted the
provisions of SFAS No. 114, as amended by  SFAS No. 118.  At December 31,  1996,
the recorded investment in loans  which have been identified as impaired  loans,
in accordance with SFAS No. 114, totaled $725.   Of this amount, $354 related to
loans with no valuation allowance and $371 related to loans with a corresponding
valuation  allowance of $290.  At December  31, 1995, the recorded investment in
loans  which have  been identified  as  impaired loans  totaled $837.   Of  this
amount, $133  related to loans with  no valuation allowance and  $704 related to
loans with a corresponding valuation allowance of $419.
   For the  year ended  December 31, 1996,  the average  recorded investment  in
impaired  loans was approximately $800, and the total interest income recognized
on impaired loans was $33 of which $23 was recognized on a cash basis.  For  the
year ended December 31, 1995, the  average recorded investment in impaired loans
was approximately $906,  and the  total interest income  recognized on  impaired
loans was $47  of which  $5 was  recognized on  a cash  basis.   The balance  of


                                      -88-<PAGE>


Notes to Consolidated Financial Statements

impaired  loans at  January  1, 1995  totaled approximately  $812.   The initial
adoption of SFAS No.  114 did not require an increase to the Company's allowance
for loan losses.   The impact of SFAS  No. 114, as amended by SFAS  No. 118, was
immaterial to the Company's  consolidated financial statements as of and for the
year ended December 31, 1995.
   Changes in the allowance for loan losses are as follows:

                                                  Years ended December 31,

   ($ In thousands)                             1996        1995        1994
                                               ------      ------      ------

   Balances, beginning of year                 $ 2,625      2,551       2,583  
   Provision for loan losses                       331        282         553  
   Recoveries                                      125         83          54  
   Loans charged off                              (506)      (291)       (639) 
                                               -------     ------      ------  

   Balances, end of year                       $ 2,575      2,625       2,551  
                                               =======     ======      ======  


Note 6: Bank Premises and Equipment  Bank premises and equipment stated at cost,
less accumulated depreciation, are as follows:

                                                  December 31,

   ($ In thousands)                             1996        1995
                                               ------      ------

   Premises                                    $ 5,787      5,511  
   Furniture and equipment                       3,936      3,764  
   Construction-in-progress                        249         30  
                                               -------     ------  
                                                 9,972      9,305  
   Less accumulated depreciation                (4,935)    (4,626) 
                                               -------     ------  
      Total bank premises and equipment        $ 5,037      4,679  
                                               =======     ======  


   The Company  leases a branch facility  as well as certain  other office space
under  noncancellable operating leases  that expire  over the next  seven years.
The future minimum  lease payments under these leases (with initial or remaining
lease terms in excess of one year) as of December 31, 1996 are:


          Years ending December 31,            Amount
                                               ------

   1997                                         $ 83   
   1998                                           60   
   1999                                           36   
   2000                                           13   
   2001                                           13   
   Later years through 2003                       23   
                                                ----   
                                                $228   
                                                ====   


                                      -89-<PAGE>


National Bankshares, Inc. and Subsidiaries

Note 7: Time Deposits  Included in time deposits are certificates of deposit and
other  time deposits  of $100  or more  in the  aggregate amounts of  $37,414 at
December 31, 1996 and $35,127 at December  31, 1995.  At December 31, 1996,  the
scheduled maturities of time deposits are as follows:  $120,448 in 1997; $19,701
in 1998; $3,137 in 1999; $24,530 in 2000; $563 in 2001; and $141 thereafter.

Note  8:  Employee  Benefit  Plans    NBB  has  a  Retirement Accumulation  Plan
qualifying under IRS Code Section 401(k).  Eligible participants in the plan can
contribute up to  10% of their total annual compensation to  the plan.  Employee
contributions are  matched by NBB based  on a percentage of  an employee's total
annual  compensation contributed to the plan.   For the years ended December 31,
1996, 1995  and 1994,  NBB contributed  $83, $78 and  $76, respectively,  to the
plan.
   Bankshares has  a nonleveraged  Employee Stock  Ownership  Plan (ESOP)  which
enables employees with one year of service who have attained the age of 21 prior
to  the plan's January  1 and July  1 enrollment dates to  own Bankshares common
stock.   Contributions to  the  ESOP are  determined annually  by  the Board  of
Directors.  Contribution  expense amounted to $200, $163 and  $145 for the years
ended December  31, 1996, 1995 and 1994, respectively.  Dividends on ESOP shares
are  charged to  retained earnings.   As  of December  31,  1996, the  number of
allocated  shares held  by the  ESOP was  47,560 and  the number  of unallocated
shares was 17,236.  All  shares held by the  ESOP are treated as outstanding  in
computing  the Company's net income  per share.  Bankshares  or the ESOP has the
right of first refusal for any shares distributed to a  participant in the event
the participant elects to sell the shares.   Upon reaching age 55 with ten years
of plan  participation, a vested participant  has the right to  diversify 50% of
his or her allocated ESOP shares and Bankshares or the ESOP, with  the agreement
of the Trustee, would  be obligated to purchase those shares.  The ESOP contains
a put option which allows a withdrawing participant to require Bankshares or the
ESOP, if the plan administrator agrees,  to purchase his or her allocated shares
if the shares  are not readily tradeable on an established market at the time of
its distribution.   Accordingly, at  December 31,  1996, 64,796 shares  of stock
held by the  ESOP, at their  estimated fair value,  which is  based on the  most
recent  available independent  valuation, is  recorded outside  of stockholders'
equity.  Bankshares  does not anticipate any material  cash requirements in each
of the next five years relating to the ESOP.
   The  Company  also  sponsors  two  separate noncontributory  defined  benefit
pension plans which cover substantially all of its employees. The pension plans'
benefit  formulas generally base payments to retired employees upon their length
of service and a percentage of qualifying compensation during their  final years
of  employment.  The NBB pension plan's  assets are invested principally in U.S.
Government  agency obligations (53%), mutual funds  (22%), and equity securities
(18%).    The  BTC  pension  plan's  assets  are  invested  principally  in  BTC
certificates of deposit  (29%), U.S. Government  agency obligations (26%),  U.S.
Treasury securities (25%), and money market funds (18%).












