NATIONAL BANKSHARES INC
10-K, 1998-03-30
NATIONAL COMMERCIAL BANKS
Previous: ADELPHIA COMMUNICATIONS CORP, S-3/A, 1998-03-30
Next: FENIMORE ASSET MANAGEMENT TRUST, 24F-2NT, 1998-03-30





                                  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, 1997                                            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 18, 1998 was $96,689,655.  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 18, 1998 
- ------------------------------                   -------------------------------
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, 1997,  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 14, 1998  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 1997 ON FORM 10-K


                                TABLE OF CONTENTS


                                                              PAGE
                                                              ----

            PART I

            Item 1.  Business                                 3-29
            Item 2.  Properties                                29
            Item 3.  Legal Proceedings                         29
            Item 4.  Submission of Matters to a Vote of
                      Security Holders                         29
            Executive Officers of the Registrant               30
            PART II

            Item 5.  Market for Registrant's Common
                      Equity and Related Stockholder 
                      Matters                                  31
            Item 6.  Selected Financial Data                   31
            Item 7.  Management's Discussion and Analysis
                      of Financial Condition and Results
                      of Operations                            31
            Item 7A. Quantitative and Qualitative
                      Disclosures About Market Risk           31-33
            Item 8.  Financial Statements and 
                      Supplementary Data                       34
            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                            35

            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 as  the Bank  of
Blacksburg in 1891.   Its state charter was converted  to a national charter  in
1922 and it became The National Bank of Blacksburg.  NBB operates a full-service
banking  business from its headquarters  in Blacksburg, Virginia,  and its eight
area branch offices.  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


                                       -4-<PAGE>

Tazewell  County resulted  from the  1964 merger of  Bank of  Graham, Bluefield,
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 both  secured  and unsecured  loans to  businesses and  to
individuals for business purposes.  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 a substantial percentage  of the residential  real estate
loans  it originates  in the  secondary market  on a  servicing released  basis.
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.

   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 more limited than NBB's 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 at any point in time be 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 made as 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.

   The following table sets forth, for the three fiscal years ended December 31,
1997, 1996 and  1995 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.




                                       -6-<PAGE>

                                                            Percentage of
      Period             Class of Service                   Total Revenues
      ------             ----------------                   --------------

      December 31, 1997  Interest and Fees on Loans             59.92%
                         Interest on Investments                29.31%

      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%



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,
Pembroke and Rich Creek, in Giles  County.  The local economy is diverse  and is
oriented toward  higher education, retail  and service, light  manufacturing and
agriculture.   For  the years  1997,  1996 and  1995  the unemployment  rate  in
Montgomery  County was 2.6%, 3.3% and 3.0%,  respectively, and the rate in Giles
County  during  those  years was  6.7%  in  1997  and  8.4% in  1996  and  1995.
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 the Celco  plant, that  manufactures the
material from which cigarette  filters are made.  In 1995 and 1996 employment at
that plant was  stable, however, in late 1997 temporary  employee furloughs were
announced, and it is anticipated that some percentage of these temporary layoffs
will become permanent.   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  have 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  is likely to be  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


                                       -7-<PAGE>

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
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,  West 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  1997, 1996 and 1995 the unemployment  rate for Tazewell County was 9.5%,
9.5% and 10.2%, respectively.  In the same years, Mercer County, West Virginia's
unemployment rate was 5.3%, 5.2% and 5.7%, 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


                                       -8-<PAGE>

compensation paid to officers and employees is paid by NBB, except for fees paid
by Bankshares  to President and Chief  Executive Officer James G.  Rakes for his
service as a director of the Company.  

   At December 31, 1997, NBB employed  107 full time equivalent employees at its
main  office, operations center  and branch offices.   BTC at  December 31, 1997
employed 69 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. 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).  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


                                      -10-<PAGE>

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.  Under the
implementing CRA  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 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 regulations
place substantial importance  on a bank's product  delivery system, particularly
branch localities.  The new  regulations require banks, other than small  banks,
to  comply  with  significant  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 ongoing  government scrutiny  and  that costs  associated with
compliance will continue to increase.

   NBB  has received a  CRA rating of  "Outstanding" in its  last examination by
federal bank regulators.  BTC was rated as "Satisfactory".






                                      -11-<PAGE>

   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,  the Riegle-Neal  Interstate  Banking and  Branching
Efficiency Act of  1994 (the Interstate  Act) became law.   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 could 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, requires a state's specific approval.  An
acquisition or merger  is not permitted  under the Interstate  Act if the  bank,
including its insured depository affiliates,  will control more than 10%  of the
total  amount of  deposits  of insured  depository  institutions in  the  United
States,  or will 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 will  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 has 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
reinvestment  as if it  were a  branch of a  Virginia bank,  unless preempted by
federal law.





                                      -12-<PAGE>

   The Interstate Act permits  banks and bank holding companies  from throughout
the United States  to enter Virginia markets through the acquisition of Virginia
institutions  and  makes  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, were subject  to a  higher FDIC  assessment which funds
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
composition of that account.




                                      -13-<PAGE>

   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
NBB.  These guidelines  provide for a minimum ratio of 4.0%  for banks that meet
certain specified  criteria, including  that they  have  the highest  regulatory


                                      -14-<PAGE>

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 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
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.




                                      -15-<PAGE>

   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  were subject to  increased assessments  that are designed  to finally
resolve problems associated with the savings and loan industry.

Other Legislative and Regulatory Concerns

   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 SUBSIDIARIES (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                                  1997       1996      1995
             ------                                  ----       ----      ----
             Cash and due from banks              $  9,954       9,842    10,189
             Interest bearing deposits               4,165       1,651       ---
             Federal funds sold                      8,181       8,903    12,105
             Securities available for sale:
                Taxable                             54,213      65,992    41,695
                Nontaxable                           6,312       6,679       930
             Securities held to maturity:
                Taxable                             67,046      79,599   105,701
                Nontaxable                          29,608      25,133    35,668
             Mortgage loans held for sale              413         850       723
             Loans, net                            204,540     177,419   159,920
             Other assets                           11,500      11,977    11,475
                                                  --------     -------   -------

                  Total assets                    $395,932     388,045   378,406
                                                  ========     =======   =======

             LIABILITIES AND STOCKHOLDERS' EQUITY
             ------------------------------------
             Noninterest-bearing demand
              deposits                            $ 44,193      41,997    38,833
             Interest-bearing demand deposits       75,519      76,017    77,545
             Savings deposits                       47,781      49,783    54,698
             Time deposits                         171,946     168,141   159,185
                                                  --------     -------   -------

                  Total deposits                   339,439     335,938   330,261

             Short-term borrowings                     319         433       593
             Other liabilities                       2,462       2,215     1,826
                                                  --------     -------   -------

                Total liabilities                  342,220     338,586   332,680

             Stockholders' equity                   53,712      49,459    45,726
                                                  --------     -------   -------
                Total liabilities and
                 stockholders' equity             $395,932     388,045   378,406
                                                  ========     =======   =======



                                      -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, 1997           December 31, 1996          December 31, 1995
                          -------------------------  --------------------------  --------------------------
                                            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)   $204,953   19,667   9.60%    178,269   17,339   9.73%    160,643   15,897   9.90%  
  Taxable securities      121,259    7,776   6.41%    145,591    8,877   6.10%    147,396    9,723   6.60%  
  Nontaxable
   securities (1)          35,920    2,708   7.54%     31,812    2,971   9.34%     36,598    2,856   7.80%  
  Federal funds sold        8,181      470   5.75%      8,903      567   6.37%     12,105      704   5.82%  
  Interest bearing
   deposits                 4,165      230   5.52%      1,651       91   5.51%        ---      ---    ---   
                         --------   ------   ----     -------   ------   ----     -------   ------   ----   
  Total interest- 
   earning assets        $374,478   30,851   8.24%    366,226   29,845   8.15%    356,742   29,180   8.18%  
                         ========   ======   ====     =======   ======   ====     =======   ======   ====   
  Interest-bearing
   liabilities:
  Interest-bearing
   demand deposits       $ 75,519    3,073   4.07%     76,017    2,182   2.87%     77,545    2,353   3.03%  
  Savings deposits         47,781    1,571   3.29%     49,783    1,646   3.31%     54,698    1,798   3.29%  
  Time deposits           171,946    8,445   4.91%    168,141    9,181   5.46%    159,185    8,517   5.35%  
  Short-term borrowings       319       17   5.33%        433       27   6.24%        593       35   5.90%  
  Long-term debt              ---      ---    ---         ---      ---    ---         ---      ---    ---   
                         --------   ------   ----     -------   ------   ----     -------   ------   ----   
  Total interest-
   bearing liabilities   $295,565   13,106   4.43%    294,374   13,036   4.43%    292,021   12,703   4.35%  
                         ========   ======   ====     =======   ======   ====     =======   ======   ====   
  Net interest income
   and interest rate
   spread                           17,745   3.81%              16,809   3.72%              16,477   3.83%  
                                    ======   ====               ======   ====               ======   ====   
  Net yield on average
   interest-earning
   assets                                    4.74%                       4.59%                       4.62%  
                                             ====                        ====                        ====   

(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 $339 in 1997, $374 in 1996 and $305 in 1995 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>
                                              1997 Over 1996                   1996 Over 1995
                                      -------------------------------  -------------------------------
                                        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                        $ (200)      2,528       2,328    (276)      1,718        1,442  
         Taxable securities              441      (1,542)     (1,101)   (728)       (118)        (846) 
         Nontaxable securities          (617)        354        (263)    518        (403)         115  
         Federal funds sold              (53)        (44)        (97)     62        (199)        (137) 
         Interest bearing deposits       ---         139         139     ---          91           91  
                                      ------      ------      ------   -----      ------       ------  
         Increase(decrease) in
          income on interest-
          earning assets              $ (429)      1,435       1,006    (424)      1,089          665  
                                      ------      ------      ------   -----      ------       ------  
       Interest expense:
         Interest-bearing demand
          deposits                    $  905         (14)        891    (125)        (46)        (171) 
         Savings deposits                 (9)        (66)        (75)     10        (162)        (152) 
         Time deposits                  (940)        204        (736)    178         486          664  
         Short-term borrowings            (4)         (6)        (10)      2         (10)          (8) 
                                      ------      ------      ------   -----      ------       ------  
         Increase(decrease) in
          expense of interest-
          bearing liabilities         $  (48)        118          70      65         268          333  
                                      ------      ------      ------   -----      ------       ------  
       Increase (decrease) in net
        interest income               $ (381)      1,317         936    (489)        821          332  
                                      ======      ======      ======   =====      ======       ======  


(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>
<TABLE>
 II.  INVESTMENT PORTFOLIO

      A.   BOOK VALUE OF INVESTMENTS

           The amortized  costs and fair values of securities available for sale as of December 31, 1997, 1996
           and 1995 were as follows:
<CAPTION>
                                                                             December 31,
                                                         ----------------------------------------------------
                                                               1997              1996              1995
                                                         ----------------  ----------------  ----------------
                                                         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                                      $ 6,742    6,862    8,740   8,790    14,991  15,322 
       U.S. Government agencies and corporations           36,252   36,276   33,840  33,640    42,586  42,809 
       States and political subdivisions                    9,540    9,639    8,688   8,619     7,613   7,567 
       Mortgage-backed securities (1)                       4,172    4,119    4,568   4,452     4,748   4,645 
       Other securities                                     8,582    8,686    7,074   7,033     5,505   5,527 
                                                          -------   ------   ------  ------    ------  ------ 
          Total securities available for sale             $65,288   65,582   62,910  62,534    75,443  75,870 
                                                          =======   ======   ======  ======    ======  ====== 

<CAPTION>
           The amortized costs of securities held  to maturity as of December 31, 1997, 1996 and 1995  were as
           follows:
                                                                                    December 31,
                                                                           ------------------------------
      ($ in thousands)                                                     1997         1996         1995
                                                                           ----         ----         ----
      <S>                                                                  <C>          <C>          <C>
      Securities held to maturity:
       U.S. Treasury                                                      $ 7,527       11,547       19,330 
       U.S. Government agencies and corporations                           36,853       54,804       49,938 
       States and political subdivisions                                   32,949       34,144       36,428 
       Mortgage-backed securities (1)                                         630          767          961 
       Other securities                                                     6,433        7,448        5,108 
                                                                          -------      -------      ------- 
          Total securities held to maturity                               $84,392      108,710      111,765 
                                                                          =======      =======      ======= 

      (1)  The majority  of  Mortgage-backed  Securities  and  Collateralized  Mortgage  Obligations  held  at
           December 31, 1997 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>
                                                     -20-<PAGE>
<TABLE>
B.    MATURITIES AND ASSOCIATED YIELDS

      The following table presents the maturities  for those securities available for sale and held to matrity
      as of December 31, 1997 and weighted average yield for each range of maturities.

<CAPTION>
                                                               Maturities and Yields
                                                                 December 31, 1997
                                            ---------------------------------------------------------
      ($ 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                        $   995    3,867      2,000       ---       ---    $ 6,862 
                                                5.12%    7.10%      5.92%      ---%      ---%      6.47%
        U.S. Agencies                          6,476   17,395     11,403     1,001       ---     36,275 
                                                5.60%    6.19%      7.16%     7.35%      ---%      6.42%
        Mortgage-backed securities               ---      ---        622     3,501       ---      4,123 
                                                 ---%     ---%      5.82%     6.03%      ---%      6.00%
        Taxable Securities                       ---    1,099      1,337       769       ---      3,205 
                                                 ---%    6.64%      7.09%     7.63%      ---%      7.07%
        Nontaxable Securities                    ---    2,263      3,696       473       ---      6,432 
                                                 ---%    6.68%      7.06%     7.38%      ---%      6.95%
        Corporate                              1,204    1,521      3,041     2,057       ---      7,823 
                                                5.98%    6.72%      6.76%     7.07%      ---%      6.71%
        Other securities                         ---      ---        ---       ---       862        862 
                                                 ---%     ---%       ---%      ---%    13.51%     13.51%
                                            ------------------------------------------------------------
         Total                                 8,675   26,145     22,099     7,801       862     65,582 
                                                5.60%    6.42%      6.93%     6.71%    13.51%      6.59%
                                            ============================================================
      Held To Maturity
      ----------------
        U.S. Treasury                          3,000    6,035        ---       ---       ---      9,035 
                                                4.89%    6.04%       ---%      ---%      ---%      5.66%
        U.S. Agencies                         10,249   16,614      8,480       ---       ---     35,343 
                                                5.24%    5.99%      6.80%      ---%      ---%      5.97%
        Mortgage-backed securities               ---       42        192       395       ---        629 
                                                 ---%    6.65%      7.67%     8.08%      ---%      7.86%
        Taxable Securities                       411    1,274      1,267     1,659       ---      4,611 
                                                6.72%    6.99%      7.50%     7.40%      ---%      7.25%
        Nontaxable Securities                  2,990   17,954      6,664     1,697       ---     29,305 
                                                8.59%    7.47%      8.24%     7.90%      ---%      7.79%
        Corporate                              1,500    3,005        471       493       ---      5,469 
                                                5.80%    6.98%      7.50%     8.00%      ---%      6.79%
        Other securities                         ---      ---        ---       ---       ---        --- 
                                                 ---%     ---%       ---%      ---%      ---%       ---%
                                            ------------------------------------------------------------
         Total                                18,150   44,924     17,074     4,244       ---     84,392
                                                5.81%    6.68%      7.44%     7.73%      ---%      6.70%
                                            ============================================================
(1)   Rates shown represent weighted average yield on a fully taxable basis.  