                                      -90-<PAGE>


Notes to Consolidated Financial Statements


   The plans' funded status at December 31, 1996 and 1995 is as follows:
                                                              December 31,

   ($ In thousands)                                         1996        1995
                                                           ------      ------
   Actuarial present value of benefit obligations:
    Accumulated benefit obligation, including vested
     benefits of $3,148 in 1996 and $3,110 in 1995        $  3,252      3,210  
                                                          ========    =======  
   Projected benefit obligation for service rendered to
    date                                                    (5,160)    (5,094) 
   Plan assets at fair value                                 3,950      3,498  
                                                          --------    -------  
      Projected benefit obligation in excess of plan
       assets                                               (1,210)    (1,596) 

   Unrecognized net transition asset                          (228)      (251) 
   Unrecognized net loss from past experience different
    from that assumed                                          989      1,438  
   Prior service cost not yet recognized in net pension                        
    cost                                                       246        262  
                                                          --------    -------  
      Net accrued pension cost (includes accrued
       pension cost of $346 in 1996 and $276 in 1995
       included in other liabilities, and prepaid
       pension cost of $143 in 1996 and $129 in 1995
       included in other assets)                          $   (203)      (147) 
                                                          ========    =======  

   Net pension cost includes the following (income) expense components:

                                                  Years ended December 31,

   ($ In thousands)                             1996        1995        1994
                                               ------      ------      ------
   Service cost-benefits earned during the
    year                                        $  327        223         273  
   Interest cost on projected benefit
    obligation                                     353        288         281  
   Actual return on plan assets                   (185)      (304)        (13) 
   Net amortization and deferral                   (92)        19        (240) 
                                               -------     ------      ------  
      Net pension cost                         $   403        226         301  
                                               =======     ======      ======  

   Assumptions used in accounting for the pension plans as of December 31, 1996,
1995 and 1994 are as follows:

                                               NBB                  BTC

                                        1996   1995   1994   1996   1995   1994
                                        ----   ----   ----   ----   ----   ----
   Weighted average discount rate      7.75%    7%    8.5%    7%      7%    8% 
   Expected long-term rate of return      9%    9%      9%    9%    7.5%    8% 
   Rate of increase in future                      
    compensation                          5%    5%      5%    5%      5%    5% 


                                      -91-<PAGE>


National Bankshares, Inc. and Subsidiaries

Note 9: Income Taxes  Total income taxes were allocated as follows:

                                         Years ended December 31,

   ($ In thousands)                      1996      1995      1994
                                         ----      ----      ----

   Income                              $ 2,341     1,933     1,844 
   Stockholders' equity, for net
    unrealized gains (losses) on
    securities available for sale                                  
    recognized for financial
    reporting purposes                    (273)    1,047      (882)
                                       -------    ------    ------ 
      Total income taxes               $ 2,068     2,980       962 
                                       =======    ======    ====== 


   The components of  federal income tax  expense attributable to income  before
income tax expense are as follows:

                                         Years ended December 31,

   ($ In thousands)                      1996      1995      1994
                                         ----      ----      ----

   Current                             $ 2,345     2,053     1,876 
   Deferred                                 (4)     (120)      (32)
                                       -------    ------    ------ 

      Total income tax expense         $ 2,341     1,933     1,844 
                                       =======    ======    ====== 

   Taxes resulting from securities transactions amounted to a tax expense of $33
for the year  ended December 31, 1996, $62 for the year ended December 31, 1995,
and a tax benefit of $5 for the year ended December 31, 1994.
   The  following is  a  reconciliation of  the "expected"  income  tax expense,
computed  by applying the U.S.  Federal income tax rate  of 34% to income before
income tax expense, with the reported income tax expense:

                                         Years ended December 31,

   ($ In thousands)                      1996      1995      1994
                                         ----      ----      ----

   Expected income tax expense (34%)   $ 2,876     2,536     2,430 
   Tax-exempt interest income             (756)     (744)     (740)
   Nondeductible interest expense           99        88        75 
   Other, net                              122        53        79 
                                       -------    ------    ------ 

      Reported income tax expense      $ 2,341     1,933     1,844 
                                       =======    ======    ====== 








                                      -92-<PAGE>


Notes to Consolidated Financial Statements

   The  tax effects  of  temporary  differences that  give rise  to  significant
portions of the deferred tax assets and deferred tax liabilities at December 31,
1996 and 1995 are presented below:

                                                 December 31,
   ($ In thousands)                             1996      1995
                                                ----      ----
   Deferred tax assets:
     Loans, principally due to allowance for
      loan losses and unearned fee income      $  545      560  
     Other real estate owned, principally
      due to valuation allowance                   33       33  
     Deferred compensation and other                            
      liabilities, due to accrual for
      financial reporting purpose                 138      115  
     Deposit intangibles and goodwill              35       28  
     Nonaccrual interest on loans                  23       19  
     Community development corporation
      related tax credit                           30       34  
     Net unrealized losses on securities
      available for sale                          128      ---  
                                               ------   ------  