</TABLE>
                                                     -21-<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, 1997.

      A.   TYPES OF LOANS

                                                   December 31,
                                      ----------------------------------------
           ($ in thousands)           1997     1996     1995    1994      1993
                                      ----     ----     ----    ----      ----
           Commercial and industrial
            loans                   $101,379  87,519   59,609   59,213   67,359
           Real estate mortgage
            loans                     42,969  43,917   45,589   44,447   40,236
           Real estate construction
            loans                      8,510   6,295    6,007    5,643    3,967
           Loans to individuals       66,635  60,991   56,920   52,031   43,084
                                    -------- -------  -------  -------  -------
            Total loans              219,493 198,722  168,125  161,334  154,646

           Less unearned income and
            deferred fees             (2,503) (2,549)  (2,307)  (2,494)  (1,907)
                                    -------- -------  -------  -------  -------
            Total loans, net of
             unearned income         216,990 196,173  165,818  158,840  152,739
                                                                                
           Less allowance for loans
            losses                    (2,438) (2,575)  (2,625)  (2,551)  (2,583)
                                    -------- -------  -------  -------  -------
            Total loans, net        $214,552 193,598  163,193  156,289  150,156
                                    ======== =======  =======  =======  =======

      B.   MATURITIES AND INTEREST RATE SENSITIVITIES



                                                  December 31, 1997
                                       --------------------------------------
                                                             After
            ($ in thousands)           <1 Year   1-5 Years  5 Years     Total
                                       -------   ---------  -------     -----
            Commercial and
             industrial                $49,984     36,935    14,460    101,379 
            Real estate
             construction                8,510        ---       ---      8,510 
            Less loans with                    
             predetermined interest
             rates                      (9,718)   (13,447)  (13,262)   (36,427)
                                       -------    -------   -------    ------- 
            Loans with adjustable
             rates                     $48,776     23,488     1,198     73,462 
                                       =======    =======   =======    ======= 





                                      -22-<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)                1997    1996   1995    1994   1993
                                            ----    ----   ----    ----   ----
            Nonaccrual loans:
              Commercial and industrial    $   55     121    270     ---    710
              Real estate mortgage             32     495    418     390  1,123
              Real estate construction        ---     ---    ---     ---    ---
              Loans to individuals            ---     ---     30      30     31
                                           ------   -----  -----   -----  -----
                                           $   87     616    718     420  1,864
            Restructured loans:
              Commercial and industrial       ---     ---    ---     229    598
                                           ------   -----  -----   -----  -----
             Total nonperforming loans     $   87     616    718     649  2,462
            Other real estate owned, net      421     474    762   1,150    225
                                           ------   -----  -----   -----  -----
             Total nonperforming assets    $  508   1,090  1,480   1,799  2,687
                                           ======   =====  =====   =====  =====
            Accruing loans past due 90
            days or more:
              Commercial and industrial    $   82      14     11       4     45
              Real estate mortgage            358     252    250     219    198
              Real estate construction        ---     ---    ---      87    243
              Loans to individuals            232     192    313     180    128
                                           ------   -----  -----   -----  -----
                                           $  672     458    574     490    614
                                           ======   =====  =====   =====  =====

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

             ($ in thousands)                            1997    1996     1995
                                                         ----    ----     ----
             Scheduled interest:
               Nonaccrual loans                         $   8       68     59  
               Restructured loans                         ---      ---    ---  
                                                        -----    -----   ----  
              Total scheduled interest                  $   8       68     59  
                                                        -----    -----   ----  
             Recorded interest:
               Nonaccrual loans                         $   1       24      5  
               Restructured loans                         ---      ---    ---  
                                                        -----    -----   ----  
              Total recorded interest                   $   1       24      5  
                                                        =====    =====   ====

           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.

                                      -23-<PAGE>

      2.   Potential Problem Loans

           At December  31, 1997,  the recorded  investment in loans  which have
           been identified as impaired loans totaled $177,000.  Of  this amount,
           $124,000 related  to loans  with no  valuation allowance and  $53,000
           related   to  loans  with  a  corresponding  valuation  allowance  of
           $53,000.  For the year-ended December 31, 1997, the  average recorded
           investment  in impaired  loans  was  approximately $458,000  and  the
           total interest  income recognized  on impaired  loans was $23,000  of
           which $12,000 was recognized on a cash basis.

           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.

      3.   Foreign Outstandings

           At  December  31,  1997,  1996  and  1995,  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  Celco.   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, 1997  and 1996,  approximately $80  million and  $71
           million, respectively,  of the  loan portfolio  were concentrated  in
           commercial real  estate.  This  represents approximately 37% and  36%
           of  the loan portfolio  at December 31, 1997  and 1996, respectively.
           Included in commercial real estate at December 31, 1997 and 1996  was
           approximately $50  million and  $49 million,  respectively, in  loans
           for  college  housing  and  professional  office  buildings.    Loans
           secured by  residential real  estate were  approximately $65  million
           and $60 million  at December 31, 1997  and 1996, respectively.   This

                                      -24-<PAGE>

           represents  approximately  30%  and  31% of  the  loan  portfolio  at
           December   31,  1997  and   1996,  respectively.   Loans  secured  by
           automobiles  were  approximately  $34  million  and  $29  million  at
           December   31,  1997  and   1996,  respectively.     This  represents
           approximately 16% of the loan portfolio at December  31, 1997 and 15%
           at December 31, 1996.

           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.













































                                      -25-<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)                               1997      1996       1995      1994       1993
                                                          ----      ----       ----      ----       ----
           <S>                                            <C>       <C>        <C>       <C>        <C>
           Average loans outstanding                    $204,540    177,419   159,920    152,976   149,027 
                                                        ========    =======   =======    =======   ======= 
           Balance at beginning of year                    2,575      2,625     2,551      2,583     2,327 

           Charge-offs:
            Commercial and industrial loans                  257         95        23         72       231 
            Real estate mortgage loans                       ---         11         9        192       285 
            Real estate construction loans                   ---        ---       ---         53       --- 
            Loans to individuals                             422        400       259        322       246 
                                                        --------    -------   -------    -------   ------- 
            Total loans charged off                          679        506       291        639       762 
                                                        --------    -------   -------    -------   ------- 
           Recoveries:
            Commercial and industrial loans                   70          4        10          7        10 
            Real estate mortgage loans                       ---         64        16          4         5 
            Real estate construction loans                   ---        ---       ---        ---       --- 
            Loans to individuals                              37         57        57         43        50 
                                                        --------    -------   -------    -------   ------- 
            Total recoveries                                 107        125        83         54        65 
                                                        --------    -------   -------    -------   ------- 
           Net loans charged off                             572        381       208        585       697 
                                                        --------    -------   -------    -------   ------- 
           Additions charged to operations                   435        331       282        553       953 
                                                        --------    -------   -------    -------   ------- 
           Balance at end of year                       $  2,438      2,575     2,625      2,551     2,583 
                                                        ========    =======   =======    =======   ======= 
           Net charge-offs to average net loans                                                            
            outstanding                                     0.28%      0.21%     0.13%      0.38%     0.47%
                                                        ========    =======   =======    =======   =======

           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>

                                                    -26-<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,
               ----------------------------------------------------------------------------------------------
                      1997               1996               1995              1994                1993
               ------------------ ------------------ ------------------ ------------------ ------------------
                         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         $  213     46.18%     403     44.04%     411     35.46%     679     36.70%      860    43.56% 

 Real estate
  mortgage
  loans             67     19.58%     305     22.10%     363     27.12%     364     27.55%      373    26.02% 

 Real estate
  construction
  loans            ---      3.88%      51      3.17%     100      3.57%      37      3.50%       54     2.56% 

 Loans to                                                    
  individuals      416     30.36%     504     30.69%     271     33.85%     569     32.25%      685    27.86% 

 Unallocated     1,742              1,312              1,480                902                 611
                ------    ------   ------    ------   ------    ------   ------    ------    ------   ------  

                $2,438    100.00%   2,575    100.00%   2,625    100.00%   2,551    100.00%    2,583   100.00% 
                ======    ======   ======    ======   ======    ======   ======    ======    ======   ======  








</TABLE>
                                                    -27-<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,
                          --------------------------------------------------
                                1997             1996             1995
                          ---------------- ----------------  ---------------
                                   Average          Average          Average
                          Average   Rates  Average   Rates   Average  Rates
       ($ in thousands)   Amounts   Paid   Amounts    Paid   Amounts   Paid
                          -------  ------- -------  -------  ------- -------
      Noninterest-bearing
       demand deposits    $ 44,193   ---     41,997    ---    38,833    ---  

      Interest-bearing
       demand deposits      75,519  4.07%    76,017   2.87%   77,545   3.03% 

      Savings deposits      47,781  3.29%    49,783   3.31%   54,698   3.29% 

      Time deposits        171,946  4.91%   168,141   5.46%  159,185   5.35% 
                          -------- -----    -------  -----   -------  -----  

       Average total
        deposits          $339,439  4.43%   335,938   4.43%  330,261   4.35% 
                          ======== =====    =======  =====   =======  =====  


      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, 1997
                            -----------------------------------------------
                                       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              $13,098       7,055      12,685    6,399  39,237
      Other time deposits       232         ---         172    2,906   3,310
                            -------      ------      ------   ------  ------
        Total time
         deposits of
         $100,000 or more   $13,330       7,055      12,857    9,305  42,547
                            =======      ======      ======   ======  ======










                                     -28-<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,
                                                  ------------------------
                                                  1997      1996      1995
                                                  ----      ----      ----
      Return on average assets                    1.66%      1.58%     1.46%
      Return on average equity(1)                12.21%     12.37%    12.08%
      Dividend payout ratio                      39.31%     37.55%    37.32%
      Average equity to average assets(1)        13.57%     12.75%    12.08%

      (1)  Includes  amount  related to  common  stock  subject to  ESOP  put
           option  excluded from  stockholders'  equity  on the  Consolidated
           Balance Sheets.

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 seven branch  offices: two in the Town of  Blacksburg; one
in the Town  of Christiansburg; one  in Montgomery County;  and three in  the
County  of Giles.   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.  Construction of  an office building on this site is
expected to begin in 1998, reducing the future 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  at present owns all of its computer  and data
processing hardware  and is a licensee  of the software it  utilizes.  During
1997, the Company implemented  a major hardware and software upgrade  at NBB.
It is  management's plan in  1998 to consolidate BTC's  data processing using
NBB's recently upgraded system.

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

 Bankshares, NBB nor  BTC are not 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, 1997.



                                     -29-<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 14, 1998.

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      53 President and Chief                 1986
                           Executive Officer, National
                           Bankshares, Inc.; and
                           President and Chief
                           Executive Officer of The
                           National Bank of Blacksburg
                           since 1983.
    J. Robert Buchanan  46 Treasurer, National                 1998
                           Bankshares, Inc.; Senior
                           Vice President/Chief
                           Financial Officer of The
                           National Bank of Blacksburg,
                           since January 1, 1998; and
                           Senior Vice President,
                           Treasurer and Chief
                           Financial Officer, Premier
                           Bankshares Corporate since
                           1991.
    Marilyn B. Buhyoff  49 Secretary & Counsel,                1989
                           National Bankshares, Inc.;
                           and Senior Vice President/
                           Administration since 1992, 
                           of The National Bank of
                           Blacksburg.
    F. Brad Denardo     45 Corporate Officer, National         1989
                           Bankshares, Inc.; and
                           Executive Vice President/
                           Loans since 1989 of The
                           National Bank of Blacksburg.

    Joan C. Nelson      47 Corporate Officer, National         1993
                           Bankshares, Inc.; Treasurer,
                           National Bankshares Inc.,
                           from 1993 to 1998; Cashier
                           since 1993 and Senior Vice
                           President/Operations since
                           1989 of The National Bank of
                           Blacksburg.


Except  for J.  Robert Buchanan  and Joan  C. Nelson,  each of  the executive
officers listed above  have served Bankshares and/or its  subsidiaries in the
aforementioned executive capacity for the past five years.


                                     -30-<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 18,  1998, the total number  of holders of the
Registrant's common stock was 1,151.

 Information concerning Market  Price and Dividend  Data is  set forth  under
"Common  Stock  Information and  Dividends" on  page  14 of  Bankshares' 1997
Annual Report to Stockholders and is incorporated herein by reference.


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

 The  table entitled  "Selected  Consolidated Financial  Data"  on page  5 of
Bankshares' 1997  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  6 through  14 of  Bankshares' 1997  Annual Report  to Stockholders  is
incorporated herein by reference.


Item 7A. Quantitative and Qualitative Disclosures About Market Risk
- -------------------------------------------------------------------

 See "Analysis of  Interest Rate Sensitivity"  set forth  below.   Additional
information is set forth under the section "Interest Rate Senstitity" on page
6  and the section "Derivatives and Market  Risk Exposure" on pages 11 and 12
of  Bankshares' 1997 Annual Report to Stockholders and is incorporated herein
by reference.


ANALYSIS OF INTEREST RATE SENSITIVITY

The table  below sets  forth, as  of December 31,  1997, 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.






                                     -31-<PAGE>

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  the Company  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  or
falling and  the length of time rates remained stable at the level ultimately
reached.
































                                     -32-<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, 1997
                                                 ------------------------------------------------------
              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             $ 27,324     5,399   17,207    36,936   14,460   101,326 
    Real estate mortgage loans                     1,514     4,100   10,045    14,843   12,239    42,741 
    Real estate construction loans                 5,773     1,833      885       ---      ---     8,491 
    Loans to individuals                          22,545     2,949    5,967    29,983    2,901    64,345 
                                                --------   -------  -------    ------   ------   ------- 
      Total loans, net of unearned income (2)   $ 57,156    14,281   34,104    81,762   29,600   216,903 

    Federal funds sold                             4,300       ---      ---       ---      ---     4,300
    Interest bearing deposits                      9,728       ---      ---       ---      ---     9,728 
    Securities available for sale                 10,168     3,661   10,097    29,164   12,492    65,582 
    Securities held to maturity                   15,758    10,056    9,334    28,593   20,651    84,392 
    Mortgage loans held for sale                     405       ---      ---       ---      ---       405 
                                                --------   -------  -------    ------   ------   ------- 
      Total interest-earning assets             $ 97,515    27,998   53,535   139,519   62,743   381,310 
                                                ========   =======  =======   =======   ======   ======= 

   Interest-bearing liabilities:
    Interest-bearing demand deposits            $ 77,863       ---      ---       ---      ---    77,863 
    Savings deposits                              46,773       ---      ---       ---      ---    46,773 
    Time deposits                                 45,021    30,768   53,531    45,320      498   175,138 
    Other borrowings                                 485       ---      ---       ---      ---       485 
                                                --------   -------  -------    ------   ------   ------- 
      Total interest-bearing liabilities        $170,142    30,768   53,531    45,320      498   300,259 
                                                ========   =======  =======    ======   ======   ======= 
   Cumulative ratio of interest-
    sensitive assets to interest-
    sensitive liabilities                            .57       .62      .70      1.06     1.27      1.27 
                                                ========   =======  =======    ======   ======   ======= 
   Cumulative interest-sensitivity gap          $(72,627)  (75,397) (75,393)   18,806   81,051    81,051 
                                                ========   =======  =======    ======   ======   ======= 


(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,  1997, 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>
                                                    -33-<PAGE>

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

 The  following  consolidated financial  statements  of the  Registrant  and the
Independent Auditors'  Report set  forth on pages  15 through 41  of Bankshares'
1997 Annual Report to Stockholders are incorporated herein by reference:

 1.   Independent Auditors' Report

 2.   Consolidated Balance Sheets - December 31, 1997 and 1996

 3.   Consolidated Statements  of Income -  Years Ended December  31, 1997, 1996
      and 1995

 4.   Consolidated Statements of Changes  in Stockholders' Equity -  Years Ended
      December 31, 1997, 1996 and 1995

 5.   Consolidated Statements of  Cash Flows -  Years Ended  December 31,  1997,
      1996 and 1995

 6.   Notes to Consolidated Financial Statements  - December 31, 1997,  1996 and
      1995

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, 1997 are listed on  page 30
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  18, 1998,  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 18,  1998 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 18, 1998 is incorporated herein by reference.



                                      -34-<PAGE>

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

 The  information  contained  under  "Certain  Transactions  With  Officers  and
Directors" on  page 11 of  Bankshares' Proxy Statement  dated March 18,  1998 is
incorporated herein by reference.


                                     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:

                                                           1997 Annual Report   
                                                        To Stockholders Page(s)*
                                                        ------------------------

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

           Independent Auditors' Report                            15           

           Consolidated Balance Sheets -
             December 31, 1997 and 1996                            16           

           Consolidated Statements of
             Income - Years ended December 
             31, 1997, 1996 and 1995                               17           

           Consolidated Statements of Changes
             in Stockholders' Equity - Years 
             ended December 31, 1997, 1996 and
             1995                                                  18           

           Consolidated Statements of Cash
             Flows - Years ended December 31,
             1997, 1996 and 1995                                   19           

           Notes to Consolidated 
             Financial Statements - December
             31, 1997, 1996 and 1995                              20-41         

      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 1997 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
                    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)    1997 Annual Report to
                    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
                    Bankshares, Inc.

             27     Financial Data Schedule
             99     Independent Auditor's Report of
                    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 20, 1998                              
                               ------------------------------

                       BY:     /s/J. Robert Buchanan  
                               ------------------------------
                               J. Robert Buchanan        
                               Treasurer

                     DATE:     March 27, 1998                
                               ------------------------------

 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 23, 1998 Director and Vice
       ------------------------- -------------- Chairman of the Board
       C. L. BOATWRIGHT
       /s/T. C. Bowen, Jr.       March 20, 1998 Director
       ------------------------- --------------
       T. C. BOWEN, JR.      
       /s/A. A. Crouse           March 20, 1998 Director
       ------------------------- --------------
       A. A. CROUSE          
       /s/R. E. Christopher, Jr. March 23, 1998 Director and Chairman of
       ------------------------- -------------- the Board
       R. E. CHRISTOPHER, JR.

                                                Director
       ------------------------- --------------
       R. E. DODSON
                                                Director
       ------------------------- --------------
       P. A. DUNCAN
       /s/W. T. Peery            March 20, 1998 Director
       ------------------------- --------------
       W. T. PEERY
       /s/J. G. Rakes            March 20, 1998 President and Chief
       ------------------------- -------------- Executive Officer -
       J. G. RAKES                              National Bankshares, Inc.
       /s/J. R. Stewart          March 23, 1998 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
                    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)
        *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)



                                      -39-<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)    1997 Annual Report to
                    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
                    Bankshares, Inc.
            27      Financial Data Schedule

            99      Independent Auditor's Report of
                    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>










                             National Bankshares













































                            1997   Annual   Report<PAGE>









                                      $ In thousands, except per share data.

             Financial Highlights                  1997      1996     1995
                                                  ------    ------   ------
             Net income per share                $   1.73      1.61     1.46
             Cash dividends declared per share       0.68      0.62     0.57
             Book value per share                   14.73     13.56    12.70

             Loans, net                          $214,552   193,598  163,193
             Total securities                     149,974   171,244  187,635
             Total assets                         402,907   388,850  380,915
             Total deposits                       344,867   334,584  330,313
             Stockholders' equity                  54,029    49,801   48,154
















                                      Contents

                                      Community Caring              2
                                      --------------------------------
                                      To Our Stockholders           4
                                      --------------------------------
                                      Selected Consolidated
                                       Financial Data               5
                                      --------------------------------
                                      Management's Discussion and
                                       Analysis                     6
                                      --------------------------------
                                      Independent Auditors' Report  15
                                      --------------------------------
                                      Consolidated Financial
                                       Statements                   16
                                      --------------------------------
                                      Notes to Consolidated
                                       Financial Statements         20
                                      --------------------------------
                                      Corporate Information         44
                                      --------------------------------<PAGE>


Community
  Caring

National Bankshares, Inc.               "Picture of Community Breakfast"
strives to be an exceptional            (Lara Ramsey - Community
community bank holding                   Oranizations and Businesses)
company dedicated to
providing shareholder value        "Picture of Main Street Moments"
by offering financial services     (Carl Gillespie - Board Member and
to customers through               Sandra Viney - Head Teller)
subsidiary financial 
institutions and affiliated             "Picture of Boo Party"
companies in an efficient,              (Halloween Party hosted by BTC
friendly, personalized and              for the area pre-school and
cost-effective manner.  We              head start students)
recognize that to do this, our
financial institutions must
retain the ability to make
decisions locally and must         "Picture of Primeline Social"
actively participate in the        (Customers with Primeline Account)
communities they serve.  We
are committed to offering
competitive and fair
employment opportunities
and to maintaining the highest
standards in all aspects of
our business.















NBB
The National Bank

BTC  Bank of Tazewell County


                                      2<PAGE>




                    "Picture of Crystal Artis"
                    (COE Student - Cooperative
                    Office Education)





     "Picture of Wilderness Trail Festival"
     (Phyllis Duncan - North Main Branch Manager)





                    "Picture of Main Street Moments"
                    (Anthony Dawson, T. C. Bowen and
                    Connie Stallard)





     "Picture of Rich Creek Branch Opening"
     (Betty Johnson - Branch Manager)





























                                      3<PAGE>


                             National Bankshares

"Picture of James G. Rakes"

To Our Stockholders:                     technology  and   employee  computer
                                         training.   Late  in the  year,  the
It  is  always  pleasant  to  report     Board  of  Directors   of  Bank   of
positive  financial results  to you,     Tazewell   County  determined   that
and there are a number of highlights     during  1998  BTC  will combine  its
in National Bankshares'  performance     data  processing  with that  of NBB.
for  1997.    Net income  reached  a     Consolidation    will   allow    the
record  $6.56  million, up  from the     Tazewell bank to  take advantage  of
$6.12 million earned in  1996, which     NBB's updated equipment, and it will
was    itself   a    record   total.     permit  both  banks to  realize some
Stockholders shared in this success,     economies of scale.
with annual dividends  in 1997  that
were  9.68%  higher  than  in  1996.     In  April  1997,  The National  Bank
During the past year, the asset size     opened its eighth  branch office  in
of    Bankshares   and    its   bank     Rich  Creek,   Virginia,  the  third
subsidiaries topped the $400 million     office in Giles County.   At the end
mark for  the  first time,  and  the     of the year, NBB agreed  to purchase
Company ended 1997 with  nearly $403     the Galax, Virginia office  of First
million in total assets.                 American Federal Savings  Bank.   We
                                         hope  to  complete that  transaction
Several  areas  that contributed  to     very soon, and to begin offering our
1997's final results deserve special     style of personalized  banking in  a
mention.  A positive 10.82% increase     new, but nearby, market area.
in   net   loans  accomplished   two
important things.  First, funds were     The  year  just  past proved  to  be
shifted    from    the    securities     profitable  for  our  banks and  our
portfolio   into   higher   yielding     customers.   We worked to attain our
loans.  Second,  thousands of  loans     goal   of   being   an   exceptional
were   made   to   individuals   and     community   bank   holding   company
businesses    throughout   Southwest     dedicated to providing value  to our
Virginia,   keeping   the   deposits     stockholders.      We   are   firmly
generated  in our region  at work in     committed to the  belief that  there
our  localities.     Reflecting  the     is  a  bright  future for  community
strong economy, the  quality of  the     banks,   and   therefore   a   great
loan portfolio remained high and the     opportunity  for  a progressive  and
level of  total nonperforming assets     competitive  company  like ours.   I
dropped  significantly,   from  $1.1     would be  remiss if I did  not thank
million  in 1996 to  $0.5 million in     our    directors,    officers    and
1997.    The Company's  already good     employees for their contributions to
capital  level increased  during the     our  success  in  1997, and  I  also
year, and at year end Bankshares and     thank   you   for   your   continued
subsidiaries had over $54 million in     investment    and    confidence   in
stockholders'  equity.    A  healthy     National Bankshares.
capital base is a positive indicator
of  the  strength of  our subsidiary
banks, and, in  addition, it  allows
us to actively consider new business          James G. Rakes
opportunities.                                President and 
                                              Chief Executive Officer
While  enjoying  the  prosperity  of
1997,  we  planned  for the  future.
During the year,  The National  Bank
made  a  significant  investment  in
upgraded    information   processing

                                      4<PAGE>


National Bankshares, Inc. and Subsidiaries
Selected Consolidated Financial Data

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

                                    1997     1996     1995     1994     1993
                                   ------   ------   ------   ------   ------
    Selected  Interest income     $ 29,797   28,647   28,094   26,062   25,827
    Income    Interest expense      13,106   13,036   12,703   10,684   10,752
    Statement Net interest income   16,691   15,611   15,391   15,378   15,075
    Data:     Provision for loan
               losses                  435      331      282      553      953
              Noninterest income     2,834    2,693    2,382    2,047    2,399
              Noninterest expense   10,031    9,515   10,033    9,725    9,002
              Income taxes           2,499    2,341    1,933    1,844    1,903
              Net income             6,560    6,117    5,525    5,303    5,644

    Per Share Net income          $   1.73     1.61     1.46     1.40     1.49
    Data:     Cash dividends
               declared               0.68     0.62     0.57     0.52     0.45
              Book value per
               share(1)              14.73    13.56    12.70    11.25    10.81

    Selected  Loans, net          $214,552  193,598  163,193  156,289  150,156
    Balance   Total securities     149,974  171,244  187,635  184,231  174,964
    Sheet     Total assets         402,907  388,850  380,915  373,132  357,773
    Data at   Total deposits       344,867  334,584  330,313  327,686  314,001
    End       Stockholders'
    of Year:   equity               54,029   49,801   48,154   42,658   40,951
                                          
    Selected  Loans, net          $204,540  177,419  160,643  152,976  149,027
    Balance   Total securities     157,179  177,403  183,994  185,365  154,740
    Sheet     Total assets         395,932  388,045  378,406  369,962  349,747
    Daily     Total deposits       339,439  335,938  330,261  325,167  307,645
    Averages: Stockholders'
               equity(1)            53,712   49,459   45,726   42,402   39,435

    Selected  Return on average
    Ratios:    assets                 1.66     1.58     1.46     1.43     1.61
              Return on average
               equity(1)             12.21    12.37    12.08    12.51    14.31
              Dividend payout
               ratio                 39.31    37.55    37.32    37.13    32.18
              Average equity to                                          
               average assets(1)     13.57    12.75    12.08    11.46    11.28

    (1)  Includes amount related to common stock subject to ESOP put
         option excluded from stockholders' equity on the Consolidated
         Balance Sheets.

    (Dollars)                            (Dollars)
       Book Value Per Share Graph         Cash Dividends Per Share Graph
     1993   1994  1995   1996  1997       1993  1994   1995  1996   1997
     ----   ----  ----   ----  ----       ----  ----   ----  ----   ----
    $10.81 11.25  12.70 13.56  14.73     $0.45  0.52   0.57  0.62   0.68




                                      5<PAGE>


Management's Discussion and Analysis

($ In thousands, except per share data.)


                               Net Income Graph

($ In millions)

                 1993      1994      1995      1996      1997
                 ----      ----      ----      ----      ----
                 $5.6      5.3       5.5       6.1       6.6


                    Average Equity to Average Assets Graph

                 1993      1994      1995      1996      1997
                 ----      ----      ----      ----      ----
                11.28%    11.46%    12.08%    12.75%    13.57%


PERFORMANCE SUMMARY
     Net  income in 1997 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 $6,560,  an increase  of $443  or
7.24%.   This produced a  return on  average assets and  a return on  average
equity of 1.66% and 12.21%, respectively.
     Net income for the  Company for 1996 was $6,117, an  increase of $592 or
10.71% over 1995.  The return on average assets and return on  average equity
for 1996 were 1.58% and 12.37%, respectively.
     The Company's net income for 1995 was $5,525 which produced  a return on
average assets of 1.46% and a return on average equity of 12.08%.
     Earnings  per share increased steadily over the three year period rising
from $1.46 per share in 1995, to $1.61 in 1996 and $1.73 in 1997.
     The  Company continues to enjoy  good profitability as  indicated by the
return on  average assets and  steadily increasing earnings  per share.   The
decline in the return on average equity in 1997  was due to a net increase in
the  Company's  capital resulting  from  continued  good earnings  offset  by
dividends paid to the  Company's stockholders.  The dividend payout ratio for
1997 was 39.31%, which compares to 37.55% in 1996 and 37.32% in 1995.