       Total gross deferred tax assets            932      789  
       Less valuation allowance                   ---      ---  
                                               ------   ------  
       Net deferred tax assets                    932      789  
                                               ------   ------  
   Deferred tax liabilities:
     Bank premises and equipment,
      principally due to differences in
      depreciation                                (12)     (20) 
     Securities, due to differences in
      discount accretion                          (43)     (30) 
     Other assets                                 (55)     (49) 
     Net unrealized gains on securities                         
      available for sale                          ---     (145) 
                                               ------   ------  
       Total gross deferred liabilities          (110)    (244) 
                                               ------   ------  
       Net deferred tax asset included in
        other assets                           $  822      545  
                                               ======   ======  



   The Company has determined that a valuation  allowance for the gross deferred
tax assets is not necessary at December 31, 1996 and 1995, due to  the fact that
the realization  of the entire gross deferred tax assets can be supported by the
amount of  taxes paid  during the carryback  period available under  current tax
laws.






                                      -93-<PAGE>


National Bankshares, Inc. and Subsidiaries

Note 10: Common Stock Transactions  During 1994, the ESOP purchased 4,480 shares
of the common stock of Bankshares at a price of $19.35 per share.  There was  no
stock purchased from  Bankshares by the ESOP in 1996 and 1995.  The net proceeds
from the stock issuance in 1994 have been credited to common stock and surplus.

Note  11:  Restrictions  on  Payments  of  Dividends  and  Capital  Requirements
Bankshares' principal  source  of  funds  for  dividend  payments  is  dividends
received from its subsidiary banks.  For the years ended December 31, 1996, 1995
and  1994,  dividends received  from subsidiary  banks  were $1,901,  $1,055 and
$1,133, respectively.
   Bank regulatory agencies restrict, without prior approval, the total dividend
payments of a  bank in any  calendar year to the  bank's retained net  income of
that year  to date,  as defined, combined  with its retained  net income  of the
preceding two  years, less any required  transfers to surplus.   At December 31,
1996,  retained  net  income which  was  free  of such  restriction  amounted to
approximately $7,572.
   Bankshares and  its subsidiaries  are subject  to various regulatory  capital
requirements  administered by  the bank  regulatory agencies.   Failure  to meet
minimum  capital  requirements  can  initiate certain  mandatory,  and  possibly
additional discretionary, actions by regulators that, if undertaken, could  have
a  direct material  effect on  the Company's consolidated  financial statements.
Under  capital  adequacy guidelines  and  the  regulatory framework  for  prompt
corrective action, Bankshares  and its subsidiaries  must meet specific  capital
guidelines  that involve quantitative measures of  their assets, liabilities and
certain  off-balance-sheet  items  as  calculated  under  regulatory  accounting
practices.  Bankshares' and its subsidiaries' capital amounts and classification
are also subject to  qualitative judgments by regulators about  components, risk
weightings and other factors.
   Quantitative measures  established by  regulation to ensure  capital adequacy
require Bankshares and its  subsidiaries 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), and  of Tier I  capital (as
defined) to average  assets (as defined).   Management believes, as of  December
31,  1996,  that  Bankshares and  its  subsidiaries  meet  all capital  adequacy
requirements to which they are subject.
   As of December 31,  1996, the most recent notifications from  the appropriate
regulatory authorities categorized Bankshares and its subsidiaries as adequately
capitalized under the regulatory framework for  prompt corrective action.  To be
categorized  as adequately  capitalized,  Bankshares and  its subsidiaries  must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios
as  set forth  in the  table.   There are  no conditions  or events  since those
notifications  that  management  believes   have  changed  Bankshares'  and  its
subsidiaries' category.














                                      -94-<PAGE>


Notes to Consolidated Financial Statements

   Bankshares'  and  its subsidiaries'  actual  regulatory  capital amounts  and
ratios are also presented in the following tables.

                                                                   To Be Well
                                               For Capital     Capitalized Under
                                 Actual     Adequacy Purposes  Prompt Corrective
                                                               Action Provisions

   ($ In thousands)          Amount  Ratio   Amount    Ratio    Amount     Ratio
                             ------  -----   ------    -----    ------     -----
   December 31, 1996:
   Total capital (to risk 
    weighted assets)
                                                                            
    Bankshares consolidated  $53,193 23.00%    18,497      8%     n/a        n/a
    NBB                       26,175 16.29%    12,855      8%   16,069       10%
    BTC                       27,007 38.30%     5,642      8%    7,052       10%

   Tier I capital (to risk
    weighted assets):
    Bankshares consolidated  $50,618 21.89%     9,249      4%     n/a        n/a

    NBB                       24,171 15.04%     6,428      4%    9,641        6%
    BTC                       26,436 37.49%     2,821      4%    4,231        6%
   Tier I capital (to
    average assets):
    Bankshares consolidated  $50,618 12.96%    15,620      4%     n/a        n/a

    NBB                       24,171 11.20%     8,636      4%   10,795        5%
    BTC                       26,436 15.14%     6,984      4%    8,730        5%

                                                                   To Be Well
                                               For Capital     Capitalized Under
                                 Actual     Adequacy Purposes  Prompt Corrective
                                                               Action Provisions