NET INTEREST INCOME
     Net interest income for 1997 was $16,691, an increase of $1,080 or 6.92%
over 1996.   In 1996, net interest income was  $15,611, up $220 or 1.43% from
1995 net interest income of $15,391.
     The net yield on earnings assets for 1997 was 4.75%.  In 1996  and 1995,
the net yields on earning assets were 4.59% and 4.63%, respectively.
     Throughout the  three  year period,  management's strategy  was to  fund
increases in the loan portfolio through liquidity generated principally  from
the  securities portfolio.   In  1997, overall  loan growth  remained strong,
particularly in commercial loans and loans to individuals.
     In 1996,  a substantial amount of  loan growth took place  in the highly
rate-competitive commercial  loan area.  This limited  the effect of the loan
growth on net interest income.





                                      6<PAGE>


INTEREST RATE SENSITIVITY
     The Company considers interest rate risk to be a significant market risk
and has  systems in place to measure the exposure  of net interest income and
fair market  values to  adverse movement in  interest rates.   Interest  rate
sensitivity  analyses indicate  repricing  opportunities, and  interest  rate
shock simulations  indicate potential  economic loss  due to  future interest
rate changes.  Management  realizes certain risks are inherent  and minimizes
these by adjusting asset/liability  management responses to changing economic
conditions.
     The  Company  reduces  the volatility  of  its  net  interest income  by
managing the relationship of  interest-rate sensitive assets to interest-rate
sensitive liabilities.  The Company would be impacted by rising interest rate
changes, as  it is liability  sensitive for the  time period up to  one year.
Beyond  one year, the cumulative  interest rate position  is asset sensitive,
indicating that the effect of rising rates would dissipate in the one to five
year time period.
     The  impact  of  rate  fluctuations  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.   Based on  the information and
assumptions  in  effect at  December 31,  1997,  management believes  that an
immediate 200 basis point rate shock, up or down, over a  twelve month period
could significantly affect  the Company's annualized  net interest income  or
net economic value if not countered by management's pricing strategies.

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  analyses of
large  credits and  also  conducts  credit  review  activities  that  provide
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 Loan Loss Data table.






















                                      7<PAGE>


Management's Discussion and Analysis

                                 Loan Loss Data

    ($ In thousands)                      1997        1996       1995
                                         ------      ------     ------
    Provision for loan losses           $     435        331        282  

    Net charge-offs to average
     net loans                               0.28%      0.21%      0.13% 

    Allowance for loan losses to
     loans, net of unearned
     interest and deferred fees              1.12%      1.31%      1.58% 

    Allowance for loan losses to
     nonperforming loans                 2,802.30%    418.02%    365.60% 

    Allowance for loan losses to
     nonperforming assets                  479.92%    236.24%    177.37% 

    Nonperforming assets to loans,
     net of unearned income 
     and deferred fees, plus 
     other real estate owned                 0.23%      0.55%      0.89% 

    Nonaccrual loans                    $      87        616        718  

    Other real estate owned, net              421        474        762  
                                        ---------     ------     ------  

       Total nonperforming assets       $     508      1,090      1,480  
                                        =========     ======     ======  

    Accruing loans past due 90 days
     or more                            $     672        458        574  

Nonperforming  loans include  nonaccrual loans  and do  not  include accruing
loans past due 90 days or more.  Nonperforming assets for 1997 have decreased
$582 or 53.39% from 1996 and represent the continuation of a declining trend.
Nonperforming assets for 1996 decreased by $390 or 26.35% from the 1995 total
of $1,480.
     Net charge-offs  to average net loans  for 1997 were .28%,  up .07% when
compared  to 1996.    Allocations  for these  net  charge-offs were  made  in
previous periods.  In  1997, overall asset quality  continued to improve  and
general economic  conditions were  favorable.  While  the provision  for loan
loss increased by  $104 or 31.42%, the previously  mentioned loan charge-offs
and the level  of loan growth resulted  in a lower ratio of  the allowance to
loans.
     Net charge-offs  to average net loans  for 1996 were .21%,  up from 1995
when  that ratio was .13%.   While the Company did  experience an increase in
net charge-offs,  there was an overall trend of improving asset quality.  The
provision for loan  losses, which was  up $49 in  1996 or 17.38% over  1995's
provision of $282, was increased to cover 1996's net charge-offs.  See note 5
of  Notes to  Consolidated  Financial Statements  for additional  information
relating  to  nonperforming  assets,  past  due  loans,  impaired  loans  and
allowance for loan losses.  



                                      8<PAGE>


National Bankshares, Inc. and Subsidiaries

     While past efforts directed at improving asset quality have been largely
successful, management is unable to estimate when and under what exact  terms
problem credits will be resolved.  With the information available, management
does not anticipate any significant deterioration in asset quality.  However,
changing  economic conditions,  the  timing and  extent  of changes  and  the
ultimate impact on  the Company's  asset quality is  not within  management's
ability to predict with any degree of precision.

NONINTEREST INCOME
     Noninterest income  for 1997 was  $2,834, an  increase of $141  or 5.24%
over  1996.  Noninterest income for  1996 was $2,693, up  $311 or 13.06% from
1995.
     Service charges on deposits for 1997 totalled $1,131, a decrease of  $52
or 4.40% from 1996.  Service charges on deposit accounts in 1996 were up $190
or 19.13% from the previous  year.  The level  of these charges is driven  by
demand  deposit volume,  types of  accounts opened,  service charge  rates in
effect, the level  of charges such  as overdraft fees  and the waiver  policy
concerning these fees.  The decrease for  1997 and the increase for 1996 were
largely attributable to fluctuations in overdraft volumes.
     Other service charges  and fees are composed  of safe deposit  box rent,
charges associated with letters of credit  and other miscellaneous items.  In
1997,  these charges were  $250, a decrease of  $19 or 7.06%  from 1996.  For
1996, these charges totalled $269, an increase of $41 or 17.98% over 1995.
     Trust income for  1997 was $738 which represents an  increase of $135 or
22.39% over  1996.  In 1996,  trust income was  $603, an increase of  $123 or
25.63% over  1995.  Factors affecting  the growth in trust  income include an
increase in the number of accounts  managed, an increase in the average value
of  the accounts  managed and  an increase  in both  the number and  value of
estates settled. Due  to its nature,  estate business volume and  the related
income is not within management's ability to predict.
     Credit card  income is  composed of several  types of fees  and charges,
including  transaction  or  interchange  fees,  merchant  discount  fees  and
overlimit charges.  In 1997, credit card income totalled $606, an increase of
$95 or  18.59% over 1996.   Credit card income for  1996 was $511,  up $61 or
13.56%  over 1995. Credit card income increased  in 1997 largely because of a
higher  volume   of  interchange  transactions,   created  in  part   by  the
introduction of a debit card product.  The increase in credit card income was
offset somewhat by  the discontinuation  early in 1997  of annual  membership
fees charged to customers.  Given the highly  competitive market which limits
the amount of charges set, revenue increases result from growth in the number
of merchant accounts processed and increases in the number of customer credit
and debit card accounts that result in higher transaction volume. 
     Net securities gains were $37 in 1997, down $60 or 61.86% from 1996.  In
1996, net securities gains were $97, down 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.  These bonds were disposed  of in 1997 and a gain
of approximately $10 was recognized.

NONINTEREST EXPENSE
     Noninterest  expense in  1997 totalled  $10,031, up  $516 or  5.42% from
1996.   In 1996, noninterest expense was $9,515, a  decrease of $518 or 5.16%
from 1995.



                                      9<PAGE>


Management's Discussion and Analysis

     Salaries  and benefits increased $120 or  2.27% from 1996.  The increase
resulted from the addition of staff in connection with NBB's opening of a new
branch office early in 1997 and from salary adjustments, promotions and other
normal  compensation related items, offset by a  $119 decrease in net pension
cost.
     In 1996, salaries and benefits expense totalled $5,278, up $244 or 4.85%
from 1995.  This was largely due to  a $177 increase in net pension cost  and
other normal compensation related items.
     Occupancy  and furniture and fixtures expense increased $74 or 8.37% for
1997 when compared to 1996.  This increase was due to higher costs associated
with the new branch office constructed and opened by NBB  and also to regular
planned  maintenance of  facilities.   Management  anticipates occupancy  and
furniture  and fixtures  expense  to continue  to  increase. NBB  expects  to
purchase a branch office in Galax, Virginia in early 1998 and will also start
construction of a new office building during the year.  The expected increase
in occupancy and furniture and fixtures expense will be somewhat moderated by
a future reduction in  expenses for leased  premises. Occupancy and furniture
and  fixtures expense  experienced a slight  decrease in  1996 of  3.91% over
1995.
     Data processing and ATM expense was $578 for 1997, an increase over 1996
of $81 or 16.30%.  This increase was due to costs associated with the upgrade
of information system hardware and software and  costs related to an expanded
microcomputer network.   Data processing  and ATM expense  is also  likely to
increase  in 1998,  as BTC  completes  a planned  upgrade of  its information
system hardware and software  and an expansion of its  microcomputer network.
In 1996,  data processing  and ATM expense  was $497, an  increase of  $35 or
7.58% over  1995.   The expansion  of a  microcomputer network  and increased
costs of  maintenance  on older  equipment  were the  primary causes  of  the
increase.
     The  cost of  Federal Deposit  Insurance increased in  1997 by  $39 over
1996.  While the banks' base premiums  remain at the minimum required by law,
legislation  enacted in  late  1996 levied  an assessment  on  banks for  the
purpose  of financing  certain costs  associated with  the resolution  of the
savings  and loan  crisis.   This additional  levy is  expected to  remain in
effect until  2018-2019.   In 1996, the  Company's affiliates  paid the  base
premium  of $4,  the minimum  payment  required by  law, which  was a  98.94%
decrease from 1995's assessment.
     Credit card processing expense for 1997 was $551, an increase  of $85 or
18.24% over  1996.   This  increase reflects  additional expense  due to  the
introduction of a debit card product, higher merchant processing costs and an
overall  increase  in business  activity.   In  1996, credit  card processing
expense  increased  by $55  or  13.38%,  which was  primarily  the result  of
increased business activity.
     Net costs of other real estate owned for 1997 were $8, a decrease  of $3
or 60.00%  from 1996.   Other  real estate owned  net of  valuation allowance
decreased in 1997 by  $53.  Efforts  to market existing properties  continue,
however, the exact timing, terms and conditions of the sale of the properties
remain unknown.   In 1996, net costs of other real  estate owned decreased by
$190 or 97.44% from 1995,  primarily due to a $119 reduction in the valuation
allowance for other real estate in 1996.
     Other  operating expenses  were $2,465 in  1997, up  $114 or  4.85% from
1996.   The other operating  expense category  in 1996 decreased  by $251  or
9.65% from 1995 and was due primarily to a $111 reduction in merger expenses,
from $268 in 1995 to $157 in 1996.  Other operating expenses in 1995 included
a  contribution to a community development corporation which was not incurred
in 1996.

                                      10<PAGE>


National Bankshares, Inc. and Subsidiaries

INCOME TAXES
     Higher pre-tax income in 1997 resulted in a $158 increase  in income tax
expense when  compared to 1996.   Tax exempt interest income  continues to be
the  primary  difference  between  the "expected"  and  reported  income  tax
expense.   The  Company's effective tax  rates for  1997, 1996  and 1995 were
27.59%, 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.
     See  note 9 of Notes to Consolidated Financial Statements for additional
information relating to income taxes.

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 1997 were $402,907 which represents an increase
of $14,057 or 3.62% over the previous year.  The Company's primary methods of
achieving growth are to  seek to increase  deposits at its bank  subsidiaries
and  to grow through  corporate acquisitions and  mergers.  In  both 1997 and
1996,  the  Company  experienced  excess liquidity,  and  because  management
stressed  profitability over  growth,  management's strategy  was to  utilize
those  funds before aggressively  pursuing new deposits.   In  1997 and 1996,
total  average  deposits  grew  by  $3,501  and  $5,677,  respectively, which
represents growth rates of 1.04% and 1.72%, respectively.

                              Total Assets Graph

(Millions)

                 1993      1994      1995      1996      1997
                 ----      ----      ----      ----      ----
                $357.8     373.1     380.9     388.9     402.9

LOANS
     Loans,  net of  unearned income  and deferred fees,  grew by  $20,817 or
10.61%  in 1997.   Commercial loans grew  by $13,860 or 15.84%  with loans to
individuals increasing by $5,644 or 9.25%.
     In  1996,  loans, net  of  unearned income  and deferred  fees,  grew by
$30,355  or 18.31%.    Commercial loans,  which  grew by  $27,910 or  46.82%,
accounted for the largest portion of the increase.
     The Company engages in the origination and sale of mortgage loans in the
secondary  market.   In 1997  and 1996,  the Company  originated  $19,120 and
$17,907,  respectively,  and  sold $19,231  and  $18,271  in  1997 and  1996,
respectively, of mortgage loans.

SECURITIES
     In 1997, bank-owned securities declined by $21,270 or 12.42% compared to
1996.   The  decrease took  place  in the  held to  maturity portfolio  which
declined  by  $24,318 or  22.37%.   Securities  available for  sale increased
$3,048 or 4.87% offsetting  a portion of that decline.  In  1996, total bank-

                                      11<PAGE>


Management's Discussion and Analysis

owned securities were $171,244, a decrease of $16,391 or 8.74% from 1995.  In
1997 and  1996, cash  flows resulting from  the reduction  in the  securities
portfolio were 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,  1997   and  1996,  the  Company  had   no  investment
concentrations in any single issues (excluding U.S. Government) that exceeded
ten percent of capital.

DEPOSITS
     At year end 1997, total deposits were $344,867 which represent a $10,283
or a  3.07% increase  over 1996.   At December 31  1996, total  deposits were
$334,584, an increase of 1.29% over 1995.
     Average noninterest-bearing deposits of $44,193 grew by $2,196 or  5.23%
in  1997, $3,164  or 8.15%  in 1996  and $2,109  or 5.74%  in 1995.   Average
interest-bearing deposits were $295,246  in 1997, an increase of  $1,305 over
1996.    In 1996,  average  interest-bearing deposits  of  $293,941 increased
$2,513 from the 1995 total of $291,428.

DERIVATIVES AND MARKET RISK EXPOSURES
     The Company is not a party to derivative financial instruments with off-
balance sheet  risks  such as  futures,  forwards, swaps  and options.    The
Company is a party to financial instruments with off-balance sheet risks such
as  commitments to  extend credit,  standby letters  of credit,  and recourse
obligations in the normal course  of business to meet the financing  needs of
its customers.  See note 13 of Notes to Consolidated Financial Statements for
additional information  relating to  financial  instruments with  off-balance
sheet  risk.  Management  does not plan  any future involvement  in high risk
derivative  products.    The   Company  has  investments  in  mortgage-backed
securities,  collateralized mortgage obligations,  structured notes and other
similar instruments which are  included in securities available for  sale and
securities held to maturity.  The fair value of these investments at December
31, 1997 approximated $11,144.  See note 3 of Notes to Consolidated Financial
Statements for additional information relating to securities.
     The  Company's securities and loans  are subject to  credit and interest
rate risk  and its deposits  are subject to  interest rate risk.   Management
considers its credit risk when a loan is granted and monitors its credit risk
after  the loan  is granted.   The  Company maintains  an allowance  for loan
losses to absorb losses in the collection of its loans.  See note 5  of Notes
to   Consolidated   Financial   Statements  for   information   relating   to
nonperforming assets, past due  loans, impaired loans and allowance  for loan
losses.    See note  14 of  Notes  to Consolidated  Financial  Statements for
information relating  to concentrations of credit  risk.  The Company  has an
asset/liability  program  to manage  its interest  rate  risk.   This program
provides  management with  information  related to  the  rate sensitivity  of
certain   assets  and  liabilities  and  the  effect  of  changing  rates  on
profitability  and capital accounts.  While this planning process is designed
to  protect the Company  over the long  term, it  does not provide  near term
protection from interest rate  shocks, as interest rate sensitive  assets and
liabilities do not, by their nature, move up or down in tandem in response to

                                      12<PAGE>


National Bankshares, Inc. and Subsidiaries

changes in the overall rate environment.  The Company's  profitability in the
near  term  may  temporarily be  affected,  either  positively  by a  falling
interest rate scenario or negatively by  a period of rising rates.   See note
15  of Notes to Consolidated Financial Statements for information relating to
fair value of financial instruments.

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 1997
and 1996.  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 $7,573 in 1997 decreased $395 from
1996  due primarily to  the increase  in net income  offset by  the change in
other  liabilities.    Net  cash  flows  provided  by  operating  activities,
securities and financing activities  for 1997 of $7,573, $21,966  and $7,562,
respectively,  were used  to fund  the net  increases in federal  funds sold,
interest-bearing deposits,  loans made  to customers  and  purchases of  loan
participations of $2,390, $9,637, $17,400 and $6,189, respectively.
     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  in  1996  continued  to reflect  the
shifting  of securities to  the loan  portfolio and  from 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, $15,542 and $1,930, respectively, were used principally to
fund the net increase in loans of $31,633.
     A  pending  acquisition by  NBB of  the Galax  branch of  First American
Federal  Savings  Bank, which  is expected  to close  in  early 1998,  is not
anticipated to  have  a material  impact  on the  Company's  liquidity.   See
"Future Management Considerations."

CAPITAL RESOURCES
     Total stockholders' equity increased $4,228 from 1996 to 1997 and $1,647
from 1995 to 1996.  Net income, less cash dividends on common stock of $2,579
in 1997  and $2,297  in  1996, accounted  primarily for  the  increase.   Net
unrealized gains (losses) on  securities available for sale, net  of deferred
income taxes, were $194 at December 31, 1997, $(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.
     The Company  has operated from  a consistently strong  capital position.
The ratio  of total stockholders' equity  to total assets was  13.41% at year
end  1997 compared to 12.81%  at year end  1996 and 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

                                      13<PAGE>


Management's Discussion and Analysis

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 10 of
Notes to Consolidated Financial Statements for additional information.

                          Stockholders' Equity Graph

(Millions)

                 1993      1994      1995      1996      1997
                 ----      ----      ----      ----      ----
                $41.0      42.7      48.2      49.8      54.0


RECENT ACCOUNTING PRONOUNCEMENTS
     See  notes 1 and  17 of Notes  to Consolidated  Financial Statements for
information relating to recent accounting pronouncements.

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.
Bank  of Tazewell  County  is well  capitalized  with excess  liquidity,  and
provides the Company with an expanded market place.

FUTURE MANAGEMENT CONSIDERATIONS

     Year 2000
     The Company is  cognizant of the  risks and challenges presented  by the
impact  of  the  century date  change  on  information  processing and  other
computer controlled systems.  The Year 2000 presents two related but distinct
issues  for  financial  institutions.  The  Company's   internal  information
processing and computer controlled  systems must be Year 2000  compliant, and
the subsidiary  banks' compliance efforts  are subject to  regulatory review.
In  addition, banks face credit  risk should their  commercial loan customers
suffer significant business disruptions as a result of the impact of computer
failures in their own operations or in those of their suppliers or customers.
     As  a normal part of business operations, the Company's subsidiaries are
currently in the  process of upgrading  information processing systems  which
will  include the  acquisition  of new  information  processing hardware  and
software.    The primary  goal  of  this  project  is  to  provide  a  shared
information  processing system  for affiliates,  additional capacity  and the
ability to use the most advanced software available from vendors.



                                      14<PAGE>


National Bankshares, Inc. and Subsidiaries

     While  the overall costs associated with the upgrade are substantial, it
is  not anticipated that the Year 2000  component of this upgrade will have a
material effect on the Company's consolidated financial statements.

     Pending Acquisition
     On  December 26, 1997,  NBB entered  into an  agreement to  purchase the
assets, including real estate and improvements, and assume the liabilities of
the  Galax, Virginia, branch office  of First American  Federal Savings Bank.
The  transaction, which  is subject  to regulatory  approval, is  expected to
close in early 1998.

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.  Some trades  in the Company's stock are reported on the OTC Bulletin
Board under the trading symbol NKSH.  Local brokerage firms are familiar with
and active in trading in the common stock of National Bankshares, Inc.  As of
December  31, 1997, there were 1,163 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 1997 and 1996.
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

                                                        Dividends
                               1997         1996        Per Share
                           -----------   ----------    -----------
                           High    Low   High   Low    1997   1996
                           ----    ---   ----   ---    ----   ----

           First Quarter  $26.25  25.00 $26.50  24.00   ---    ---
           Second Quarter  25.87  23.50  26.25  24.50   .33    .30
           Third Quarter   25.75  23.81  27.00  24.50   ---    ---
           Fourth Quarter  26.50  23.50  26.50  25.00   .35    .32


     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 10  of Notes  to Consolidated
Financial Statements.


















                                      15<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, 1997 and 1996, 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,  1997.  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 1995  financial statements of  Bank of  Tazewell County, a  wholly-
owned  subsidiary,  which statements  reflect  total  assets constituting  47
percent and total interest income constituting 43 percent of the related 1995
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, 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, 1997 and 1996, and the
results of their operations and their cash flows for each of the years in the
three-year  period  ended December  31,  1997  in  conformity with  generally
accepted accounting principles.



                                                        KPMG Peat Marwick LLP



Roanoke, Virginia
February 6, 1998













                                      16<PAGE>


National Bankshares, Inc. and Subsidiaries 
Consolidated Balance Sheets


$ In thousands except share and per share data.
 December 31, 1997 and 1996                                     1997      1996
                                                               ------    ------
Assets       Cash and due from banks (notes 2 and 15)         $ 12,435    9,989
             Interest-bearing deposits (note 15)                 9,728       91
             Federal funds sold (note 15)                        4,300    1,910
             Securities available for sale (notes 3 and 15)     65,582   62,534
             Securities held to maturity (fair value                  
              $85,005 in 1997 and $108,755 in 1996)             84,392  108,710
             Mortgage loans held for sale (notes 13, 14 and 15)    405      516
             Loans (notes 4, 5, 14 and 15):
                  Real estate construction loans                 8,510    6,295
                  Real estate mortgage loans                    42,969   43,917
                  Commercial and industrial loans              101,379   87,519
                  Loans to individuals                          66,635   60,991
                                                              --------  -------

                       Total loans                             219,493  198,722

                  Less unearned income and deferred fees        (2,503)  (2,549)
                                                              --------  -------

                       Loans, net of unearned income and
                        deferred fees                          216,990  196,173

                  Less allowance for loan losses (note 5)       (2,438)  (2,575)
                                                              --------  -------

                       Loans, net                              214,552  193,598
                                                              --------  -------

             Bank premises and equipment, net (note 6)           5,739    5,037
             Accrued interest receivable                         3,445    3,510
             Other real estate owned, net (note 5)                 421      474
             Other assets (note 9)                               1,908    2,481
                                                              --------  -------

                       Total assets                           $402,907  388,850
                                                              ========  =======

Liabilities  Noninterest-bearing demand deposits              $ 45,093   44,096
and          Interest-bearing demand deposits                   77,863   73,804
Stockholders'Savings deposits                                   46,773   48,164
Equity       Time deposits (note 7)                            175,138  168,520
                                                              --------  -------

                       Total deposits (note 15)                344,867  334,584
                                                              --------  -------







                                         17<PAGE>


             Other borrowed funds (note 15)                        485      627
             Accrued interest payable                              722      700
             Other liabilities (note 8)                            966    1,495
                                                              --------  -------

                       Total liabilities                       347,040  337,406
                                                              --------  -------

             Common stock subject to ESOP put option (note 8)    1,838    1,643
                                                              --------  -------

             Stockholders' equity (notes 9, 10 and 16):
                  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                             46,191   42,210
                  Net unrealized gains (losses) on securities
                   available for sale                              194     (248)
                  Common stock subject to ESOP put option
                   (72,783 shares at $25.25 per share in 1997
                   and 64,796 shares at $25.35 per share in
                   1996) (note 8)                               (1,838)  (1,643)
                                                              --------  -------

                       Total stockholders' equity               54,029   49,801

             Commitments and contingent liabilities (notes 6,
              8, 13 and 16)
                                                                            
                                                              --------  -------
                       Total liabilities and stockholders'
                        equity                                $402,907  388,850
                                                              ========  =======





















See accompanying notes to consolidated financial statements.

                                         18<PAGE>


National Bankshares, Inc. and Subsidiaries
Consolidated Statements of Income

$ In thousands, except per share data. Years ended
December 31, 1997, 1996 and 1995                     1997      1996      1995
                                                    ------    ------    ------

Interest    Interest and fees on loans              $19,553    17,232    15,761
Income      Interest on federal funds sold              451       476       704 
            Interest on interest-bearing deposits       230        91       --- 
            Interest on securities - taxable          7,776     8,877     9,723 
            Interest on securities - nontaxable       1,787     1,971     1,906 
                                                    -------   -------   ------- 

                 Total interest income               29,797    28,647    28,094 
                                                    -------   -------   ------- 

Interest    Interest on time deposits of $100,000                         
Expense      or more                                  2,335     2,070     1,898 
            Interest on other deposits               10,754    10,939    10,770 
            Interest on borrowed funds                   17        27        35 
                                                    -------   -------   ------- 

                 Total interest expense              13,106    13,036    12,703 
                                                    -------   -------   ------- 

                 Net interest income                 16,691    15,611    15,391 

            Provision for loan losses (note 5)          435       331       282 
                                                    -------   -------   ------- 

                 Net interest income after                                
                  provision for loan losses          16,256    15,280    15,109 
                                                    -------   -------   ------- 

Noninterest Service charges on deposit accounts       1,131     1,183       993 
Income      Other service charges and fees              250       269       228 
            Credit card fees                            606       511       450 
            Trust income                                738       603       480 
            Other income                                 72        30        49 
            Realized securities gains, net
             (note 3)                                    37        97       182 
                                                    -------   -------   ------- 

                 Total noninterest income             2,834     2,693     2,382 
                                                    -------   -------   ------- 

Noninterest Salaries and employee benefits (note 8)   5,398     5,278     5,034 
Expense     Occupancy and furniture and fixtures        958       884       920 
            Data processing and ATM                     578       497       462 
            FDIC assessment                              43         4       379 
            Credit card processing                      551       466       411 
            Goodwill amortization                        30        30        30 
            Net costs of other real estate owned          8         5       195 
            Other operating expense                   2,465     2,351     2,602 
                                                    -------   -------   ------- 

                 Total noninterest expense           10,031     9,515    10,033 
                                                    -------   -------   ------- 


                                         19<PAGE>


            Income before income tax expense          9,059     8,458     7,458 
            Income tax expense (note 9)               2,499     2,341     1,933 
                                                    -------   -------   ------- 

                 Net income                         $ 6,560     6,117     5,525 
                                                    =======   =======   ======= 

                 Net income per share (note 1)      $  1.73      1.61      1.46 
                                                    =======   =======   ======= 














































See accompanying notes to consolidated financial statements.



                                         20<PAGE>


National Bankshares, Inc. and Subsidiaries
Consolidated Statements of Changes in Stockholders' Equity


                                                       Net
                                                   Unrealized   Common
                                                      Gains      Stock
                                                   (Losses) on  Subject
$ In thousands, except per share                   Securities   to ESOP
data.  Years ended December 31,    Common Retained  Available     Put
1997, 1996 and 1995.               Stock  Earnings  For Sale    Option   Total
                                  ------- -------- -----------  ------- -------

Balances, December 31, 1994       $ 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 tax
 expense of $1,047                    ---      ---     2,033       ---    2,033 
                                  -------   ------    ------    ------   ------ 

Balances, December 31, 1995         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 
Net income                            ---    6,560       ---       ---    6,560 
Cash dividends ($.68 per share)       ---   (2,579)      ---       ---   (2,579)
Change in net unrealized gains
 (losses) on securities available
 for sale, net of income tax
 expense of $228                      ---      ---       442       ---      442 
Change in common stock subject to
 ESOP put option                      ---      ---       ---      (195)    (195)
                                  -------   ------    ------    ------   ------ 
Balances, December 31, 1997       $ 9,482   46,191       194    (1,838)  54,029 
                                  =======   ======    ======    ======   ====== 






See accompanying notes to consolidated financial statements.