   ($ In thousands)          Amount  Ratio   Amount    Ratio    Amount     Ratio
                             ------  -----   ------    -----    ------     -----
   December 31, 1995:
   Total capital (to risk 
    weighted assets)
    Bankshares consolidated  $48,350 24.47%    15,799      8%     n/a        n/a
    NBB                       22,272 16.21%    10,991      8%   13,739       10%
    BTC                       25,991 43.24%     4,808      8%    6,011       10%

   Tier I capital (to risk
    weighted assets):
    Bankshares consolidated  $46,083 23.33%     7,900      4%     n/a        n/a
    NBB                       20,550 14.96%     5,496      4%    8,244        6%
    BTC                       25,446 42.33%     2,404      4%    3,607        6%

   Tier I capital (to
    average assets):
    Bankshares consolidated  $46,083 12.25%    15,051      4%     n/a        n/a
    NBB                       20,550 10.27%     8,007      4%   10,009        5%
    BTC                       25,446 14.45%     7,044      4%      881        5%




                                      -95-<PAGE>


National Bankshares, Inc. and Subsidiaries

Note 12: Parent Company Financial  Information  Condensed financial  information
of National Bankshares, Inc. (Parent) is presented below:

                    Condensed Balance Sheets                

                                                                December 31,

 ($ In thousands)                                              1996     1995
                                                               ----     ---- 
 Assets        Cash due from subsidiaries                    $    20         14
               Investment in subsidiaries, at equity          51,434     48,067
               Refundable income taxes due from               
                subsidiaries                                      25        113
                                                             -------    -------

                Total assets                                 $51,479     48,194
                                                             =======    =======

 Liabilities   Other liabilities                             $    35         40
 and                                                         -------    -------
 Stockholders' Common stock subject to ESOP put option
 Equity         (note 8)                                       1,643        ---
                                                             -------    -------
               Stockholders' equity (notes 9, 10, 11 and
                17):
               Preferred stock of no par value.  Authorized
                5,000,000 shares; none issued and
                outstanding                                      ---        ---
               Common stock of $2.50 par value.  Authorized
                5,000,000 shares; issued and outstanding
                3,792,833 shares                               9,482      9,482
               Retained earnings                              42,210     38,390
               Net unrealized gains (losses) on securities
                available for sale                              (248)       282
               Common stock subject to ESOP put option
                (64,796 shares at $25.35 per share)(note 8)   (1,643)       ---
                                                             -------    -------
                Total stockholders' equity                    49,801     48,154

               Commitments and contingent liabilities
                (notes 6, 8 and 14)
                                                             -------    -------
                Total liabilities and stockholders' equity   $51,479     48,194
                                                             =======    =======














                                      -96-<PAGE>


Notes to Consolidated Financial Statements

                         Condensed Statements of Income

                                                      Years ended December 31,

 ($ In thousands)                                       1996    1995     1994
                                                        ----    ----     ----

 Income        Dividends from subsidiaries (note 11)   $ 1,901   1,055    1,133
 Expenses      Other expenses                              232     285      127
                                                       ------- -------  -------
               Income before income tax benefit and
                equity in undistributed net income
                of subsidiaries                          1,669     770    1,006
               Applicable income tax benefit                41      97       43
                                                       ------- -------  -------
               Income before equity in undistributed
                net income of subsidiaries               1,710     867    1,049
               Equity in undistributed net income of
                subsidiaries                             4,407   4,658    4,254
                                                       ------- -------  -------
                Net income                             $ 6,117   5,525    5,303
                                                       ======= =======  =======

                       Condensed Statements of Cash Flows

                                                      Years ended December 31,

 ($ In thousands)                                      1996     1995     1994
                                                       ----     ----     ----

 Cash Flows    Net income                             $ 6,117   5,525     5,303
 from          Adjustments to reconcile net income 
 Operating      to net cash provided by operating
 Activities     activities:
                Equity in undistributed net income
                 of subsidiaries                       (4,407) (4,658)  (4,254)
                (Increase) decrease in other assets       ---       3       (2)
                (Increase) decrease in refundable
                 income taxes due from subsidiaries        88     162      (43)
                Increase (decrease) in other
                 liabilities                               (5)     (9)      20 
                                                      -------  ------   ------ 
                  Net cash provided by operating
                   activities                           1,793   1,023    1,024 
                                                      -------  ------   ------ 
 Cash Flows    Cash flows from financing activities:
 from             Purchase of common stock of                 
 Financing      subsidiaries                              ---     ---      (86)
 Activities       Net proceeds from issuance of               
                common stock                              ---     ---       86 
                  Dividends paid                       (1,787) (1,080)    (993)
                                                      -------  ------   ------ 
                  Net cash used in financing
                   activities                          (1,787) (1,080)    (993)
                                                      -------  ------   ------ 
               Net increase (decrease) in cash              6     (57)      31 
               Cash due from subsidiary at beginning
                of year                                    14      71       40 
                                                      -------  ------   ------ 
               Cash due from subsidiary at end of
                year                                  $    20      14       71 
                                                      =======  ======   ====== 

                                      -97-<PAGE>


National Bankshares, Inc. and Subsidiaries

Note  13: Supplemental Cash Flow Information   The Company paid $13,080, $12,533
and $10,644 for interest  and $1,839, $1,942 and $2,159 for income taxes, net of
refunds, in 1996,  1995 and  1994, respectively.   Noncash investing  activities
consisted of $506, $291 and $639 of loans charged against the allowance for loan
losses in 1996, 1995 and 1994,  respectively.  Noncash investing activities also
included $28 in 1996 and  $26 in 1994 of loans transferred to  other real estate
owned.  In  addition, for  the years ended  December 31, 1996  , 1995 and  1994,
noncash  investing activities included changes  in net unrealized gains (losses)
on securities available for  sale of ($803), $3,080 and  ($2,595), respectively,
changes in  deferred tax assets included  in other assets of  $273, ($1,047) and
$882, respectively, and changes  in net unrealized gains (losses)  on securities
available  for sale  included  in stockholders'  equity  of ($530),  $2,033  and
($1,713), respectively.  See note 3 for noncash transfers of securities.