                                         21<PAGE>

<TABLE>
National Bankshares, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
<CAPTION>
$ In thousands. Years ended December 31, 1997, 1996 and 1995     1997      1996      1995
                                                                ------    ------    ------
<S>         <C>                                                 <C>       <C>       <C>
Cash Flows  Net income                                          $ 6,560    6,117      5,525
from        Adjustments to reconcile net income to net cash
Operating    provided by operating activities: 
Activities      Provision for loan losses                           435      331        282 
(Note 12)       Recovery of bond losses                             (10)     (89)       --- 
                Provision for deferred income taxes                 300       (4)      (120)
                Depreciation of bank premises and equipment         586      517        535 
                Amortization of intangibles                         121      121        145 
                Amortization of premiums and accretion of
                 discounts, net                                      11       52        (32)
                (Gains) losses on bank premises and
                 equipment disposals                                  8        7         (9)
                Gains on sales and calls of
                 securities available for sale, net                  (5)      (3)        (2)
                Gains on calls of securities held to
                 maturity, net                                      (22)      (5)      (180)
                (Gains) losses and write-downs on other
                 real estate owned                                   (4)      (9)       168 
                (Increase) decrease in:
                      Mortgage loans held for sale                  111      364       (488)
                      Accrued interest receivable                    65      111         88 
                      Other assets                                  (76)      40        129 
                Increase (decrease) in:
                      Accrued interest payable                       22      (44)       170 
                      Other liabilities                            (529)     462        153 
                                                                -------  -------    ------- 
                                                                                          
                           Net cash provided by operating 
                            activities                            7,573    7,968      6,364 
                                                                -------  -------    ------- 

Cash Flows  Net (increase) decrease in federal funds sold        (2,390)   5,815       (100)
from        Net increase in interest-bearing deposits            (9,637)     (91)       --- 
Investing   Proceeds from sales of securities available for
Activities   sale                                                   ---    1,000      1,867 
(Note 12)




                                                      22<PAGE>


            Proceeds from calls and maturities of
             securities available for sale                        9,839   21,938      8,134 
            Proceeds from calls and maturities of
             securities held to maturity                         35,673   35,569     28,592 
            Purchases of securities available for sale          (12,201) (10,397)   (16,432)
            Purchases of securities held to maturity            (11,345) (32,477)   (22,271)
            Purchases of loan participations                     (6,189)  (1,704)       --- 
            Collection of loan participations                     1,934    2,448      1,928 
            Net increase in loans made to customers             (17,400) (31,633)    (9,197)
            Proceeds from disposal of other real estate owned       216      325        220 
            Recoveries on loans charged off                         107      125         83 
            Bank premises and equipment expenditures             (1,304)    (882)      (492)
            Proceeds from sale of bank premises and equipment         8      ---          9 
                                                                -------  -------    ------- 

                           Net cash used in investing
                            activities                          (12,689)  (9,964)    (7,659)
                                                                -------  -------    ------- 

Cash Flows  Net increase in time deposits                         6,618    1,672     18,179 
from        Net increase (decrease) in other deposits             3,665    2,599    (15,552)
Financing   Net increase (decrease) in other borrowed funds        (142)     466       (630)
Activities  Cash dividends paid                                  (2,579)  (2,807)    (2,056)
(Note 12)                                                       -------  -------    ------- 

                           Net cash provided by (used in)
                            financing activities                  7,562    1,930        (59)
                                                                -------  -------    ------- 

            Net increase (decrease) in cash and due from banks    2,446      (66)    (1,354)
            Cash and due from banks at beginning of year          9,989   10,055     11,409 
                                                                -------  -------    ------- 

            Cash and due from banks at end of year              $12,435    9,989     10,055 
                                                                =======  =======    ======= 





<FN>
See accompanying notes to consolidated financial statements.
</TABLE>

                                                      23<PAGE>

Notes to Consolidated Financial Statements

$ In thousands, except share and per share data.  
December 31, 1997, 1996 and 1995

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 16 for merger with BTC).  
    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
          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  income  and deferred  fees 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.
          Effective January  1, 1995, the  Company adopted the  provisions of
    Statement  of   Financial  Accounting  Standards   (Statement)  No.   114,
    "Accounting  by  Creditors  for  Impairment  of  a  Loan,"  as  amended by
    Statement 118, "Accounting by Creditors for  Impairment of a Loan - Income

                                      24<PAGE>

National Bankshares, Inc. and Subsidiaries

    Recognition  and Disclosures."   Statement  114, as  amended by  Statement
    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.   Statement 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.  Statement  118 allows a  creditor
    to  use existing methods  for recognizing  interest income  on an impaired
    loan.  Adoption of this  Statement did not  have a material impact on  the
    Company's financial position, result of operations or liquidity.
          Mortgage loans  held for sale are  carried at the lower  of cost or
    fair value on an individual loan basis.

    (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, 3-10  years for  furniture and equipment,
    and 5 years for computer software.  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 $575  and $666
    at  December 31, 1997  and 1996,  respectively, and  goodwill of  $337 and
    $367  at December 31,  1997 and  1996, 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.







                                      25<PAGE>

Notes to Consolidated Financial Statements

    (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 Statement  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
    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 1997, 1996 and 1995).
          In February  1997, the Financial Accounting  Standards Board issued
    Statement  of  Financial  Accounting  Standards  No.  128,  "Earnings  per
    Share."    Statement  128 establishes  new  standards  for  computing  and
    presenting earnings per share (EPS) and  applies to entities with publicly
    held  common   stock  or  potential  common   stock.     It  replaces  the
    presentation of  primary EPS with a  presentation of basic  EPS.  It  also
    requires dual  presentation of basic  and diluted EPS  on the  face of the
    income  statement  for all  entities with  complex capital  structures and
    requires a  reconciliation of the numerator  and denominator  of the basic
    EPS computation  to  the numerator  and  denominator  of the  diluted  EPS
    computation.
          Basic  EPS excludes  dilution and  is computed  by dividing  income
    available to  common stockholders by the weighted-average number of common
    shares  outstanding for the  period.   Diluted EPS  reflects the potential
    dilution that  could  occur if  securities  or  other contracts  to  issue
    common stock were exercised or converted  into common stock or resulted in
    the issuance  of common  stock that  then shared  in the  earnings of  the
    entity.
          Statement 128 was adopted by the Company at December 31, 1997.  The
    Statement  requires  restatement  of  prior  years  EPS  data   previously
    presented.  Adoption of this Statement did not have any effect on  current
    or  prior years' EPS  data presented due  to the  Company's simple capital
    structure.





                                      26<PAGE>

National Bankshares, Inc. and Subsidiaries

    (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, Interest-Bearing Deposits and Federal
               Funds Sold
                    The carrying  amounts are  a reasonable estimate  of fair
               value.

          (2)  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.

          (3)  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  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.

          (4)  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.



                                      27<PAGE>

Notes to Consolidated Financial Statements

          (5)  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.

          (6)  Commitments to Extend Credit and Standby Letters of Credit
                    The  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, 1997  and 1996, 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  Statement   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)   Transfers and Servicing of  Financial Assets and Extinguishments of
          Liabilities
          The  Company   adopted  the   provisions  of  Statement   No.  125,
    "Accounting  for   Transfers  and  Servicing   of  Financial  Assets   and
    Extinguishments of  Liabilities,"  on January  1,  1997.   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.   Under that approach,  after a transfer  of financial assets, an
    entity recognizes the financial and servicing  assets it controls and  the
    liabilities it  has incurred, derecognizes  financial assets when  control
    has  been  surrendered, and  derecognizes  liabilities when  extinguished.
    This Statement provides consistent standards  for distinguishing transfers
    of  financial  assets that  are  sales  from  transfers  that are  secured
    borrowings.   This  Statement also  provides implementation  guidance  for
    assessing  isolation  of   transferred  assets  and  for  accounting   for
    transfers   of  partial   interests,   servicing  of   financial   assets,
    securitizations,  transfers  of  sales-type  and  direct  financing  lease
    receivables,   securities  lending   transactions,  repurchase  agreements
    including  "dollar   rolls,"   "wash   sales,"   loan   syndications   and
    participations,  risk  participations  in banker's  acceptances, factoring
    arrangements, transfers of receivables with recourse, and  extinguishments
    of liabilities.   Statement No.  127, "Deferral of  the Effective Date  of
    Certain Provisions  of Statement 125," issued  in December 1996,  deferred
    until January 1, 1998  the effective date (a) of paragraph 15 of Statement
    125 and  (b) for  repurchase agreement,  dollar-roll, securities  lending,

                                      28<PAGE>

National Bankshares, Inc. and Subsidiaries

    and similar transactions, of paragraphs 9-12  and 237(b) of Statement 125.
    Statement 125 was required  to be adopted  on a prospective basis and  its
    adoption  did  not have  a  material  impact  on  the Company's  financial
    position, results of operations or liquidity.

    (Q)   Use of Estimates
          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.

    (R)   Reclassifications
          Certain   reclassifications  have   been   made  to   prior  years'
    consolidated  financial  statements to  place them  on a  basis comparable
    with the 1997 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 $3,699 and $2,914 for the weeks including December 31, 1997
and 1996, respectively.

Note 3: Securities 
    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, 1997 and 1996 are as follows:

                                         December 31, 1997
                              ----------------------------------------
                                           Gross     Gross
                              Amortized Unrealized Unrealized   Fair
($ In thousands)                Costs      Gains     Losses    Values
                              --------- ---------- ---------- --------
Available for sale:
 U.S. Treasury                $  6,742       131       (11)     6,862 
 U.S. Government agencies
  and corporations              36,252       141      (117)    36,276 
 States and political
  subdivisions                   9,540       101        (2)     9,639 
 Mortgage-backed securities      4,172        34       (87)     4,119 
 Other securities                8,582       121       (17)     8,686 
                              --------     -----     ------    ------ 
    Total securities
     available for sale       $ 65,288       528      (234)    65,582 
                              ========     =====     ======    ====== 







                                      29<PAGE>

Notes to Consolidated Financial Statements

                                         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 
                              ========      ====     =====     ======

    The  amortized  costs  and  fair  values  of  single  maturity  securities
available for sale at December  31, 1997, 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, 1997.

                                              December 31, 1997
                                              ------------------
                                              Amortized   Fair
     ($ In thousands)                           Costs    Values
                                              --------- --------
     Due in one year or less                  $  8,952     8,926 
     Due after one year through five years      25,758    25,894 
     Due after five years through ten years     21,950    22,099 
     Due after ten years                         7,826     7,801 
     No maturity                                   802       862 
                                              --------    ------ 

                                              $ 65,288    65,582 
                                              ========    ====== 

    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, 1997 and 1996 are as follows:

                                                December 31, 1997
                                     ----------------------------------------
                                                  Gross      Gross
                                     Amortized Unrealized Unrealized   Fair
       ($ In thousands)                Costs      Gains     Losses    Values
                                     --------- ---------- ---------- --------
       Held to maturity:
        U.S. Treasury                $ 7,527          27      (41)     7,513 
        U.S. Government agencies
         and corporations             36,853         167     (362)    36,658 
        States and political
         subdivisions                 32,949         696      (32)    33,613 
        Mortgage-backed securities       630          28      ---        658 
        Other securities               6,433         131       (1)     6,563 
                                     -------       -----     ----     ------ 
           Total securities held
            to maturity              $84,392       1,049     (436)    85,005 
                                     =======       =====     ====     ====== 

                                      30<PAGE>

National Bankshares, Inc. and Subsidiaries

                                                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
                                     ========       =====    =====    =======

    The amortized costs and  fair values of single maturity securities held to
maturity  at December  31, 1997,  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, 1997.

                                                  December 31, 1997
                                                  -------------------
                                                  Amortized    Fair
          ($ In thousands)                          Costs     Values
                                                  ---------  --------
          Due in one year or less                  $ 18,150    18,128 
          Due after one year through five years      44,924    45,225 
          Due after five years through ten years     17,074    17,308 
          Due after ten years                         4,244     4,344 
                                                   --------    ------ 

                                                   $ 84,392    85,005 
                                                   ========    ====== 


    There were no sales  of securities held to  maturity during 1997,  1996 or
1995.  
    The carrying  value  of securities  pledged  to  secure public  and  trust
deposits, and for other purposes as required or permitted by law, was $21,257
at December 31, 1997 and $18,446 at December 31, 1996.  

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,  1997  and 1996,  there  were  direct  loans to  executive  officers  and
directors of  $1,351 and $2,567, respectively.  In addition, there were loans
of $3,566 and $2,145 at December  31, 1997 and 1996, 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:

                                      31<PAGE>

Notes to Consolidated Financial Statements

                                                   Year ended
                                                  December 31,

         ($ In thousands)                             1997
                                                     ------
         Aggregate balance, beginning of year       $ 4,712      
         Additions                                    4,852      
         Collections                                 (4,647)     
                                                    -------      
                                                                 
         Aggregate balance, end of year             $ 4,917      
                                                    =======      

Note  5: Nonperforming Assets,  Past Due Loans,  Impaired Loans and Allowance
for Loan Losses

    Nonperforming assets consist of the following:
                                                       December 31,
                                               ----------------------------

         ($ In thousands)                       1997       1996       1995
                                               ------     ------     ------
         Nonaccrual loans                     $     87       616        718  

         Other real estate owned, net              421       474        762  
                                              --------    ------     ------  

            Total nonperforming assets        $    508     1,090      1,480  
                                              ========    ======     ======  

         Accruing loans past due 90 days or
          more                                $    672       458        574  

    There were  no material commitments to  lend additional funds to customers
whose loans were classified as nonperforming at December 31, 1997.
    The following  table shows  the interest  that would  have been  earned on
nonaccrual 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)                       1997       1996       1995
                                               ------     ------     ------
         Scheduled interest:
          Nonaccrual loans                    $      8        68         59  
                                              ========   =======     ======  

         Recorded interest:
          Nonaccrual loans                    $      1        24          5  
                                              ========   =======     ======  

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


                                      32<PAGE>

National Bankshares, Inc. and Subsidiaries


                                                 Years ended December 31,
                                                ---------------------------

        ($ In thousands)                         1997      1996       1995
                                                ------    ------     ------
        Balances, beginning of year            $     96       91        49   
        Provision for other real estate owned       ---        5       124   
        Write-offs                                  (28)     ---       (82)  
                                               --------    -----      ----   

        Balances, end of year                  $     68       96        91   
                                               ========    =====      ====   

    At December 31,  1997, the recorded  investment in  loans which have  been
identified as impaired loans, in accordance with Statement 114, totaled $177.
Of this  amount, $124 related  to loans with  no valuation allowance  and $53
related  to  loans with  a  corresponding  valuation allowance  of  $53.   At
December  31,  1996,  the  recorded  investment  in  loans  which  have  been
identified as impaired  loans 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, 1997, the average recorded investment  in
impaired  loans  was  approximately  $458,  and  the  total  interest  income
recognized on  impaired loans was $23  of which $12 was recognized  on a cash
basis.  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.
    Changes in the allowance for loan losses are as follows:

                                                 Years ended December 31,
                                               ----------------------------

         ($ In thousands)                       1997       1996       1995
                                               ------     ------     ------
         Balances, beginning of year           $ 2,575      2,625      2,551 
         Provision for loan losses                 435        331        282 
         Recoveries                                107        125         83 
         Loans charged off                        (679)      (506)      (291)
                                               -------     ------     ------ 

         Balances, end of year                 $ 2,438      2,575      2,625 
                                               =======     ======     ======

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

                                                         December 31,
                                                      --------------------

       ($ In thousands)                                1997          1996
                                                      ------        ------
       Premises                                      $  6,148        5,787   
       Furniture and equipment                          4,458        3,936   
       Construction-in-progress                            33          249   
                                                     --------       ------   
                                                       10,639        9,972   
       Less accumulated depreciation                   (4,900)      (4,935)  
                                                     --------       ------   

           Total bank premises and equipment         $  5,739        5,037   
                                                     ========       ======   

                                      33<PAGE>

Notes to Consolidated Financial Statements

    The Company  leases a  branch  facility as  well as  certain other  office
space under noncancellable  operating leases  that expire over  the next  six
years.  The future minimum lease payments under these leases (with initial or
remaining lease terms  in excess of one year) as of  December 31, 1997 are as
follows:  $78 in 1998, $38 in 1999, $13 in years 2000, 2001 and 2002 and  $10
in 2003.

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 $42,547 at December 31,
1997 and $37,414 at  December 31, 1996.  At December  31, 1997, the scheduled
maturities  of time  deposits are as  follows: $128,929  in 1998,  $19,451 in
1999, $19,338 in 2000, $3,419 in 2001 and $4,001 in 2002.

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,  1997, 1996 and
1995, NBB contributed $87, $83 and $78, respectively, to the plan.
    Bankshares has a nonleveraged Employee  Stock Ownership Plan  (ESOP) which
enables employees of the sole participating employer, NBB, who have  one year
of service and 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 $219,  $200 and  $163 for the  years ended  December 31,
1997, 1996 and 1995, respectively.   Dividends on ESOP shares are  charged to
retained  earnings.  As of December 31,  1997, the number of allocated shares
held by the ESOP was 50,615 and the number of unallocated  shares was 22,168.
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.  Since the shares are not
readily tradeable, at  December 31, 1997, 72,783 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 purchase  of  shares  held  by  the ESOP
participants.
    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 (47%),  mutual funds (25%)
and  equity securities  (28%).   BTC's  pension  plan's assets  are  invested
principally  in BTC  certificates of  deposit (22%),  U.S. Government  agency
obligations (36%), U.S. Treasury  securities (11%), money market  funds (24%)
and equity securities (7%).

                                      34<PAGE>

National Bankshares, Inc. and Subsidiaries

    The plans' funded status at December 31, 1997 and 1996 is as follows:

                                                             December 31,
                                                           ----------------

         ($ In thousands)                                   1997      1996
                                                           ------    ------
         Actuarial present value of benefit obligations:
          Accumulated benefit obligation, including
           vested benefits of $3,027 in 1997 and $3,148
           in 1996                                         $ 3,150     3,252 
                                                           =======   ======= 
         Projected benefit obligation for service
          rendered to date                                  (4,967)   (5,160)
         Plan assets at fair value                           4,337     3,950 
                                                           -------   ------- 

            Projected benefit obligation in excess of
             plan assets                                      (630)   (1,210)

         Unrecognized net transition asset                    (205)     (228)
         Unrecognized net loss from past experience
          different from that assumed                          459       989 
         Prior service cost not yet recognized in net
          pension cost                                         231       246 
                                                           -------   ------- 

            Net accrued pension cost (includes accrued
             pension cost of $352 in 1997 and $346 in
             1996 included in other liabilities, and
             prepaid pension cost of $207 in 1997 and
             $143 in 1996 included in other assets)        $  (145)     (203)
                                                           =======   ======= 

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

                                                   Years ended December 31,
                                                  --------------------------

         ($ In thousands)                          1997      1996      1995
                                                  ------    ------    ------
         Service cost-benefits earned during
          the year                                $  281       327       223 
         Interest cost on projected benefit
          obligation                                 367       353       288 
         Actual return on plan assets               (327)     (185)     (304)
         Net amortization and deferral               (37)      (92)       19 
                                                  ------    ------     ----- 

            Net pension cost                      $  284       403       226 
                                                  ======    ======     ===== 








                                      35<PAGE>

Notes to Consolidated Financial Statements

    Assumptions used in accounting  for the pension  plans as of December  31,
1997, 1996 and 1995 are as follows:

                                       NBB                     BTC
                             -----------------------  ----------------------

                              1997     1996    1995    1997    1996    1995
                             ------   ------  ------  ------  ------  ------
        Weighted average
         discount rate         7.50%   7.75%   7.00%   7.50%   7.00%    7.00%

        Expected long-term
         rate of return        9.00%   9.00%   9.00%   9.00%   9.00%    7.50%

        Rate of increase in
         future compensation   5.00%   5.00%   5.00%   5.00%   5.00%    5.00%

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

                                                  Years ended December 31,
                                                 --------------------------

         ($ In thousands)                         1997      1996      1995
                                                 ------    ------    ------
         Income                                  $ 2,499     2,341    1,933
         Stockholders' equity, for net
          unrealized gains (losses) on
          securities available for sale
          recognized for financial reporting                              
          purposes                                   228      (273)   1,047
                                                 -------    ------    -----

            Total income taxes                   $ 2,727     2,068    2,980
                                                 =======    ======    =====

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

                                                  Years ended December 31,
                                                 --------------------------

         ($ In thousands)                         1997      1996      1995
                                                 ------    ------    ------
         Current                                 $ 2,199     2,345     2,053 
         Deferred                                    300        (4)     (120)
                                                 -------    ------    ------ 

            Total income tax expense             $ 2,499     2,341     1,933 
                                                 =======    ======    ====== 

    Taxes resulting from securities  transactions amounted to a tax expense of
$13 for the year ended December 31, 1997, $33 for the year ended December 31,
1996 and $62 for the year ended December 31, 1995.
    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:





                                      36<PAGE>

National Bankshares, Inc. and Subsidiaries

                                                  Years ended December 31,
                                                 --------------------------

         ($ In thousands)                         1997      1996      1995
                                                 ------    ------    ------
         Expected income tax expense (34%)       $ 3,080     2,876     2,536 
         Tax-exempt interest income                 (700)     (756)     (744)
         Nondeductible interest expense               90        99        88 
         Other, net                                   29       122        53 
                                                 -------    ------    ------ 

            Reported income tax expense          $ 2,499     2,341     1,933 
                                                 =======    ======    ======

    The  tax effects of  temporary differences  that give  rise to significant
portions  of the deferred tax assets and deferred tax liabilities at December
31, 1997 and 1996 are presented below:

                                                             December 31,
                                                            ---------------

         ($ In thousands)                                    1997     1996
                                                            ------   ------
         Deferred tax assets:
           Loans, principally due to allowance for loan
            losses and unearned fee income                 $   344       545 
           Other real estate owned, principally due to
            valuation allowance                                 23        33 
           Deferred compensation and other liabilities,
            due to accrual for financial reporting
            purpose                                            114       138 
           Deposit intangibles and goodwill                     42        35 
           Nonaccrual interest on loans                        ---        23 
           Community development corporation related tax
            credit                                              26        30 
           Net unrealized losses on securities available                     
            for sale                                           ---       128 
                                                           -------   ------- 

             Total gross deferred tax assets                   549       932 
             Less valuation allowance                          ---       --- 
                                                           -------   ------- 

                   Net deferred tax assets                     549       932 
                                                           -------   ------- 
         Deferred tax liabilities:
           Bank premises and equipment, principally due
            to differences in depreciation                     (16)      (12)
           Securities, due to differences in discount
            accretion                                          (77)      (43)
           Other assets                                        (62)      (55)
           Net unrealized gains on securities available
            for sale                                          (100)      --- 
                                                           -------   ------- 

                   Total gross deferred liabilities           (255)     (110)
                                                           -------   ------- 
                   Net deferred tax asset included in
                    other assets                           $   294       822 
                                                           =======   ======= 


                                      37<PAGE>

Notes to Consolidated Financial Statements

    The Company  has  determined that  a  valuation  allowance for  the  gross
deferred tax assets is not necessary at December 31, 1997 and 1996 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.

Note 10: 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, 1997,
1996 and 1995, dividends  received from subsidiary banks were  $2,712, $1,901
and $1,055, respectively.
    Substantially  all  of  Bankshares'  retained  earnings are  undistributed
earnings of  its  banking  subsidiaries,  which  are  restricted  by  various
regulations administered by federal and state bank regulatory agencies.  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,
1997, retained  net income  which was  free of such  restriction amounted  to
approximately $7,828.
    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,  1997,  that Bankshares  and its  subsidiaries  meet all
capital adequacy requirements to which they are subject.
    Bankshares' and  its subsidiaries' actual  regulatory capital amounts  and
ratios are also presented in the following tables.

















                                      38<PAGE>
National Bankshares, Inc. and Subsidiaries

                                                          To Be Well
                                                         Capitalized
                                                         Under Prompt
                                          For Capital     Corrective
                                           Adequacy         Action
                             Actual        Purposes       Provisions
                          -------------  -------------  -------------
($ In thousands)          Amount  Ratio  Amount  Ratio  Amount  Ratio
                          ------  -----  ------  -----  ------  -----
December 31, 1997
 Total capital (to risk
  weighted assets)
 Bankshares consolidated  $57,198 23.3%  19,652  8.0%     N/A    N/A
 NBB                       28,825 17.4%  13,232  8.0%   16,540  10.0%
 BTC                       28,313 34.7%   6,527  8.0%    8,159  10.0%

 Tier I capital (to risk
  weighted assets)
 Bankshares consolidated  $54,760 22.3%   9,826  4.0%     N/A    N/A
 NBB                       27,084 16.4%   6,616  4.0%    9,924   6.0%
 BTC                       27,616 33.9%   3,264  4.0%    4,895   6.0%

 Tier I capital (to
  average assets)
 Bankshares consolidated  $54,760 13.7%  15,988  4.0%     N/A    N/A
 NBB                       27,084 12.1%   8,985  4.0%   11,231   5.0%
 BTC                       27,616 15.8%   7,003  4.0%    8,754   5.0%


                                                          To Be Well
                                                         Capitalized
                                                         Under Prompt
                                          For Capital     Corrective
                                           Adequacy         Action
                             Actual        Purposes       Provisions
                          -------------  -------------  -------------
($ In thousands)          Amount  Ratio  Amount  Ratio  Amount  Ratio
                          ------  -----  ------  -----  ------  -----
December 31, 1996
 Total capital (to risk
  weighted assets)
 Bankshares consolidated  $53,193 23.0%  18,497  8.0%     N/A    N/A
 NBB                       26,175 16.3%  12,855  8.0%   16,069  10.0%
 BTC                       27,007 38.3%   5,642  8.0%    7,052  10.0%

 Tier I capital (to risk
  weighted assets)
 Bankshares consolidated  $50,618 21.9%   9,249  4.0%     N/A    N/A
 NBB                       24,171 15.0%   6,428  4.0%    9,641   6.0%
 BTC                       26,436 37.5%   2,821  4.0%    4,231   6.0%

 Tier I capital (to
  average assets)
 Bankshares consolidated  $50,618 13.0%  15,620  4.0%     N/A    N/A
 NBB                       24,171 11.2%   8,636  4.0%   10,795   5.0%
 BTC                       26,436 15.1%   6,984  4.0%    8,730   5.0%

    As  of  December  31,  1997,  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

                                      39<PAGE>
Notes to Consolidated Financial Statements

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.

Note 11: Parent Company Financial Information
    Condensed financial information  of National Bankshares, Inc. (Parent)  is
presented below:
                           Condensed Balance Sheets

                                                     December 31,
                                                  -----------------
($ In thousands, except share and 
 per share data)                                   1997       1996
                                                  ------     ------
Assets        Cash due from subsidiaries         $     69         20  
              Investment in subsidiaries, at
               equity                              55,807     51,434  
              Refundable income taxes due
               from subsidiaries                       22         25  
                                                 --------    -------  

                   Total assets                  $ 55,898     51,479  
                                                 ========    =======  

Liabilities   Other liabilities                  $     31         35  
and                                              --------    -------  
Stockholders' Common stock subject to ESOP
Equity         put option (note 8)                  1,838      1,643  
                                                 --------    -------  
              Stockholders' equity (notes 9,
               10 and 16):
                 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                 46,191     42,210  
                 Net unrealized gains
                  (losses) on securities
                  available for sale                  194       (248) 
                 Common stock subject to ESOP
                  put option (72,783 shares at
                  $25.25 per share in 1997 and
                  64,796 shares at $25.35 per
                  share in 1996) (note 8)          (1,838)    (1,643) 
                                                 --------    -------  

                   Total stockholders' equity      54,029     49,801  

                 Commitments and contingent
                  liabilities (notes 6, 8,
                  13 and 16)                                          
                                                 --------    -------  
                   Total liabilities and
                    stockholders' equity         $ 55,898     51,479  
                                                 ========    =======  


                                      40<PAGE>
National Bankshares, Inc. and Subsidiaries

                        Condensed Statements of Income

                                          Years ended December 31,
                                        ----------------------------

($ In thousands)                         1997       1996       1995
                                        ------     ------     ------
Income   Dividends from subsidiaries
          (note 10)                     $2,712      1,901      1,055  

Expenses Other expenses                    125        232        285  
                                        ------     ------     ------  
                                                                      
         Income before income tax
          benefit and equity in
          undistributed net income
          of subsidiaries                2,587      1,669        770  

         Applicable income tax
          benefit                           42         41         97  
                                        ------     ------     ------  

         Income before equity in
          undistributed net income
          of subsidiaries                2,629      1,710        867  

         Equity in undistributed net
          income of subsidiaries         3,931      4,407      4,658  
                                        ------     ------     ------  
                                                           
            Net income                  $6,560      6,117      5,525  
                                        ======     ======     ======  





























                                      41<PAGE>
Notes to Consolidated Financial Statements

                      Condensed Statements of Cash Flows

                                          Years ended December 31,
                                        ----------------------------

($ In thousands)                         1997       1996       1995
                                        ------     ------     ------
Cash Flows Net income                  $ 6,560      6,117      5,525  
from       Adjustments to reconcile
Operating   net income to net cash
Activities  provided by operating
            activities:
             Equity in undistributed
              net income of                                
              subsidiaries              (3,931)    (4,407)    (4,658) 
             Decrease in other assets      ---        ---          3  
             Decrease in refundable
              income taxes due from
              subsidiaries                   3         88        162  
             Decrease in other
              liabilities                   (4)        (5)        (9) 
                                       -------     ------     ------  

                Net cash provided by
                 operating activities    2,628      1,793      1,023  
                                       -------     ------     ------  

Cash Flows Cash dividends paid          (2,579)    (1,787)    (1,080) 
from                                   -------     ------     ------  
Financing
Activities      Net cash used in
                 financing activities   (2,579)    (1,787)    (1,080) 
                                       -------     ------     ------  

           Net increase (decrease) in
            cash                            49          6        (57) 
           Cash due from subsidiary
            at beginning of year            20         14         71  
                                       -------     ------     ------  
           Cash due from subsidiary
            at end of year             $    69         20         14  
                                       =======     ======     ======  

Note 12: Supplemental Cash Flow Information
     The Company paid $13,084,  $13,080 and $12,533 for interest  and $2,719,
$1,839 and $1,942 for income  taxes, net of refunds, in 1997,  1996 and 1995,
respectively.   Noncash investing activities consisted of $679, $506 and $291
of loans  charged against  the allowance  for loan losses  in 1997,  1996 and
1995,  respectively.  Noncash investing activities also included $159 in 1997
and  $28  in  1996 of  loans  transferred to  other  real estate  owned.   In
addition,  for the  years ended  December 31,  1997, 1996  and 1995,  noncash
investing  activities included changes  in net  unrealized gains  (losses) on
securities  available  for sale  of  $670, ($803)  and  $3,080, respectively,
changes in deferred  tax assets included in other assets  of ($228), $273 and
($1,047),  respectively, and  changes  in net  unrealized  gains (losses)  on
securities  available  for sale  included  in stockholders'  equity  of $442,
($530) and $2,033, respectively.  Securities, classified as held to maturity,
totaling approximately $30,200, were  transferred to securities available for
sale in 1995.  This  was in accordance with the one-time  reassessment of the
classification of  securities allowed  by the Financial  Accounting Standards
Board.


                                      42<PAGE>
National Bankshares, Inc. and Subsidiaries

Note 13: 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)                           1997          1996
                                                ------        ------
      Financial instruments whose contract
       amounts represent credit risk:
        Commitments to extend credit           $37,700         32,087  
                                               =======         ======  

        Standby letters of credit              $ 1,949          1,380  
                                               =======         ======  

        Mortgage loans sold with potential
         recourse                              $19,231         18,271  
                                               =======         ======  

     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.
     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  1997, the  Company  originated $19,120  and  sold $19,231  to  investors,


                                      43<PAGE>
Notes to Consolidated Financial Statements

compared to $17,907 originated and $18,271 sold in 1996.  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.  

Note 14:  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  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,  1997 and  1996,  approximately  $80,000 and  $71,000,
respectively,  of the  loan  portfolio were  concentrated in  commercial real
estate.  This represents approximately  37% and 36% of the loan  portfolio at
December 31, 1997 and 1996, respectively.  Included in commercial real estate
at  December 31,  1997  and  1996  was  approximately  $50,000  and  $49,000,
respectively, in loans for college housing and professional office buildings.
Loans  secured  by residential  real  estate were  approximately  $65,000 and
$60,000  at  December  31, 1997  and  1996,  respectively.   This  represents
approximately 30%  and 31% of  the loan  portfolio at December  31, 1997  and
1996, respectively.  Loans secured by  automobiles were approximately $34,000
and  $29,000 at December  31, 1997 and  1996, respectively.   This represents
approximately  16% of  the loan  portfolio at  December 31,  1997 and  15% at
December 31, 1996.
     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.
Interest-bearing deposits with banks represent deposits with the Federal Home
Loan Bank of Atlanta.  Management considers the concentration of credit  risk
to be minimal.



                                      44<PAGE>
National Bankshares, Inc. and Subsidiaries

Note 15: Fair Value of Financial Instruments
     The  estimated fair  values of  the Company's  financial  instruments at
December 31, 1997 and 1996 are as follows:

                                           December 31,
                            ------------------------------------------

                                    1997                  1996
                            --------------------  --------------------
($ In thousands)            Carrying   Estimated  Carrying  Estimated
                             Amount   Fair Value   Amount   Fair Value
                            --------  ----------  --------  ----------
Financial assets:
   Cash and due from banks  $ 12,435      12,435     9,989      9,989 
   Interest-bearing
    deposits                   9,728       9,728        91         91 
   Federal funds sold          4,300       4,300     1,910      1,910 
   Securities                149,974     150,587   171,244    171,289 
   Mortgage loans held for
    sale                         405         405       516        516 
   Loans, net                214,552     215,285   193,598    192,201 
                            --------     -------   -------    ------- 

     Total financial assets $391,394     392,740   377,348    375,996 
                            ========     =======   =======    ======= 

Financial liabilities:
   Deposits                  344,867     344,589   334,584    331,758 
   Other borrowed funds          485         485       627        627 
                            --------     -------   -------    ------- 

     Total financial
      liabilities           $345,352     345,074   335,211    332,385 
                            ========     =======   =======    ======= 


     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 the  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.

Note 16: Business Combination and Pending Acquisition
     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


                                      45<PAGE>
Notes to Consolidated Financial Statements

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     Year ended
                                      ended June 30,  December 31,
         ($ In thousands)                 1996           1995
                                         ------         ------

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

            Combined                     $15,452        30,476  
                                         =======       =======  

         Net Income:
          National Bankshares, Inc.      $ 1,883         3,256  
          Bank of Tazewell County          1,106         2,269  
                                         -------       -------  

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


   On  December 26,  1997,  NBB  entered  into an  agreement  to purchase  the
assets, including real estate and improvements, and assume the liabilities of
the  Galax, Virginia, branch  office of First  American Federal Savings Bank.
The  transaction, which  is subject  to regulatory  approval, is  expected to
close  in early 1998  and is not  expected to have  a material impact  on the
Company's results of operations or liquidity.

Note 17: Future Accounting Considerations  
   In  June  1997, the  Financial  Accounting  Standards Board  (FASB)  issued
Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive
Income."   Statement 130  establishes standards for  reporting and display of
comprehensive  income  and  its  components (revenues,  expenses,  gains  and
losses) in a full set of general purpose financial statements.  Statement 130
was issued to  address concerns  over the practice  of reporting elements  of
comprehensive income directly in equity.
   This Statement  requires all items that are required to be recognized under
accounting standards as components of  comprehensive income be reported in  a
financial  statement that  is displayed  in equal  prominence with  the other
financial  statements.   It  does  not  require a  specific  format for  that
financial statement  but  requires  that  an  enterprise  display  an  amount
representing  total comprehensive  income for  the period  in  that financial
statement.     Enterprises  are   required  to   classify  items   of  "other

                                      46<PAGE>
National Bankshares, Inc. and Subsidiaries

comprehensive  income" by their nature in the financial statement and display
the  accumulated  balance  of  other  comprehensive  income  separately  from
retained earnings and additional  paid-in-capital in the equity section  of a
statement of  financial position.  It  does not require per  share amounts of
comprehensive income to be disclosed.
   Statement 130  is effective for fiscal  years beginning  after December 15,
1997.   Earlier application is  permitted.  Comparative  financial statements
provided for earlier periods are required  to be reclassified to reflect  the
provisions  of  this  statement.    Publicly  traded  enterprises that  issue
condensed financial statements for  interim periods are required to  report a
total for comprehensive income in those financial statements.
   Adoption of  Statement 130 on  January 1, 1998 will not  have any effect on
the  Company's  consolidated  financial  position, results  of  operation  or
liquidity.  However, Statement  130 will have an  effect on future  financial
statement  displays  presented  by the  Company  since  the  Company has  net
unrealized gains (losses) on securities available for sale,  an item of other
comprehensive income, which  is included  in the  consolidated statements  of
changes in stockholders' equity.
   In  June  1997, the  FASB  issued  Statement  No.  131, "Disclosures  about
Segments   of  an  Enterprise  and   Related  Information."    Statement  131
establishes standards for the  way public business enterprises are  to report
information  about  operating segments  in  annual  financial statements  and
requires  those enterprises  to report  selected information  about operating
segments  in interim  financial  reports issued  to  shareholders.   It  also
establishes standards  for related  disclosures about products  and services,
geographic  areas  and  major customers.    Statement  131  is effective  for
financial  statements for periods  beginning after December 15,  1997.  It is
not anticipated  that Statement 131 will have  any material effect on current
or prior period disclosures presented by the Company.
   In  February  1998,   the  FASB  issued  Statement  No.  132,   "Employers'
Disclosures  about  Pensions  and   Other  Postretirement  Benefits."    This
Statement  standardizes the  disclosure requirements  for pensions  and other
postretirement benefits,  requires additional  information on changes  in the
benefit obligations and fair values of assets and eliminates certain existing
disclosure  requirements.    Statement  132  is effective  for  fiscal  years
beginning  after December 15, 1997 and will  impact future disclosures of the
Company's defined benefit pension plans.























                                      47<PAGE>
National Bankshares, Inc. Board of Directors









(Picture of National Bankshares, Inc. Board of Directors)






                         Paul  A.  Duncan,  Holiday  Motor  Corp., President;
                         Alonzo A. Crouse, Bank of Tazewell County, Executive
                         Vice President, Secretary  and Cashier; R.E. Dodson,
                         Bank   of  Tazewell  County,   President  and  Chief
                         Executive  Officer;  Charles  L.   Boatwright,  Vice
                         Chairman of  the Board, Physician;  James G.  Rakes,
                         National  Bankshares,  Inc.,   The  National   Bank,
                         President  and Chief  Executive Officer;  William T.
                         Peery,  Cargo  Oil Co.,  Inc., President;  Robert E.
                         Christopher,  Jr., Chairman  of the  Board, Retired;
                         Jeffrey  R.  Stewart,  Educational Consultant;  T.C.
                         Bowen, Jr., Attorney

































                                      48<PAGE>
The National Bank and Bank of Tazewell County Boards of Directors

(Picture of The     James G. Rakes, National  Bankshares, Inc., The National
National Bank       Bank,  President and  Chief  Executive Officer;  Charles 
Board of Directors) L.  Boatwright, Vice  Chairman of  the  Board, Physician;
                    Robert  E.  Christopher,  Jr.,  Chairman of  the  Board,
                    Retired; L. Allen Bowman, Litton Poly-Scientific, Retired
                    President;  Jeffrey  R.  Stewart, Educational Consultant;
                    Paul  A.   Duncan, Holiday Motor Corp., President;  James
                    M.  Shuler,  Companion  Animal  Clinic, Inc.,  President,
                    Virginia House of  Delegates, Delegate;  Paul P.  Wisman,
                    Grundy  National  Bank,  Vice  President of  Investments,
                    Nicewonder  Investments,  Manager  of  Assets; J.  Lewis
                    Webb, Jr., Dentist



(Picture of Bank    Alonzo A. Crouse, Bank of Tazewell County, Executive Vice
of Tazewell County  President,  Secretary   and  Cashier;   James  G.  Rakes,
Board of Directors) National Bankshares,  Inc., The National  Bank, President
                    and Chief Executive Officer; William T. Peery,  Cargo Oil
                    Co., Inc.  President; R.  E.  Dodson,  Bank  of  Tazewell
                    County, President and  Chief Executive  Officer; James S.
                    Gillespie, Jr., Jim Sam  Gillespie Farm, President;  T.C.
                    Bowen,  Jr., Chairman  of the Board,  Attorney; James  A.
                    Deskins, Deskins  Super Market,  Inc., President; Carl C.
                    Gillespie,  Honorary  Chairman  of the  Board,  Attorney;
                    Jack H. Harry, Harry's Enterprises, Inc., President; J.M.
                    Pope,  Retired,   Charles  E.  Green,  III,   Registered
                    Representative, The Equitable  Life Assurance Society  of
                    the  United  States;  E.P.Greever,  Retired;  William  H.
                    VanDyke, Candlewax Smokeless Fuel Co., Vice President


The National Bank Advisory Boards

Montgomery County Advisory Board  Dan  A. Dodson, 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






















                                      49<PAGE>
Corporate Information

National Bankshares, Inc. Officers
   James G. Rakes                            Joan C. Nelson
   President and Chief Executive Officer     Corporate Officer

   J. Robert Buchanan                        Shelby M. Evans
   Treasurer                                 Corporate Compliance Officer

   Marilyn B. Buhyoff                        David K. Skeens
   Secretary and Counsel                     Corporate Auditor

   F. Brad Denardo
   Corporate Officer

Annual Meeting
The Annual Meeting of Stockholders will be held on Tuesday, April 14, 1998 at
3:00 p.m. at the Best Western Red Lion  Inn, 900 Plantation Road, Blacksburg,
Virginia.

Corporate Stock
The common stock of National Bankshares, Inc. is traded over the counter, and
certain  trades  are reported  on  the OTC  Bulletin Board  under  the symbol
"NKSH."

Financial Information
Investors   and  analysts  seeking   financial  information   about  National
Bankshares, Inc. should contact:
   James G. Rakes                  or        J. Robert Buchanan
   President and Chief Executive Officer     Treasurer
   (540)552-2011 or                          (540)552-2011 or
   (800)552-4123                             (800)552-4123

Written requests  may be directed  to:   National Bankshares, Inc.,  P.O. Box
90002, Blacksburg, VA 24062-9002.

Stockholder Services and Stock Transfer Agent
Stockholders  seeking  information  about  National  Bankshares,  Inc.  stock
accounts should contact:
   Marilyn B. Buhyoff
   Secretary and Counsel
   (540)552-2011 or (800)552-4123

The  National  Bank  of Blacksburg  serves  as  transfer  agent for  National
Bankshares, Inc. stock.

Written  requests  and  requests for  stock  transfers  may  be directed  to:
National Bankshares, Inc., P.O. Box 90002, Blacksburg, VA 24062-9002.

A copy of  National Bankshares,  Inc.'s annual report  to the Securities  and
Exchange Commission  on Form  10-K will  be furnished  without charge  to any
stockholder upon written request.

Corporate Office    National Bankshares, Inc.
                    100 South Main Street
                    Blacksburg, VA 24060
                    P.O. Box 90002
                    Blacksburg, VA 24062-9002




                                      50<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-31-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          12,435
<INT-BEARING-DEPOSITS>                           9,728
<FED-FUNDS-SOLD>                                 4,300
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     65,582
<INVESTMENTS-CARRYING>                          84,392
<INVESTMENTS-MARKET>                            85,005
<LOANS>                                        216,990
<ALLOWANCE>                                      2,438
<TOTAL-ASSETS>                                 402,907
<DEPOSITS>                                     344,867
<SHORT-TERM>                                       485
<LIABILITIES-OTHER>                              3,526
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         9,482
<OTHER-SE>                                      44,547
<TOTAL-LIABILITIES-AND-EQUITY>                 402,907
<INTEREST-LOAN>                                 19,553
<INTEREST-INVEST>                                9,563
<INTEREST-OTHER>                                   681
<INTEREST-TOTAL>                                29,797
<INTEREST-DEPOSIT>                              13,089
<INTEREST-EXPENSE>                              13,106
<INTEREST-INCOME-NET>                           16,691
<LOAN-LOSSES>                                      435
<SECURITIES-GAINS>                                  37
<EXPENSE-OTHER>                                 10,031
<INCOME-PRETAX>                                  9,059
<INCOME-PRE-EXTRAORDINARY>                       9,059
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,560
<EPS-PRIMARY>                                     1.73
<EPS-DILUTED>                                     1.73
<YIELD-ACTUAL>                                    4.75
<LOANS-NON>                                         87
<LOANS-PAST>                                       672
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    177
<ALLOWANCE-OPEN>                                 2,575
<CHARGE-OFFS>                                      679
<RECOVERIES>                                       107
<ALLOWANCE-CLOSE>                                2,438
<ALLOWANCE-DOMESTIC>                             2,438
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,742
        

</TABLE>






                             COOK ASSOCIATES, LLP
                         CERTIFIED PUBLIC ACCOUNTANTS
                     MEMBERS: DIVISION FOR CPA FIRMS AICPA
                           AND THE VIRGINIA SOCIETY
                        OF CERTIFIED PUBLIC ACCOUNTANTS

                              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 accepted
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.

                              Cook Associates, LLP
February 27, 1996<PAGE>



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