Note 14:  Financial Instruments with  Off-Balance Sheet Risk   The Company  is a
party to financial instruments with off-balance  sheet risk in the normal course
of  business to  meet the  financing needs  of its  customers.   These financial
instruments  include commitments to extend credit and standby letters of credit.
Those instruments involve, to varying degrees, elements of credit risk in excess
of the  amount recognized  in the  consolidated balance  sheets.   The  contract
amounts of those  instruments reflect the extent of involvement  the Company has
in particular classes of financial instruments.
   The Company's exposure to credit loss, in the event  of nonperformance by the
other  party to the  financial instrument for  commitments to extend  credit and
standby  letters of  credit, is represented  by the contractual  amount of those
instruments.  The Company  uses the same credit  policies in making  commitments
and conditional obligations as it does for on-balance sheet instruments.
   The Company may require collateral or other security to support the following
financial instruments with credit risk:

                                                           December 31,

   ($ In thousands)                                      1996       1995
                                                         ----       ----

   Financial instruments whose contract amounts
    represent credit risk:
           Commitments to extend credit                $ 32,087     32,378 
                                                       ========     ====== 
           Standby letters of credit                   $  1,380      1,969 
                                                       ========     ====== 

   Commitments to extend credit  are agreements to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or  other termination  clauses  and may
require  payment of a fee.  Since many of the commitments are expected to expire
without  being  drawn  upon, the  total  commitment amounts  do  not necessarily
represent  future cash  requirements.   The  Company  evaluates each  customer's
creditworthiness on a case-by-case basis.  The amount of collateral obtained, if
required  by the  Company upon  extension of  credit, is  based  on management's
credit  evaluation of  the customer.   Collateral  held varies  but may  include
accounts  receivable,  inventory,  property,  plant and  equipment  and  income-
producing  commercial properties.    Extensions  of  credit arising  from  these
commitments are predominantly variable  rate in nature; the principal  exception
being construction loans which are at fixed rates, but have terms generally less
than one year.


                                      -98-<PAGE>


Notes to Consolidated Financial Statements

   Standby letters of  credit are conditional commitments issued by  the Company
to guarantee the performance  of a customer to a  third party.  The  credit risk
involved in issuing  letters of credit is essentially the  same as that involved
in  extending  loans  to customers.    Collateral  held varies  but  may include
accounts  receivable,  inventory,  property,  plant and  equipment  and  income-
producing commercial properties.
   The Company originates mortgage loans for sale to secondary market  investors
subject  to contractually specified and  limited recourse provisions.   In 1996,
the  Company originated  $17,907  and sold  $18,271  to investors,  compared  to
$15,515 originated  and $15,027 sold in 1995.  Every contract with each investor
contains certain recourse language.  In general, the Company may  be required to
repurchase a previously sold mortgage loan if there is  major noncompliance with
defined loan origination or documentation standards, including fraud, negligence
or material misstatement in the loan documents.  Repurchase may also be required
if necessary governmental loan guarantees are canceled or never issued, or if an
investor is forced  to buy back a loan  after it has been resold as  a part of a
loan pool.  In addition, the Company may have an obligation to repurchase a loan
if the mortgagor has  defaulted early in the loan term.   This potential default
period is  approximately twelve months  after sale  of a loan  to the  investor.
Sold loans with potential recourse totaled approximately $18,271 at December 31,
1996.

Note  15: Concentrations  of Credit  Risk   The Company  does a  general banking
business, serving the commercial, agricultural and personal banking needs of its
customers. NBB's  trade territory, commonly referred to as the New River Valley,
consists of Montgomery  and Giles  Counties, Virginia and  portions of  adjacent
counties.   NBB's  operating results  are closely  correlated with  the economic
trends  within this  area which  are, in  turn, influenced  by the  area's three
largest   employers,  Virginia  Polytechnic   Institute  and  State  University,
Montgomery County Schools and Hoechst-Celanese.  Other industries include a wide
variety of manufacturing, retail and service  concerns.  Most of BTC's  business
originates  from the communities of Tazewell and Bluefield and other communities
in Tazewell County, Virginia and in Mercer County, West Virginia.  BTC's service
area  has  largely depended  on the  coal mining  industry  and farming  for its
economic base.  In recent years, coal companies have mechanized  and reduced the
number of persons engaged in the  production of coal.  There are still  a number
of support  industries for  the coal  mining business  that continue to  provide
employment  in the  area.    Additionally,  several  new  businesses  have  been
established in the  area and Bluefield, West  Virginia has begun to  emerge as a
regional medical center.  The ultimate collectibility of the loan portfolios and
the  recovery of the carrying amounts of repossessed property are susceptible to
changes in the market conditions of these areas.  
   At December  31, 1996  and 1995, approximately  $71 million and  $52 million,
respectively, of the loan portfolio were concentrated in commercial real estate.
This represents approximately 36% and 34%  of the loan portfolio at December 31,
1996 and 1995, respectively.  Included in commercial real estate at December 31,
1996   and 1995 was approximately $49  million and $25 million, respectively, in
loans for  college housing  and professional  office buildings.   Loans for  the
purpose  of acquiring residential real estate were approximately $60 million and
$56 million  at  December 31,  1996  and 1995,  respectively.   This  represents
approximately 31% and 34% of  the loan portfolio at December 31, 1996  and 1995,
respectively.   Loans primarily for  the purpose of  purchasing automobiles were
approximately  $29  million and  $25  million  at December  31,  1996 and  1995,
respectively.   This  represents  approximately 15%  of  the loan  portfolio  at
December 31, 1996 and 1995.  


                                      -99-<PAGE>


National Bankshares, Inc. and Subsidiaries

   The Company has established operating policies relating to the credit process
and collateral  in  loan originations.    Loans to  purchase  real and  personal
property  are generally  collateralized by  the related  property and  with loan
amounts established  based on certain  percentage limitations of  the property's
total stated or  appraised value.   Credit approval is  primarily a function  of
collateral and the evaluation of the creditworthiness of the individual borrower
or project based on available financial information.

Note 16: Fair  Value of Financial Instruments  The estimated  fair values of the
Company's financial instruments at December 31, 1996 and 1995 are as follows:


                                                 December 31,
                                         1996                     1995

                               Carrying    Estimated    Carrying    Estimated
   ($ In thousands)             Amount     Fair Value    Amount     Fair Value
                               --------    ----------   --------    ----------

   Financial assets:
      Cash and due from banks  $ 10,080      10,080       10,055      10,055   
      Federal funds sold          1,910       1,910        7,725       7,725   
      Securities                171,244     171,289      187,635     188,648   
      Mortgage loans held for                         
       sale                         516         516          880         880   
      Loans, net                193,598     192,201      163,193     163,290   
                               --------     -------      -------     -------   
    Total financial assets     $377,348     375,996      369,488     370,598   
                               ========     =======      =======     =======   
   Financial liabilities:
      Deposits                 $334,584     331,758      330,313     334,066   
      Other borrowed funds          627         627          161         161   
                               --------     -------      -------     -------   
    Total financial
     liabilities               $335,211     332,385      330,474     334,227   
                               ========     =======      =======     =======   


   Fair value  estimates are made at a specific point in time, based on relevant
market  information  and information  about  the  financial  instrument.   These
estimates do not reflect any premium or discount that could result from offering
for sale  at one time  the Company's entire  holdings of a  particular financial
instrument.  Because no market exists for a significant portion of the Company's
financial instruments, fair  value estimates are  based on judgements  regarding
future   expected   loss   experience,   current   economic   conditions,   risk
characteristics  of various  financial  instruments and  other  factors.   These
estimates  are subjective  in nature  and involve  uncertainties and  matters of
significant  judgement  and  therefore  cannot  be  determined  with  precision.
Changes in assumptions could significantly affect these estimates.
   Fair value estimates are based on existing on-and off-balance sheet financial
instruments  without attempting  to  estimate the  value  of anticipated  future
business and  the  value  of assets  and  liabilities that  are  not  considered
financial  instruments.   Significant assets that  are not  considered financial
assets  include  deferred tax  assets  and  bank  premises  and equipment.    In
addition,  the tax ramifications  related to  the realization of  the unrealized
gains and losses can have a significant effect on fair  value estimates and have
not been considered in the estimates.


                                      -100-<PAGE>


Notes to Consolidated Financial Statements

Note  17: Business Combination    On  June 1, 1996,  Bankshares issued 1,888,209
shares of its  common stock in  a one-for-one exchange  for all the  outstanding
common stock  of Bank  of Tazewell  County, Tazewell, Virginia.   This  business
combination has been  accounted for as a  pooling-of-interests and, accordingly,
the consolidated financial statements  for the periods prior to  the combination
have been restated to include the accounts and results of operations  of Bank of
Tazewell County.   There were no adjustments of a material amount resulting from
Bank of Tazewell County's adoption of Bankshares' accounting policies.
   In May, 1996, Bankshares declared  a stock split of .11129 per share effected
in the form of a stock dividend  to the holders of Bankshares common stock  just
prior to the  merger effective date to  facilitate the one-for-one common  stock
exchange ratio.   All stockholders'  equity accounts, share  and per  share data
have been adjusted retroactively to reflect the stock split.
   The results of operations previously reported by the separate enterprises and
the  combined amounts  presented  in the  accompanying financial  statements are
summarized below:

                                   Six months
                                 ended June 30,     Years ended December 31,
   ($ In thousands)                   1996            1995            1994
                                      ----            ----            ----

   Revenues:                                                                   
    National Bankshares, Inc.       $  9,286         17,848          16,169    
    Bank of Tazewell County            6,166         12,628          11,940    
                                    --------         ------          ------    

   Combined                         $ 15,452         30,476          28,109    
                                    ========         ======          ======    
   Net Income:                                 
    National Bankshares, Inc.       $  1,883          3,256           2,916    
    Bank of Tazewell County            1,106          2,269           2,387    
                                    --------         ------          ------    

   Combined                         $  2,989          5,525           5,303    
                                    ========         ======          ======    

Note  18:  Future  Accounting  Considerations    In  June  1996,  the  Financial
Accounting Standards  Board issued SFAS  No. 125, "Accounting for  Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities".  SFAS No. 125
is effective for transfers and servicing of financial assets and extinguishments
of  liabilities  occurring  after  December  31,  1996  and  is  to  be  applied
prospectively.  This Statement  provides accounting and reporting  standards for
transfers  and servicing of financial assets  and extinguishments of liabilities
based  on consistent application of a financial-components approach that focuses
on control.  It distinguishes transfers of financial assets that  are sales from
transfers  that  are secured  borrowings.   Management of  the Company  does not
expect  that adoption  of  SFAS No.  125  will have  a  material impact  on  the
Company's financial position, results of operations or liquidity.








                                      -101-<PAGE>


The National Bank of Blacksburg Board of Directors

                         Robert E. Christopher, Jr.
                         Chairman of the Board
 PICTURE OF ROBERT       Retired
E. CHRISTOPHER, JR.,
CHARLES L. BOATWRIGHT    Charles L. Boatwright
AND JAMES G. RAKES       Vice Chairman of the Board
                         Physician

                         James G. Rakes
                         National Bankshares, Inc.
                         The National Bank
                         President and 
                         Chief Executive Officer

                         James M. Shuler
                         Companion Animal Clinic, Inc.
                         President
                         Virginia House of Delegates        PICTURE OF
                         Delegate                           JAMES M. SHULER, L. 
                                                            ALLEN BOWMAN AND 
                         L. Allen Bowman                    PAUL A. DUNCAN
                         Litton Poly-Scientific
                         Retiring President

                         Paul A. Duncan
                         Holiday Motor Corp.
                         President

                         Jeffrey R. Stewart
                         Educational Consultant
 PICTURE OF
JEFFREY R. STEWART,      J. Lewis Webb, Jr.
J. LEWIS WEBB, JR. AND   Dentist
PAUL P. WISMAN
                         Paul P. Wisman
                         Grundy National Bank
                         Vice President of Investments
                         Nicewonder Investments
                         Manager of Assets



The National Bank of Blacksburg Advisory Boards

Montgomery County  Advisory Board   Dan  A. Dodson, James  L. Dowdy,  W. Clinton
Graves, James J. Owen, Arlene A. Saari, James C. Stewart, T. Cooper Via

Giles  Advisory Board  Paul B.  Collins, John  H. Givens,  Jr., Ross  E. Martin,
Kenneth L. Rakes, Scarlet B. Ratcliffe, H.M. Scanland, Jr., Buford Steele








                                      -102-<PAGE>


Bank of Tazewell County Board of Directors

                         Alonzo A. Crouse
                         Bank of Tazewell County
 PICTURE OF              Executive Vice President,
ALONZO A. CROUSE, CARL   Secretary and Cashier
C. GILLESPIE AND R. E.
DODSON                   Carl C. Gillespie
                         Honorary Chairman of the Board
                         Attorney

                         R.E. Dodson
                         Bank of Tazewell County
                         President and
                         Chief Executive Officer

                         James A. Deskins
                         Deskins Super Market, Inc.
                         President                          PICTURE OF
                                                            JAMES A. DESKINS,
                         Ralph S. Bailey                    RALPH S. BAILEY AND
                         Retired                            JAMES S. GILLESPIE,
                                                            JR.
                         James S. Gillespie, Jr.
                         Jim Sam Gillespie Farm
                         President

                         E.P. Greever
                         Retired
 PICTURE OF
E.P. GREEVER, WILLIAM    William T. Peery
T. PEERY, CHARLES E.     Cargo Oil Co., Inc.
GREEN, III AND JACK H.   President
HARRY
                         Charles E. Green, III
                         Equitable Financial Services
                         District Manager

                         Jack H. Harry
                         Harry's Enterprises, Inc.
                         President

                         J.M. Pope                           
                         Retired
                                                            PICTURE OF
                         James G. Rakes                     J.M. POPE, JAMES G.
                         National Bankshares, Inc.          RAKES AND WILLIAM H.
                         The National Bank                  VANDYKE
                         President and
                         Chief Executive Officer

                         William H. VanDyke
                         Candlewax Smokeless Fuel Co.
                         Vice President

                         T.C. Bowen, Jr. 
                         Chairman of the Board
                         Attorney


                                      -103-<PAGE>


National Bankshares, Inc. Board of Directors


                         James G. Rakes
                         National Bankshares, Inc.
 PICTURE OF              The National Bank
JAMES G. RAKES, ROBERT   President and
E. CHRISTOPHER, JR. AND  Chief Executive Officer
R.E. DODSON
                         Robert E. Christopher, Jr.
                         Chairman of the Board
                         Retired

                         R.E. Dodson
                         Bank of Tazewell County
                         President and
                         Chief Executive Officer


                         Alonzo A. Crouse
                         Bank of Tazewell County
                         Executive Vice President,          PICTURE OF
                         Secretary and Cashier              ALONZO A. CROUSE,
                                                            T.C. BOWEN, JR. AND
                         T.C. Bowen, Jr.                    CHARLES L. 
                         Attorney                           BOATWRIGHT

                         Charles L. Boatwright
                         Vice Chairman of the Board
                         Physician


                         Paul A. Duncan
                         Holiday Motor Corp.
 PICTURE OF              President
PAUL A. DUNCAN, WILLIAM
T. PEERY AND JEFFREY R.  William T. Peery
STEWART                  Cargo Oil Co., Inc.
                         President

                         Jeffrey R. Stewart
                         Educational Consultant


















                                      -104-<PAGE>


Corporate Information

NATIONAL BANKSHARES, INC. OFFICERS    James G. Rakes
                                      President and Chief Executive Officer

                                      Marilyn B. Buhyoff
                                      Secretary and Counsel

                                      F. Brad Denardo
                                      Corporate Officer

                                      Shelby M. Evans
                                      Corporate Compliance Officer

                                      Joan C. Nelson
                                      Treasurer

                                      David K. Skeens
                                      Corporate Auditor

ANNUAL MEETING   The Annual  meeting of  stockholders will be  held on  Tuesday,
April  8, 1997 at  3:00 p.m. at  the Best Western  Red Lion Inn,  900 Plantation
Road, Blacksburg, Virginia.

REQUESTS FOR INFORMATION Analysts, investors and those seeking financial
                         information should contact:
                         James G. Rakes
                         President and Chief Executive Officer
                         540/552/2011 or
                         800/552/4123

                         Those  seeking  general stockholder  information should
                         contact:
                         Marilyn B. Buhyoff
                         Secretary
                         540/552/2011 or
                         800/552/4123

FORM 10-K  A form 10-K Report filed with the  Securities and Exchange Commission
is  available to  stockholders  without  charge  upon  written  request  to  the
Secretary of National Bankshares, Inc.,  100 South Main Street, P.O. Box  90002,
Blacksburg, VA 24062-9002

CORPORATE OFFICE                           REGISTERED AGENT
          National Bankshares, Inc.             James G. Rakes
          100 South Main Street                 100 South Main Street
          Blacksburg, VA 24060                  Blacksburg, VA 24060
          P.O. Box 90002                        P.O. Box 90002
          Blacksburg, VA 24062-9002             Blacksburg, VA 24062-9002










                                      -105-<PAGE>






























                                                      
                               National Bankshares

                      100 South Main Street/P.O. Box 90002
                           Blacksburg, Virginia  24062
                                      -106-<PAGE>








EXHIBIT NO. 21(i)
- -----------------


Subsidiaries of the Registrant

 1.  The National Bank of Blacksburg
     National Banking Association
     Chartered under the laws of the United States of America
     Doing business as  The National  Bank of  Blacksburg and  also as  The
     National Bank

 2.  Bank of Tazewell County
     Incorporated under the laws of the State of Virginia
     Doing business as Bank of Tazewell County

















                                      
                                      
                                      -107-<PAGE>


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
YEAR-END 10-K AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH 10-K.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          10,080
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 1,910
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     62,534
<INVESTMENTS-CARRYING>                         108,710
<INVESTMENTS-MARKET>                           108,755
<LOANS>                                        196,173
<ALLOWANCE>                                      2,575
<TOTAL-ASSETS>                                 388,850
<DEPOSITS>                                     334,584
<SHORT-TERM>                                       627
<LIABILITIES-OTHER>                              3,838
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         9,482
<OTHER-SE>                                      40,319
<TOTAL-LIABILITIES-AND-EQUITY>                 388,850
<INTEREST-LOAN>                                 17,232
<INTEREST-INVEST>                               10,848
<INTEREST-OTHER>                                   567
<INTEREST-TOTAL>                                28,647
<INTEREST-DEPOSIT>                              13,009
<INTEREST-EXPENSE>                              13,036
<INTEREST-INCOME-NET>                           15,611
<LOAN-LOSSES>                                      331
<SECURITIES-GAINS>                                  97
<EXPENSE-OTHER>                                  9,515
<INCOME-PRETAX>                                  8,458
<INCOME-PRE-EXTRAORDINARY>                       8,458
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,117
<EPS-PRIMARY>                                     1.61
<EPS-DILUTED>                                     1.61
<YIELD-ACTUAL>                                    4.59
<LOANS-NON>                                        616
<LOANS-PAST>                                       458
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    725
<ALLOWANCE-OPEN>                                 2,625
<CHARGE-OFFS>                                      506
<RECOVERIES>                                       125
<ALLOWANCE-CLOSE>                                2,575
<ALLOWANCE-DOMESTIC>                             2,575
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,312
        

</TABLE>

                                       




EXHIBIT NO. 99
- --------------


                            Cook Associates, LLP
                         Certified Public Accounts
                    Members Division For CPA Firms AICPA
                          And The Virginia Society
                        Of Certified Public Accounts

                             Originating Office

                                P.O. Box 580
                            Richlands, Virginia


                        INDEPENDENT AUDITOR'S REPORT


To the Board of Directors
Bank of Tazewell County
Tazewell, Virginia


     We  have audited the accompanying  balance sheets of  Bank of Tazewell
County as  of December  31, 1995  and 1994, and  the related  statements of
income, changes in stockholders' equity, and cash flows for  the years then
ended.  These  financial statements  are the responsibility  of the  Bank's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require  that we plan and perform the  audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.   An audit includes  examining, on a  test basis,
evidence  supporting   the  amounts   and  disclosures  in   the  financial
statements.  An  audit also  includes assessing  the accounting  principles
used  and significant estimates made  by management, as  well as evaluating
the  overall financial statement presentation.   We believe  that our audit
provides a reasonable basis for our opinion.

     In  our opinion, the  financial statements  referred to  above present
fairly,  in  all  material respects,  the  financial  position  of Bank  of
Tazewell County as of  December 31, 1995 and  1994, and the results  of its
operations and its cash flows  for the years then ended in  conformity with
generally accounting principles.

     As  discussed in Note  1 and 11  to the financial  statements, Bank of
Tazewell County adopted the provisions of Statement of Financial Accounting
Standards No.'s 114  and 118, "Accounting by Creditors  for Impairment of a
Loan" as of January 1, 1995.


February 27, 1996                              Cook Associates, LLP

                                      -109-<PAGE>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission