SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

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

For the quarterly period ended ~~June~~September 30, 2008.

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

For the transition period from ________ to ________.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2).

NBT Bancorp Inc. and Subsidiaries

Consolidated Balance Sheets (unaudited)

NBT Bancorp Inc. and Subsidiaries
Three months ended June 30, Six months ended June 30,
Consolidated Statements of Income (unaudited) 2008 2007 2008 2007
(In thousands, except per share data)
Interest, fee, and dividend income
Interest and fees on loans and leases $ 57,220 $ 60,689 $ 115,837 $ 120,497
Securities available for sale 13,417 13,562 27,163 27,029
Securities held to maturity 1,478 1,525 2,992 2,969
Other 739 719 1,514 1,459
Total interest, fee, and dividend income 72,854 76,495 147,506 151,954
Interest expense
Deposits 18,712 26,950 41,410 52,934
Short-term borrowings 1,362 2,918 3,702 6,010
Long-term debt 5,629 3,997 9,931 8,483
Trust preferred debentures 1,146 1,272 2,393 2,540
Total interest expense 26,849 35,137 57,436 69,967
Net interest income 46,005 41,358 90,070 81,987
Provision for loan and lease losses 5,803 9,770 12,281 11,866
Net interest income after provision for loan and lease losses 40,202 31,588 77,789 70,121
Noninterest income
Service charges on deposit accounts 6,938 4,936 13,463 9,405
Broker/ dealer and insurance revenue 1,366 1,093 2,473 2,176
Trust 2,099 1,792 3,873 3,229
Net securities gains 18 21 33 16
Bank owned life insurance 480 450 932 884
ATM fees 2,225 2,041 4,322 3,937
Retirement plan administration fees 1,671 1,601 3,379 3,193
Other 1,622 2,058 4,039 3,842
Total noninterest income 16,419 13,992 32,514 26,682
Noninterest expense
Salaries and employee benefits 16,906 13,022 33,676 28,986
Occupancy 3,427 2,585 7,037 5,754
Equipment 1,862 1,837 3,687 3,770
Data processing and communications 3,115 2,845 6,285 5,722
Professional fees and outside services 2,521 1,926 5,620 3,584
Office supplies and postage 1,331 1,334 2,670 2,630
Amortization of intangible assets 378 410 769 819
Loan collection and other real estate owned 730 228 1,297 605
Other 5,153 3,827 8,416 7,016
Total noninterest expense 35,423 28,014 69,457 58,886
Income before income tax expense 21,198 17,566 40,846 37,917
Income tax expense 6,541 5,502 12,473 11,721
Net income $ 14,657 $ 12,064 $ 28,373 $ 26,196
Earnings per share
Basic $ 0.46 $ 0.36 $ 0.89 $ 0.77
Diluted $ 0.45 $ 0.36 $ 0.88 $ 0.77

NBT Bancorp Inc. and Subsidiaries

NB T Bancorp Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity (unaudited)

Common Stock

Additional Paid-in-Capital

Retained Earnings

Accumulated Other Comprehensive Loss

Treasury Stock
Total
(in thousands, except share and per share data)

Balance at December 31, 2006 $ 365 $ 271,528 $ 191,770 $ (14,014 ) $ (45,832 ) $ 403,817
Net income 26,196 26,196
Cash dividends - $0.39 per share (13,291 ) (13,291 )
Purchase of 1,100,367 treasury shares (25,037 ) (25,037 )
Net issuance of 142,582 shares to employee benefit plans and other stock plans, including tax benefit
134 (500 ) 2,979 2,613
Stock-based compensation 1,444 1,444
Issuance of 69,939 shares of restricted stock awards (1,467 ) 1,467 -
Other comprehensive loss (4,808 ) (4,808 )
Balance at June 30, 2007 $ 365 $ 271,639 $ 204,175 $ (18,822 ) $ (66,423 ) $ 390,934

Balance at December 31, 2007 $ 365 $ 273,275 $ 215,031 $ (3,575 ) $ (87,796 ) $ 397,300

Cumulative effect adjustment to record liability for split-dollar life insurance policies (1,518 ) (1,518 )
Net income 28,373 28,373
Cash dividends - $0.40 per share (12,848 ) (12,848 )
Purchase of 272,840 treasury shares (5,939 ) (5,939 )
Net issuance of 75,794 shares to employee benefit plans and other stock plans, including tax benefit
149 (251 ) 1,551 1,449
Stock-based compensation 1,158 1,158
Issuance of 26,598 shares of restricted stock awards (566 ) 566 -
Other comprehensive loss (4,103 ) (4,103 )
Balance at June 30, 2008 $ 365 $ 274,016 $ 228,787 $ (7,678 ) $ (91,618 ) $ 403,872

Net issuance of 155,923 shares to employee benefit plans and other stock plans, including tax benefit

Cumulative effect adjustment to record liability for split-dollar life insurance policies

Net issuance of 451,254 shares to employee benefit plans and other stock plans, including tax benefit

NBT Bancorp Inc. and Subsidiaries
Six Months Ended June 30,
Consolidated Statements of Cash Flows (unaudited) 2008 2007
(In thousands, except per share data)
Operating activities
Net income $ 28,373 $ 26,196
Adjustments to reconcile net income to net cash provided by operating activities
Provision for loan and lease losses 12,281 11,866
Depreciation and amortization of premises and equipment 2,583 2,688
Net amortization on securities 210 46
Amortization of intangible assets 769 819
Stock based compensation 1,158 1,444
Bank owned life insurance income (932 ) (884 )
Proceeds from sales of loans held for sale 9,166 13,164
Originations and purchases of loans held for sale (10,411 ) (14,024 )
Net gains on sales of loans held for sale (31 ) (76 )
Net security gains (33 ) (16 )
Net gain on sales of other real estate owned (80 ) (131 )
Net decrease (increase) in other assets 78 (1,897 )
Net increase in other liabilities 2,932 7,696
Net cash provided by operating activities 46,063 46,891
Investing activities
Securities available for sale:
Proceeds from maturities, calls, and principal paydowns 259,177 101,382
Proceeds from sales 1,140 10,553
Purchases (239,110 ) (131,816 )
Securities held to maturity:
Proceeds from maturities, calls, and principal paydowns 39,772 27,185
Purchases (39,373 ) (38,487 )
Net increase in loans (158,527 ) (25,060 )
Net (increase) decrease in Federal Reserve and FHLB stock (3,221 ) 5,751
Purchases of premises and equipment (3,412 ) (992 )
Proceeds from sales of other real estate owned 290 495
Net cash used in investing activities (143,264 ) (50,989 )
Financing activities
Net increase in deposits 67,020 162,928
Net decrease in short-term borrowings (162,843 ) (55,021 )
Proceeds from issuance of long-term debt 325,015 75,100
Repayments of long-term debt (130,182 ) (140,677 )
Excess tax benefit from exercise of stock options 121 359
Proceeds from the issuance of shares to employee benefit plans and other stock plans 1,328 2,254
Purchase of treasury stock (5,939 ) (25,037 )
Cash dividends and payment for fractional shares (12,848 ) (13,291 )
Net cash provided by financing activities 81,672 6,615
Net (decrease) increase in cash and cash equivalents (15,529 ) 2,517
Cash and cash equivalents at beginning of period 162,946 138,793
Cash and cash equivalents at end of period $ 147,417 $ 141,310

NBT Bancorp Inc. and Subsidiaries

Three months ended June 30, Six months ended June 30,
Consolidated Statements of Comprehensive Income (unaudited)
2008 2007 2008 2007
(In thousands)
Net income $ 14,657 $ 12,064 $ 28,373 $ 26,196
Other comprehensive income, net of tax
Unrealized net holding losses arising during the period (pre-tax amounts of ($19,746), ($11,918), ($6,378), and ($8,112)) (11,932 ) (7,174 ) (4,191 ) (4,941 )
Reclassification adjustment for net gains related to securities available for sale included in net income (pre-tax amounts of ($18), ($21), ($33), and ($16)) (11 ) (13 ) (20 ) (10 )
Amortization of prior service cost and actuarial gains (pre-tax amounts of $90, $149,$180, and $239) 54 89 108 143
Total other comprehensive loss (11,889 ) (7,098 ) (4,103 ) (4,808 )
Comprehensive income $ 2,768 $ 4,966 $ 24,270 $ 21,388

Consolidated Statements of Comprehensive Income (unaudited)

NBNBT T BANCORP INC. and ~~Subsidiary~~Subsidiaries

NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

~~June~~September 30, 2008

Note 1.

Description of Business

NBT Bancorp Inc. (the “Registrant”) is a registered financial holding company incorporated in the State of Delaware in 1986, with its principal headquarters located in Norwich, New York. The Registrant is the parent holding company of NBT Bank, N.A. (the “Bank”), NBT Financial Services, Inc. (“NBT Financial”), NBT Holdings, Inc., Hathaway Agency, Inc., CNBF Capital Trust I, NBT Statutory Trust I and NBT Statutory Trust II. Through these subsidiaries, the Registrant operates as one segment focused on community banking operations. The Registrant’s primary business consists of providing commercial banking and financial services to its customers in its market area. The principal assets of the Registrant are all of the outstanding shares of common stock of its direct subsidiaries, and its principal sources of revenue are the management fees and dividends it receives from ~~the Bank and NBT Financial.~~its subsidiaries.

The Bank is a full service commercial bank formed in 1856, which provides a broad range of financial products to individuals, corporations and municipalities throughout the central and upstate New York and northeastern Pennsylvania market area.

Note 2.

Basis of Presentation

The accompanying unaudited interim consolidated financial statements include the accounts of ~~NBT Bancorp Inc.~~the Registrant and its wholly owned subsidiaries, NBT Bank, N.A., NBT Financial Services, Inc., NBT Holdings, Inc. and Hathaway Agency, Inc. Collectively, the Registrant and its subsidiaries are referred to herein as “the Company.” All intercompany transactions have been eliminated in consolidation. Amounts in the prior period financial statements are reclassified whenever necessary to conform to current period presentation.

Note 3.

New Accounting Pronouncements

Note 4.

Use of Estimates

Preparing financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period, as well as the disclosures provided. Actual results could differ from those estimates. Estimates associated with the allowance for loan losses, other real estate owned (“OREO”), income taxes, pension expense, fair values of lease residual assets, and fair values of financial instruments and status of contingencies are particularly susceptible to material change in the near term.

The allowance for loan and lease losses is the amount which, in the opinion of management, is necessary to absorb probable losses inherent in the loan and lease portfolio. The allowance is determined based upon numerous considerations, including local economic conditions, the growth and composition of the loan portfolio with respect to the mix between the various types of loans and their related risk characteristics, a review of the value of collateral supporting the loans, comprehensive reviews of the loan portfolio by the independent loan review staff and management, as well as consideration of volume and trends of delinquencies, nonperforming loans, and loan charge-offs. As a result of the test of adequacy, required additions to the allowance for loan and lease losses are made periodically by charges to the provision for loan and lease losses.

The allowance for loan and lease losses related to impaired loans is based on discounted cash flows using the loan’s initial effective interest rate or the fair value of the collateral for certain loans where repayment of the loan is expected to be provided solely by the underlying collateral (collateral dependent loans). The Company’s impaired loans are generally collateral dependent. The Company considers the estimated cost to sell, on a discounted basis, when determining the fair value of collateral in the measurement of impairment if those costs are expected to reduce the cash flows available to repay or otherwise satisfy the loans.

Management believes that the allowance for loan and lease losses is adequate. While management uses available information to recognize loan and lease losses, future additions to the allowance for loan and lease losses may be necessary based on changes in economic conditions or changes in the values of properties securing loans in the process of foreclosure. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan and lease losses. Such agencies may require the Company to recognize additions to the allowance for loan and lease losses based on their judgments about information available to them at the time of their examination which may not be currently available to management.

~~Other real estate owned (“OREO”)~~OREO consists of properties acquired through foreclosure or by acceptance of a deed in lieu of foreclosure. These assets are recorded at the lower of fair value of the asset acquired less estimated costs to sell or “cost” (defined as the fair value at initial foreclosure). At the time of foreclosure, or when foreclosure occurs in-substance, the excess, if any, of the loan over the fair value of the assets received, less estimated selling costs, is charged to the allowance for loan and lease losses and any subsequent valuation write-downs are charged to other expense. Operating costs associated with the properties are charged to expense as incurred. Gains on the sale of OREO are included in income when title has passed and the sale has met the minimum down payment requirements prescribed by GAAP.

Income taxes are accounted for under the asset and liability method. The Company files consolidated tax returns on the accrual basis. Deferred income taxes are recognized for the future tax consequences and benefits attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. 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. Realization of deferred tax assets is dependent upon the generation of future taxable income or the existence of sufficient taxable income within the available carryback period. A valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized. Based on available evidence, gross deferred tax assets will ultimately be realized and a valuation allowance was not deemed necessary at ~~June~~September 30, 2008 and 2007, or December 31, 2007. The effect ~~on deferred taxes~~ of a change in tax rates on deferred taxes is recognized in income in the period that includes the enactment date.

On January 1, 2007, the Company adopted the provisions of FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 provides recognition criteria and a related measurement model for tax provisions taken by companies. In accordance with FIN 48, a tax position is a position in a previously filed tax return or a position expected to be taken in a future tax filing that is reflected in measuring current or deferred income tax assets and liabilities. Tax positions are recognized only when it is more likely than not (likelihood of greater than 50%), based on technical merits, that the position would be sustained upon examination by taxing authorities. Tax positions that meet the more than likely than not threshold are measured using a probability-weighted approach as the largest amount of tax benefit that is greater than 50% likely of being realized upon settlement. The adoption of FIN 48 did not result in a change to the liability of unrecognized benefits.

Management is required to make various assumptions in valuing its pension assets and liabilities. These assumptions include the expected rate of return on plan assets, the discount rate, and the rate of increase in future compensation levels. Changes to these assumptions could impact earnings in future periods. The Company takes into account the plan asset mix, funding obligations, and expert opinions in determining the various rates used to estimate pension expense. The Company also considers the Citigroup Liability Index and market interest rates in selecting an appropriate discount rate. In addition, the Company reviews expected inflationary and merit increases to compensation in determining the rate of increase in future compensation levels.

One of the most significant risks associated with leasing operations is the recovery of the residual value of the leased vehicles at the termination of the lease. A lease receivable asset includes the estimated residual value of the leased vehicle at the termination of the lease. Management is required to make various assumptions to estimate the fair value of the vehicle lease residual assets. If it is determined that there has been a decline in the estimated fair value of the residual that is judged by management to be other-than-temporary, an impairment charge would be recognized. Adjustments related to such other-than-temporary declines in estimated fair value are recorded with other noninterest expenses in the consolidated statements of income.

For securities that are not traded in active markets or are supported by little or no market activity, management is required to estimate the fair value of these instruments based on estimates consisting of both internal and external support. See Note 9 for additional information regarding fair value measurements.

The Company does not issue any guarantees that would require liability-recognition or disclosure, other than its stand-by letters of credit. The Company guarantees the obligations or performance of customers by issuing stand-by letters of credit to third parties. These stand-by letters of credit are frequently issued in support of third party debt, such as corporate debt issuances, industrial revenue bonds, and municipal securities. The risk involved in issuing stand-by letters of credit is essentially the same as the credit risk involved in extending loan facilities to customers, and they are subject to the same credit origination, portfolio maintenance and management procedures in effect to monitor other credit and off-balance sheet products. Management is required to make estimates related to the likelihood of these contingencies being exercised to determine their fair value.

Note 5.

Commitments and Contingencies

The Company is a party to financial instruments in the normal course of business to meet financing needs of its customers and to reduce its own exposure to fluctuating interest rates. These financial instruments include commitments to extend credit, unused lines of credit, and standby letters of credit. Exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to make loans and standby letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policy to make such commitments as it uses for on-balance-sheet items. Commitments to extend credit and unused lines of credit totaled ~~$686.8~~$546.0 million at ~~June~~September 30, 2008, ~~and $654.0~~$546.8 million at December 31, 2007, and $573.3 at September 30, 2007. Since commitments to extend credit and unused lines of credit may expire without being fully drawn upon, this amount does not necessarily represent future cash commitments. Collateral obtained upon exercise of the commitment is determined using management’s credit evaluation of the borrower and may include accounts receivable, inventory, property, land and other items.

The Company guarantees the obligations or performance of customers by issuing stand-by letters of credit to third parties. These stand-by letters of credit are frequently issued in support of third party debt, such as corporate debt issuances, industrial revenue bonds and municipal securities. The credit risk involved in issuing stand-by letters of credit is essentially the same as the credit risk involved in extending loan facilities to customers, and they are subject to the same credit origination, portfolio maintenance and management procedures in effect to monitor other credit and off-balance sheet products. Typically, these instruments have terms of five years or less and expire unused; therefore, the total amounts do not necessarily represent future cash requirements. Standby letters of credit totaled ~~$25.8~~$26.7 million at ~~June~~September 30, 2008, $27.5 million at December 31, 2007, and ~~$36.0~~$26.4 million at ~~June~~September 30, 2007. As of ~~June~~September 30, 2008, the fair value of standby letters of credit was not significant to the Company’s consolidated financial statements.

Note 6.

Earnings Per Share

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

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

Three months ended June 30, 2008 2007
(in thousands, except per share data)
Basic EPS:
Weighted average common shares outstanding 31,989 33,694
Net income available to common shareholders 14,657 12,064
Basic EPS $ 0.46 $ 0.36
Diluted EPS:
Weighted average common shares outstanding 31,989 33,694
Dilutive effect of common stock options and restricted stock 253 242
Weighted average common shares and common share equivalents 32,242 33,936
Net income available to common shareholders 14,657 12,064
Diluted EPS $ 0.45 $ 0.36

Six months ended June 30, 2008 2007
(in thousands, except per share data)
Basic EPS:
Weighted average common shares outstanding 32,021 33,934
Net income available to common shareholders 28,373 26,196
Basic EPS $ 0.89 $ 0.77
Diluted EPS:
Weighted average common shares outstanding 32,021 33,934
Dilutive effect of common stock options and restricted stock 225 261
Weighted average common shares and common share equivalents 32,246 34,195
Net income available to common shareholders 28,373 26,196
Diluted EPS $ 0.88 $ 0.77

There were ~~606,083~~228,587 stock options for the quarter ended ~~June~~September 30, 2008 and ~~620,788~~1,227,585 stock options for the quarter ended ~~June~~September 30, 2007 that were not considered in the calculation of diluted earnings per share since the stock options’ exercise price was greater than the average market price during these periods.

Note 7.

Defined Benefit Postretirement Plans

The Company has a qualified, noncontributory, defined benefit pension plan covering substantially all of its employees at ~~June~~September 30, 2008. Benefits paid from the plan are based on age, years of service, compensation, social security benefits, and are determined in accordance with defined formulas. The Company’s policy is to fund the pension plan in accordance with Employee Retirement Income Security Act (“ERISA”) standards. Assets of the plan are invested in publicly traded stocks and bonds. Prior to January 1, 2000, the Company’s plan was a traditional defined benefit plan based on final average compensation. On January 1, 2000, the plan was converted to a cash balance plan with grandfathering provisions for existing participants.

In addition to the pension plan, the Company also provides supplemental employee retirement plans to certain current and former executives. These supplemental employee retirement plans and the defined benefit pension plan are collectively referred to herein as “Pension Benefits.”

Also, the Company provides certain health care benefits for retired employees. Benefits are accrued over the employees’ active service period. Only employees that were employed by the Company on or before January 1, 2000 are eligible to receive postretirement health care benefits. The plan is contributory for participating retirees, requiring participants to absorb certain deductibles and coinsurance amounts with contributions adjusted annually to reflect cost sharing provisions and benefit limitations called for in the plan. Eligibility is contingent upon the direct transition from active employment status to retirement without any break in employment from the Company. Employees also must be participants in the Company’s medical plan prior to their retirement. The Company funds the cost of postretirement health care as benefits are paid. The Company elected to recognize the transition obligation on a delayed basis over twenty years. These postretirement benefits are referred to herein as “Other Benefits.”

Pension Benefits Other Benefits
Three months ended June 30, Three months ended June 30,
Components of net periodic (benefit) cost: 2008 2007 2008 2007
Service Cost $ 572 $ 527 $ 6 $ 6
Interest Cost 806 740 60 53
Expected return on plan assets (1,503 ) (1,403 ) - -
Net amortization 97 163 (7 ) (14 )
Total $ (28 ) $ 27 $ 59 $ 45

Pension Benefits Other Benefits
Six months ended June 30, Six months ended June 30,
Components of net periodic (benefit) cost: 2008 2007 2008 2007
Service Cost $ 1,145 $ 1,053 $ 12 $ 12
Interest Cost 1,610 1,480 120 107
Expected return on plan assets (3,005 ) (2,746 ) - -
Net amortization 193 268 (13 ) (29 )
Total $ (57 ) $ 55 $ 119 $ 90

The Company is not required to make contributions to the plans in 2008. The Company recorded approximately ~~$0.1~~$0.3 million, net of tax, as amortization of pension amounts previously recognized in Accumulated Other Comprehensive Income or Loss during the ~~six~~nine months ended ~~June~~September 30, 2008.

Recent market conditions have resulted in an unusually high degree of volatility and increased the risks and short term liquidity associated with certain investments held by the Company’s defined benefit pension plan (“the Plan”) which could impact the value of investments. There has been a negative return on Plan assets through September 30, 2008 which could ultimately affect the funded status of the Plan. The ultimate impact on the funded status will be determined based upon market conditions in effect when the annual valuation for the year ended December 31, 2008 is performed.

Note 8.

Trust Preferred Debentures

CNBF Capital Trust I is a Delaware statutory business trust formed in 1999, for the purpose of issuing $18 million in trust preferred securities and lending the proceeds to the Company. NBT Statutory Trust I is a Delaware statutory business trust formed in 2005, for the purpose of issuing $5 million in trust preferred securities and lending the proceeds to the Company. NBT Statutory Trust II is a Delaware statutory business trust formed in 2006, for the purpose of issuing $50 million in trust preferred securities and lending the proceeds to the Company to provide funding for the acquisition of CNB Bancorp, Inc. These three statutory business trusts are collectively referred herein as “the Trusts.” The Company guarantees, on a limited basis, payments of distributions on the trust preferred securities and payments on redemption of the trust preferred securities. The Trusts are variable interest entities (“VIEs”) for which the Company is not the primary beneficiary, as defined in Financial Accounting Standards Board Interpretation (“FIN”) No. 46 “Consolidation of Variable Interest Entities, an Interpretation of Accounting Research Bulletin No. 51 (Revised December 2003)” (“FIN 46R”). In accordance with FIN 46R, which was implemented in the first quarter of 2004, the accounts of the Trusts are not included in the Company’s consolidated financial statements.

As of ~~June~~September 30, 2008, the Trusts had the following issues of trust preferred debentures, all held by the Trusts, outstanding (dollars in thousands):

The Company owns all of the common stock of the Trusts, which have issued trust preferred securities in conjunction with the Company issuing trust preferred debentures to the Trusts. The terms of the trust preferred debentures are substantially the same as the terms of the trust preferred securities. In February 2005, the Federal Reserve Board issued a final rule that allows the continued inclusion of trust preferred securities in the Tier 1 capital of bank holding companies. The Board’s final rule limits the aggregate amount of restricted core capital elements (which includes trust preferred securities, among other things) that may be included in the Tier 1 capital of most bank holding companies to 25% of all core capital elements, including restricted core capital elements, net of goodwill less any associated deferred tax liability. Large, internationally active bank holding companies (as defined) are subject to a 15% limitation. Amounts of restricted core capital elements in excess of these limits generally may be included in Tier 2 capital. The final rule provides a five-year transition period, ending March 31, 2009, for application of the quantitative limits. The Company does not expect that the quantitative limits will preclude it from including the trust preferred securities in Tier 1 capital. However, the trust preferred securities could be redeemed without penalty if they were no longer permitted to be included in Tier 1 capital.

Note 9.

Fair Value Measurements and Fair Value of Financial Instruments

The Company adopted SFAS No. 157, “Fair Value Measurements”, effective January 1, 2008. SFAS No. 157 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Under SFAS No. 157, fair value measurements are not adjusted for transaction costs. SFAS No. 157 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). The three levels of the fair value hierarchy under SFAS No. 157 are described below:

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2 - - Quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability;

Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).

A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

The types of instruments valued based on quoted market prices in active markets include most U.S. government and agency securities, many other sovereign government obligations, liquid mortgage products, active listed equities and most money market securities. Such instruments are generally classified within level 1 or level 2 of the fair value hierarchy. As required by SFAS No. 157, the Company does not adjust the quoted price for such instruments.

The types of instruments valued based on quoted prices in markets that are not active, broker or dealer quotations, or alternative pricing sources with reasonable levels of price transparency include most investment-grade and high-yield corporate bonds, less liquid mortgage products, less liquid agency securities, less liquid listed equities, state, municipal and provincial obligations, and certain physical commodities. Such instruments are generally classified within level 2 of the fair value hierarchy.

Level 3 is for positions that are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence. In the absence of such evidence, management’s best estimate will be used. Management’s best estimate consists of both internal and external support on certain Level 3 investments. Subsequent to inception, management only changes level 3 inputs and assumptions when corroborated by evidence such as transactions in similar instruments, completed or pending third-party transactions in the underlying investment or comparable entities, subsequent rounds of financing, recapitalizations and other transactions across the capital structure, offerings in the equity or debt markets, and changes in financial ratios or cash flows.

The following table sets forth the Company’s financial assets and liabilities measured on a recurring basis that were accounted for at fair value. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement (in thousands):

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)

Balance as of June 30, 2008

Assets:
Securities Available for Sale $ 9,060 $ 1,095,431 $ - $ 1,104,491
Total $ 9,060 $ 1,095,431 $ - $ 1,104,491

Fair values for securities are based on quoted market prices or dealer quotes, where available. Where quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. When necessary, the Company utilizes matrix pricing from a third party pricing vendor to determine fair value pricing. Matrix prices are based on quoted prices for securities with similar coupons, ratings, and maturities, rather than on specific bids and offers for the designated security.

SFAS No. 157 requires disclosure of assets and liabilities measured and recorded at fair value on a nonrecurring basis. In accordance with the provisions of SFAS No. 114, “Accounting by Creditors for Impairment of a Loan--an amendment of FASB Statements No. 5 and 15” (“SFAS No. 114”), the Company had collateral dependent impaired loans with a carrying value of approximately ~~$9.7~~$6.4 million which had specific reserves included in the allowance for loan and lease losses of ~~$1.5~~$1.3 million at ~~June~~September 30, 2008. During the ~~six~~nine and three month periods ~~ending June~~ended September 30, 2008, the Company established specific reserves of approximately ~~$1.7~~$2.1 million and ~~$0.2~~$0.4 million, which were included in the provision for loan and lease losses for the respective periods. The Company uses the fair value of underlying collateral to estimate the specific reserves for collateral dependent impaired loans. Based on the valuation techniques used, the fair value measurements for collateral dependent impaired loans are classified as Level 3.

Simultaneously with the adoption of SFAS No. 157, the Company adopted SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities”, effective January 1, 2008. SFAS No. 159 gives entities the option to measure eligible financial assets, financial liabilities and Company commitments at fair value (i.e., the fair value option), on an instrument-by-instrument basis, that are otherwise not permitted to be accounted for at fair value under other accounting standards. The election to use the fair value option is available when an entity first recognizes a financial asset or financial liability or upon entering into a Company commitment. Subsequent changes in fair value must be recorded in earnings. Additionally, SFAS No. 159 allows for a one-time election for existing positions upon adoption, with the transition adjustment recorded to beginning retained earnings. SFAS No. 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. SFAS No. 159 does not affect any existing accounting literature that requires certain assets and liabilities to be carried at fair value and does not eliminate disclosure requirements included in other accounting standards. As of ~~June~~September 30, 2008, the Company has not elected the fair value option for any eligible items.

Table of Contents

~~Note10.~~ Note 10.

~~Subsequent Event~~Acquisition

~~NBT Bancorp, Inc. signed a definitive agreement to acquire~~On September 1, 2008, the Company completed the acquisition of Mang Insurance Agency, ~~on July 3, 2008. The~~LLC (“Mang”), headquartered in Binghamton, New York. As part of the acquisition, the Company acquired approximately $15.3 million of intangible assets and $10.5 million of goodwill, which has been ~~approved by the board~~allocated to NBT Holdings, Inc. for reporting purposes. The results of ~~directors of both companies and is expected to close~~operations are included in the ~~third quarter~~consolidated financial statements from the date of acquisition, September 1, 2008.

1618

Table of Contents

NBT BANCORP INC. and Subsidiaries

ItItemem 2 -- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

The purpose of this discussion and analysis is to provide the reader with a concise description of the financial condition and results of operations of NBT Bancorp Inc. (“~~Bancorp”~~the Registrant”) and its wholly owned subsidiaries, NBT Bank, N.A. (the “Bank”), NBT Financial Services, Inc. (“NBT Financial”), NBT Holdings, Inc., Hathaway Agency, Inc., CNBF Capital Trust I, NBT Statutory Trust I and NBT Statutory Trust II (collectively referred to herein as the “Company”). This discussion will focus on Results of Operations, Financial Position, Capital Resources and Asset/Liability Management. Reference should be made to the Company's consolidated financial statements and footnotes thereto included in this Form 10-Q as well as to the Company's 2007 Form 10-K for an understanding of the following discussion and analysis.

The business of the Company is providing commercial banking and financial services through its subsidiaries. The Company’s primary market area is central and upstate New York and northeastern Pennsylvania. The Company has been, and intends to continue to be, a community-oriented financial institution offering a variety of financial services. The Company’s principal business is attracting deposits from customers within its market area and investing those funds primarily in loans and leases, and, to a lesser extent, in marketable securities. The financial condition and operating results of the Company are dependent on its net interest income which is the difference between the interest and dividend income earned on its earning assets and the interest expense paid on its interest bearing liabilities, primarily consisting of deposits and borrowings. Net income is also affected by provisions for loan and lease losses and noninterest income, such as service charges on deposit accounts, broker/dealer fees, trust fees, and gains/losses on securities sales; it is also impacted by noninterest expense, such as salaries and employee benefits, data processing, communications, occupancy, and equipment.

Forward-looking Statements

Certain statements in this filing and future filings by the Company with the Securities and Exchange Commission, in the Company’s press releases or other public or shareholder communications, contain forward-looking statements, as defined in the Private Securities Litigation Reform Act. These statements may be identified by the use of phrases such as “anticipate,” “believe,” “expect,” “forecasts,” “projects,” or other similar terms. There are a number of factors, many of which are beyond the Company’s control that could cause actual results to differ materially from those contemplated by the forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following: (1) competitive pressures among depository and other financial institutions may increase significantly; (2) revenues may be lower than expected; (3) changes in the interest rate environment may affect interest margins; (4) general economic conditions, either nationally or regionally, may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and/or a reduced demand for credit; (5) legislative or regulatory changes, including changes in accounting standards or tax laws, may adversely affect the businesses in which the Company is engaged; (6) competitors may have greater financial resources and develop products that enable such competitors to compete more successfully than the Company; (7) adverse changes may occur in the securities markets or with respect to inflation; (8) acts of war or terrorism; (9) the costs and effects of litigation and of unexpected or adverse outcomes in such litigation; (10) internal control failures; and (11) the Company’s success in managing the risks involved in the foregoing.

The Company cautions readers not to place undue reliance on any forward-looking statements, which speak only as of the date made, and advises readers that various factors, including those described above and other factors discussed in the Company’s annual and quarterly reports previously filed with the Securities and Exchange Commission, could affect the Company’s financial performance and could cause the Company’s actual results or circumstances for future periods to differ materially from those anticipated or projected.

1719

Table of Contents

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

Critical Accounting Policies

Management of the Company considers the accounting policy relating to the allowance for loan and lease losses to be a critical accounting policy given the judgment in evaluating the level of the allowance required to cover credit losses inherent in the loan and lease portfolio and the material effect that such judgments can have on the results of operations. While management’s current evaluation of the allowance for loan and lease losses indicates that the allowance is adequate, under adversely different conditions or assumptions, the allowance would need to be increased. For example, if historical loan and lease loss experience significantly worsened or if current economic conditions significantly deteriorated further, particularly in the Company’s primary market area, additional provisions for loan and lease losses would be required to increase the allowance. In addition, the assumptions and estimates used in the internal reviews of the Company’s nonperforming loans and potential problem loans has a significant impact on the overall analysis of the adequacy of the allowance for loan and lease losses. While management has concluded that the current evaluation of collateral values is reasonable under the circumstances, if collateral evaluations were significantly lowered, the Company’s allowance for loan and lease policy would also require additional provisions for loan and lease losses.

Management of the Company considers the accounting policy relating to pension accounting to be a critical accounting policy. Management is required to make various assumptions in valuing its pension assets and liabilities. These assumptions include the expected rate of return on plan assets, the discount rate, and the rate of increase in future compensation levels. Changes to these assumptions could impact earnings in future periods. The Company takes into account the plan asset mix, funding obligations, and expert opinions in determining the various rates used to estimate pension expense. The Company also considers the Citigroup Pension Discount Curve, Moody’s AA and AAA corporate bond yields, and other market interest rates in setting the appropriate discount rate. In addition, the Company reviews expected inflationary and merit increases to compensation in determining the rate of increase in future compensation levels.

Management of the Company considers the accounting policy relating to other-than-temporary impairment to be a critical accounting policy. Management systematically evaluates certain assets for other-than-temporary declines in market ~~value.~~value, primarily investment securities and lease residual assets. Management considers historical values and current market conditions as a part of the assessment. Assets for which declines in market value are deemed to be other-than-temporary are written down to current market value and the resultant changes are ~~including~~included in earnings as realized losses.

Recent Economic Developments

In the past year, declining housing values have resulted in deteriorating economic conditions across the U.S., resulting in significant writedowns in the values of mortgage-backed securities and derivative securities by financial institutions, government sponsored entities, and major commercial and investment banks. This has led to decreased confidence in financial markets among borrowers, lenders, and depositors as well as extreme volatility in the capital and credit markets and the failure of some entities in the financial sector. The Company is fortunate that the markets it serves have been impacted to a lesser extent than many areas around the country.

Table of Contents

In response to the financial crises affecting the banking system and financial markets, there have been several recent announcements of Federal programs designed to purchase assets from, provide equity capital to, and guarantee the liquidity of, the industry.

On October 3, 2008, the Emergency Economic Stabilization Act of 2008 (the “EESA”) was signed into law. The EESA authorizes the U.S. Treasury to, among other things, purchase up to $700 billion of mortgages, mortgage-backed securities, and certain other financial instruments from financial institutions for the purpose of stabilizing and providing liquidity to the U.S. financial markets. The Company did not originate or invest in sub-prime assets and, therefore, does not expect to participate in the sale of any of our assets into these programs. EESA also immediately increases the FDIC deposit insurance limit from $100,000 to $250,000 through December 31, 2009.

On October 14, 2008, the U.S. Treasury announced that it will purchase equity stakes in a wide variety of banks and thrifts. Under this program, known as the Troubled Asset Relief Program Capital Purchase Program (the “TARP Capital Purchase Program”), the U.S. Treasury will make $250 billion of capital available (from the $700 billion authorized by the EESA) to U.S. financial institutions in the form of preferred stock. In conjunction with the purchase of preferred stock, the U.S. Treasury will receive warrants to purchase common stock with an aggregate market price equal to 15% of the preferred investment. Participating financial institutions will be required to adopt the U.S. Treasury’s standards for executive compensation and corporate governance for the period during which the Treasury holds equity issued under the TARP Capital Purchase Program.

Overview

The Company earned net income of ~~$14.7~~$15.1 million ($~~0.45~~0.46 diluted earnings per share) for the three months ended ~~June~~September 30, 2008, ~~compared to~~which was the same as net income of ~~$12.1~~$15.1 million ($~~0.36~~0.46 diluted earnings per share) for the three months ended ~~June~~September 30, 2007. ~~This increase in net income was primarily the result of an increase in net~~Net interest income ofincreased approximately ~~$4.6~~$5.9 million, or ~~11.2%.~~14.2%, for the three months ended September 30, 2008 as compared to the same period in 2007. The increase in net interest income was due primarily to a decrease in interest expense of approximately ~~$8.3~~$9.4 million, or ~~23.6%~~26.2%. ~~Also contributing to the increase in net income was an increase in~~In addition, noninterest income ~~of approximately~~increased $2.4 million, or ~~17.3%.~~14.7%, for the three months ended September 30, 2008 as compared to the third quarter of 2007. The increases in net interest income and noninterest income were partially offset by a ~~$7.4~~$5.8 million, or ~~26.4%~~18.7%, increase in noninterest expense for the three months ended ~~June~~September 30, 2008 as compared with the same period in 2007. In addition, the provision for loan and lease losses was up $2.4 million for the three months ended September 30, 2008 as compared to the same period in 2007.

The Company earned net income of ~~$28.4~~$43.5 million ($~~0.88~~1.34 diluted earnings per share) for the ~~six~~nine months ended ~~June~~September 30, 2008 compared to net income of ~~$26.2~~$41.3 million ($~~0.77~~1.22 diluted earnings per share) for the ~~six~~nine months ended ~~June~~September 30, 2007. The increase in net income from 2007 to 2008 was primarily the result of an increase in net interest income of approximately ~~$8.1~~$13.9 million, or ~~9.9%~~11.3%. The increase in net interest income was due primarily to a decrease in interest expense of approximately ~~$12.5~~$21.9 million, or ~~17.9%~~20.7%. Also contributing to the increase in net income was an increase in noninterest income of approximately ~~$5.8~~$8.3 million, or ~~21.9%~~19.1%. The increases in net interest income and noninterest income were partially offset by a ~~$10.6~~$16.4 million, or ~~18.0%~~18.2%, increase in noninterest expense for the ~~six~~nine months ended ~~June~~September 30, 2008 as compared with the same period in 2007.

~~Table of Contents~~

In addition, the provision for loan and lease losses was up $2.8 million for the nine months ended September 30, 2008 as compared to the same period in 2007.

Table 1 depicts several annualized measurements of performance using GAAP net income. Returns on average assets and equity measure how effectively an entity utilizes its total resources and capital, respectively. Net interest margin, which is the net federal taxable equivalent (FTE) interest income divided by average earning assets, is a measure of an entity's ability to utilize its earning assets in relation to the cost of funding. Interest income for tax-exempt securities and loans is adjusted to a taxable equivalent basis using the statutory Federal income tax rate of 35%.

Table 1 - Performance Measures

First Second Six
2008 Quarter Quarter Months
Return on average assets (ROAA) 1.07 % 1.12 % 1.10 %
Return on average equity (ROAE) 13.68 % 14.49 % 14.09 %
Net Interest Margin 3.84 % 3.94 % 3.89 %

2007
Return on average assets (ROAA) 1.13 % 0.95 % 1.04 %
Return on average equity (ROAE) 14.06 % 11.90 % 12.98 %
Net Interest Margin 3.63 % 3.63 % 3.63 %

Table of Contents

Table 1 - Performance Measures
2008	First Quarter			Second Quarter			Third Quarter			Nine Months Ended Sept 30, 2008
Return on average assets (ROAA)		1.07	%		1.12	%		1.13	%		1.11	%
Return on average equity (ROAE)		13.68	%		14.49	%		14.58	%		14.26	%
Net Interest Margin		3.84	%		3.94	%		3.94	%		3.91	%

2007
Return on average assets (ROAA)		1.13	%		0.95	%		1.17	%		1.08	%
Return on average equity (ROAE)		14.06	%		11.90	%		15.41	%		13.77	%
Net Interest Margin		3.63	%		3.63	%		3.56	%		3.61	%

Net Interest Income

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

FTE net interest income increased ~~$4.7~~$5.9 million, or ~~11.0%~~13.8%, during the three months ended ~~June~~September 30, 2008, compared to the same period of 2007. The increase in FTE net interest income resulted primarily from a decrease in the rate paid on interest bearing liabilities of 8898 bp, to ~~2.64%~~2.57% for the three months ended ~~June~~September 30, 2008 from ~~3.52%~~3.55% for the same period in 2007. The interest rate spread increased 4451 bp during the three months ended ~~June~~September 30, 2008 compared to the same period in 2007. For the three months ended ~~June~~September 30, 2008, total FTE interest income decreased ~~$3.6~~$3.5 million, or ~~4.8%~~4.5%. The yield on earning assets for the period decreased 4447 bp to ~~6.16%~~6.09% for the three months ended ~~June~~September 30, 2008 from ~~6.60%~~6.56% for the same period in 2007. This decrease was partially offset by an increase in average interest earning assets of ~~$127.4~~$148.8 million, or ~~2.7%~~3.1%, for the three months ended ~~June~~September 30, 2008 when compared to the same period in 2007, principally from growth in average loans and leases.

For the quarter ended September 30, 2008, total interest expense decreased $9.4 million, or 26.2%, primarily the result of the 275 bp decrease in the Federal Funds target rate since September 30, 2007, which impacts the Company’s short-term borrowing, money market account and time deposit rates. Additionally, average interest bearing liabilities increased $94.9 million, or 2.4%, for the three months ended September 30, 2008 when compared to the same period in 2007, principally from growth in long-term debt and money market deposit accounts. Total average interest bearing deposits decreased $9.1 million, or 0.3%, for the three months ended September 30, 2008 when compared to the same period in 2007. The rate paid on average interest bearing deposits decreased 105 bp from 3.29% for the three months ended September 30, 2007 to 2.24% for the same period in 2008. For the three months ended September 30, 2008, the Company experienced a shift in its deposit mix from savings and time deposits to money market deposit accounts and NOW accounts. Average savings and time deposit accounts collectively decreased approximately $180.8 million, or 8.3%, when compared to the same period in 2007, while money market accounts and NOW accounts collectively increased approximately $171.6 million, or 15.6%.

Table of Contents

Total average borrowings, including trust preferred debentures, increased $104.0 million, or 13.8%, for the three months ended September 30, 2008 compared with the same period in 2007. Average short-term borrowings decreased by $167.6 million, or 52.0%, from $322.2 million for the three months ended September 30, 2007 to $154.6 million for the three months ended September 30, 2008. Interest expense from short-term borrowings decreased $3.1 million, or 80.4%. The rate paid on short-term borrowings decreased 282 bp from 4.78% for the three months ended September 30, 2007 to 1.96% for the same period in 2008. Average long-term debt increased $271.7 million, or 76.7%, for the three months ended September 30, 2008, compared with the same period in 2007. The rate paid on long-term debt decreased to 4.01% for the three months ended September 30, 2008, compared with 4.23% for the same period in 2007. As a result of the increase in the average balance of long-term debt, interest paid on long-term debt increased $2.5 million, or 67.4%, for the three months ended September 30, 2008 as compared to the same period in 2007.

The interest rate spread increased 51 bp for the three months ended September 30, 2008 as compared with the three months ended September 30, 2007. The net interest margin increased by 38 bp to 3.94% for the three months ended September 30, 2008, compared with 3.56% for the same period in 2007.

FTE net interest income increased ~~$8.3~~$14.2 million, or ~~9.8%~~11.1%, during the ~~six~~nine months ended ~~June~~September 30, 2008, compared to the same period of 2007. The increase in FTE net interest income resulted primarily from a decrease in the yield on interest bearing liabilities of 6979 bp to ~~2.84%~~2.75% for the ~~six~~nine months ended ~~June~~September 30, 2008 from ~~3.53%~~3.54% for the same period in 2007. The interest rate spread increased 3541 bp during the ~~six~~nine months ended ~~June~~September 30, 2008 compared to the same period in 2007. For the ~~six~~nine months ended ~~June~~September 30, 2008, total FTE interest income decreased ~~$4.4~~$7.8 million, or ~~2.9%~~3.3%. The yield on earning assets for the period decreased 3438 bp to ~~6.28%~~6.22% for the ~~six~~nine months ended ~~June~~September 30, 2008 from ~~6.62%~~6.60% for the same period in 2007. This decrease was partially offset by an increase in average interest earning assets of ~~$102.9~~$118.2 million, or ~~2.2%~~2.5% for the ~~six~~nine months ended ~~June~~September 30, 2008 when compared to the same period in 2007, principally from growth in average loans and leases.

~~Table of Contents~~

For the ~~quarter~~nine months ended ~~June~~September 30, 2008, total interest expense decreased ~~$8.3~~$21.9 million, or ~~23.6%~~20.7%, primarily the result of the ~~325~~275 bp decrease in the Federal Funds target rate since ~~June~~September 30, 2007, which impacts the Company’s short-term borrowing, money market account and time deposit rates. Additionally, average interest bearing liabilities increased ~~$90.7~~$76.7 million, or ~~2.3%~~1.9%, for the ~~three~~nine months ended ~~June~~September 30, 2008 when compared to the same period in 2007, principally from growth in long-term debt ~~short-term borrowings~~ and money market deposit accounts. Total average interest bearing deposits decreased ~~$110.8~~$44.0 million, or ~~3.4%~~1.3%, for the ~~three~~nine months ended ~~June~~September 30, 2008 when compared to the same period in 2007. The rate paid on average interest bearing deposits decreased 9280 bp from 3.27% for the ~~three~~nine months ended ~~June~~September 30, 2007 to ~~2.35%~~2.47% for the same period in 2008. For the ~~three~~nine months ended ~~June~~September 30, 2008, the Company experienced a shift in its deposit mix from savings and time deposits to money market deposit accounts and NOW accounts. Average savings and time deposit accounts collectively decreased approximately ~~$169.9~~$145.7 million, or ~~7.7%~~6.7%, and money market accounts increased approximately $60.1 million, or 9.1%. Average NOW accounts remained relatively steady at $453.4 million for the three months ended June 30, 2008, as compared to $454.5 million for the same period in 2007.

For the six months ended June 30, 2008, total interest expense decreased $12.5 million, or 17.9%, primarily the result of the 325 bp decrease in the Federal Funds target rate since June 30, 2007, which impacts the Company’s short-term borrowing, money market account and time deposit rates. Additionally, average interest bearing liabilities increased $67.5 million, or 1.7%, for the six months ended June 30, 2008 when compared to the same period in 2007, principally from growth in long-term debt, short-term borrowings and money market deposit accounts. Total average interest bearing deposits decreased $61.7 million, or 1.9%, for the six months ended June 30, 2008 when compared to the same period in 2007. The rate paid on average interest bearing deposits decreased 67 bp from 3.26% for the six months ended June 30, 2007 to 2.59% for the same period in 2008. For the six months ended June 30, 2008, the Company experienced a shift in its deposit mix from savings and time deposits to money market deposit accounts. Average savings and time deposit accounts collectively decreased approximately $128.0 million, or 5.9%, andwhile money market accounts and NOW accounts collectively increased approximately ~~$63.6~~$101.7 million, or ~~9.8%~~9.2%. ~~Average NOW accounts remained relatively steady at $450.6 million at June 30, 2008, as compared to $447.9 million for the same period in 2007.~~

Total average borrowings, including trust preferred debentures, increased ~~$201.6~~$120.7 million, or ~~28.8%~~16.5%, for the ~~three~~nine months ended ~~June~~September 30, 2008 compared with the same period in 2007. Average short-term borrowings ~~increased~~decreased by ~~$7.3~~$41.2 million, or ~~2.9%~~14.8%, from ~~$250.1~~$279.4 million for the ~~three~~nine months ended ~~June~~September 30, 2007 to ~~$257.4~~$238.2 million for the ~~three~~nine months ended ~~June~~September 30, 2008. Interest expense from short-term borrowings decreased ~~$1.6~~$5.4 million, or ~~53.3%~~54.9%. The rate paid on short-term borrowings decreased from ~~4.68%~~4.73% for the ~~three~~nine months ended ~~June~~September 30, 2007 to ~~2.13%~~2.50% for the same period in 2008. Average long-term debt increased ~~$194.3~~$161.9 million, or ~~51.9%~~42.8%, for the ~~three~~nine months ended ~~June~~September 30, 2008, compared with the same period in 2007. The rate paid on long-term debt decreased to ~~3.98%~~4.02% for the ~~three~~nine months ended ~~June~~September 30, 2008, compared with ~~4.29%~~4.33% for the same period in 2007. As a result of the increase in the average balance of long-term debt, interest paid on long-term debt increased ~~$1.6~~$4.0 million, or ~~40.8%~~32.5%, for the ~~three~~nine months ended ~~June~~September 30, 2008 as compared to the same period in 2007.

Total average borrowings, including trust preferred debentures, increased $129.2 million, or 17.9%, for the six months ended June 30, 2008 compared with the same period in 2007. Average short-term borrowings increased by $22.8 million, or 8.8%, from $257.7 million for the six months ended June 30, 2007 to $280.5 million for the six months ended June 30, 2008. Interest expense from short-term borrowings decreased $2.3 million, or 38.4%. The rate paid on short-term borrowings decreased from 4.70% for the six months ended June 30, 2007 to 2.65% for the same period in 2008. Average long-term debt increased $106.4 million, or 27.3%, for the six months ended June 30, 2008, compared with the same period in 2007. The rate paid on long-term debt decreased to 4.02% for the six months ended June 30, 2008, compared with 4.38% for the same period in 2007. As a result of the increase in the average balance of long-term debt, interest paid on long-term debt increased $1.4 million, or 17.1%, for the six months ended June 30, 2008 as compared to the same period in 2007.

~~Table of Contents~~

The interest rate spread increased 4441 bp for the ~~three~~nine months ended ~~June~~September 30, 2008 as compared with the ~~three~~nine months ended ~~June~~September 30, 2007. The net interest margin increased by 3130 bp to ~~3.94%~~3.91% for the ~~three~~nine months ended ~~June~~September 30, 2008, compared with ~~3.63% for the same period in 2007.~~

The interest rate spread increased 35 bp for the six months ended June 30, 2008 as compared with the six months ended June 30, 2007. The net interest margin increased by 26 bp to 3.89% for the six months ended June 30, 2008, compared with 3.63%3.61% for the same period in 2007.

2123

Table of Contents

Table 2

Average Balances and Net Interest Income

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

Three months ended June 30, 2008 2007
(dollars in thousands)
Average Balance

Interest

Yield/ Rates

Average Balance

Interest

Yield/ Rates

ASSETS
Short-term interest bearing accounts $ 7,100 $ 47 2.64 % $ 8,618 $ 108 5.04 %
Securities available for sale (1)(excluding unrealized gains or losses) 1,101,362 14,110 5.15 % 1,128,973 14,167 5.03 %
Securities held to maturity (1) 157,822 2,233 5.69 % 148,467 2,315 6.26 %
Investment in FRB and FHLB Banks 41,274 692 6.74 % 32,576 611 7.53 %
Loans and leases (2) 3,561,632 57,434 6.49 % 3,423,130 60,878 7.13 %
Total interest earning assets 4,869,190 74,516 6.16 % 4,741,764 78,079 6.60 %
Other assets 372,496 356,885
Total assets 5,241,686 5,098,649

LIABILITIES AND STOCKHOLDERS' EQUITY
Money market deposit accounts 718,542 2,953 1.65 % 658,394 5,647 3.44 %
NOW deposit accounts 453,364 887 0.79 % 454,468 860 0.76 %
Savings deposits 472,039 504 0.43 % 501,246 1,142 0.91 %
Time deposits 1,552,449 14,368 3.72 % 1,693,133 19,301 4.57 %
Total interest bearing deposits 3,196,394 18,712 2.35 % 3,307,241 26,950 3.27 %
Short-term borrowings 257,376 1,362 2.13 % 250,112 2,918 4.68 %
Trust preferred debentures 75,422 1,146 6.11 % 75,422 1,272 6.76 %
Long-term debt 568,335 5,629 3.98 % 374,042 3,997 4.29 %
Total interest bearing liabilities 4,097,527 26,849 2.64 % 4,006,817 35,137 3.52 %
Demand deposits 668,299 627,172
Other liabilities 69,151 57,919
Stockholders' equity 406,709 406,741
Total liabilities and stockholders' equity $ 5,241,686 $ 5,098,649
Net interest income 47,667 42,942
Interest rate spread 3.52 % 3.08 %
Net interest margin 3.94 % 3.63 %
Taxable equivalent adjustment 1,662 1,584
Net interest income $ 46,005 $ 41,358

Three months ended September 30,
			2008							2007
	Average				Yield/			Average				Yield/
(dollars in thousands)	Balance		Interest		Rates			Balance		Interest		Rates
ASSETS
Short-term interest bearing accounts	$	4,077	$	20		1.95	%	$	7,714	$	102		5.25	%
Securities available for sale (1)(excluding unrealized gains or losses)		1,116,089		14,159		5.05	%		1,142,009		14,458		5.02	%
Securities held to maturity (1)		148,397		2,026		5.43	%		144,713		2,216		6.08	%
Investment in FRB and FHLB Banks		40,401		653		6.43	%		33,637		579		6.83	%
Loans and leases (2)		3,605,700		58,371		6.44	%		3,437,798		61,405		7.09	%
Total interest earning assets		4,914,664		75,229		6.09	%		4,765,871		78,760		6.56	%
Other assets		386,976							356,225
Total assets		5,301,640							5,122,096

LIABILITIES AND STOCKHOLDERS' EQUITY
Money market deposit accounts		779,954		3,593		1.83	%		658,741		5,620		3.38	%
NOW deposit accounts		491,673		1,060		0.86	%		441,243		892		0.80	%
Savings deposits		474,602		514		0.43	%		488,010		1,077		0.88	%
Time deposits		1,512,072		13,184		3.47	%		1,679,446		19,473		4.60	%
Total interest bearing deposits		3,258,301		18,351		2.24	%		3,267,440		27,062		3.29	%
Short-term borrowings		154,567		763		1.96	%		322,245		3,885		4.78	%
Trust preferred debentures		75,422		1,154		6.09	%		75,422		1,277		6.72	%
Long-term debt		625,733		6,310		4.01	%		354,037		3,770		4.23	%
Total interest bearing liabilities		4,114,023		26,578		2.57	%		4,019,144		35,994		3.55	%
Demand deposits		706,803							656,176
Other liabilities		69,355							56,913
Stockholders' equity		411,459							389,863
Total liabilities and stockholders' equity	$	5,301,640						$	5,122,096
Net interest income (FTE)				48,651							42,766
Interest rate spread						3.52	%						3.01	%
Net interest margin						3.94	%						3.56	%
Taxable equivalent adjustment				1,608							1,579
Net interest income			$	47,043						$	41,187

(1)

Securities are shown at average amortized cost.

(2)

For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding.

2224

Table of Contents

Six months ended June 30,			2008							2007
Nine months ended September 30,															Nine months ended September 30,
																		2008							2007
																Average				Yield/			Average				Yield/
(dollars in thousands)	Average Balance		Interest		Yield/ Rates			Average Balance		Interest		Yield/ Rates				Balance		Interest		Rates			Balance		Interest		Rates
ASSETS
Short-term interest bearing accounts	$	7,750	$	125		3.25	%	$	8,934	$	218		4.93	%		$	6,517	$	145		2.98	%	$	8,523	$	320		5.03	%
Securities available for sale (1)(excluding unrealized gains or losses)		1,110,809		28,530		5.16	%		1,126,209		28,223		5.05	%			1,112,582		42,689		5.13	%		1,131,533		42,682		5.04	%
Securities held to maturity (1)		155,341		4,518		5.85	%		144,683		4,488		6.26	%			153,010		6,544		5.71	%		144,693		6,704		6.19	%
Investment in FRB and FHLB Banks		39,391		1,389		7.09	%		33,684		1,241		7.43	%			39,730		2,042		6.87	%		33,668		1,820		7.23	%
Loans and leases (2)		3,513,996		116,264		6.65	%		3,410,928		120,879		7.15	%			3,544,787		174,635		6.58	%		3,419,983		182,283		7.13	%
Total interest earning assets		4,827,288		150,826		6.28	%		4,724,438		155,049		6.62	%			4,856,626		226,055		6.22	%		4,738,400		233,809		6.60	%
Other assets		375,727							359,215								379,504							358,208
Total assets		5,203,015							5,083,653								5,236,130							5,096,608

LIABILITIES AND STOCKHOLDERS' EQUITY
Money market deposit accounts		714,252		7,132		2.01	%		650,693		11,113		3.44	%			736,313		10,724		1.95	%		653,405		16,733		3.42	%
NOW deposit accounts		450,608		1,882		0.84	%		447,886		1,805		0.81	%			464,396		2,943		0.85	%		445,647		2,697		0.81	%
Savings deposits		466,673		1,265		0.55	%		496,670		2,262		0.92	%			469,335		1,780		0.51	%		493,752		3,340		0.90	%
Time deposits		1,583,164		31,131		3.95	%		1,681,119		37,754		4.53	%			1,559,294		44,314		3.80	%		1,680,555		57,226		4.55	%
Total interest bearing deposits		3,214,696		41,410		2.59	%		3,276,368		52,934		3.26	%			3,229,338		59,761		2.47	%		3,273,359		79,996		3.27	%
Short-term borrowings		280,476		3,702		2.65	%		257,687		6,010		4.70	%			238,200		4,465		2.50	%		279,443		9,895		4.73	%
Trust preferred debentures		75,422		2,393		6.38	%		75,422		2,540		6.79	%			75,422		3,547		6.28	%		75,422		3,817		6.77	%
Long-term debt		496,604		9,931		4.02	%		390,233		8,483		4.38	%			539,961		16,241		4.02	%		378,035		12,253		4.33	%
Total interest bearing liabilities		4,067,198		57,436		2.84	%		3,999,710		69,967		3.53	%			4,082,921		84,014		2.75	%		4,006,259		105,961		3.54	%
Demand deposits		663,858							622,083								678,277							633,572
Other liabilities		67,022							54,732								67,805							55,467
Stockholders' equity		404,937							407,128								407,127							401,310
Total liabilities and stockholders' equity	$	5,203,015						$	5,083,653							$	5,236,130						$	5,096,608
Net interest income				93,390							85,082
Net interest income (FTE)																			142,041							127,848
Interest rate spread						3.44	%						3.09	%							3.47	%						3.06	%
Net interest margin						3.89	%						3.63	%							3.91	%						3.61	%
Taxable equivalent adjustment				3,320							3,095								4,928							4,674
Net interest income			$	90,070						$	81,987							$	137,113						$	123,174

(1)

Securities are shown at average amortized cost.

(2)

For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding.

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

Analysis of Changes in Taxable Equivalent Net Interest Income

Three months ended June 30,
Increase (Decrease)
2008 over 2007
(in thousands) Volume Rate Total

Short-term interest bearing accounts $ (17 ) $ (44 ) $ (61 )
Securities available for sale (1,952 ) 1,895 (57 )
Securities held to maturity 191 (273 ) (82 )
Investment in FRB and FHLB Banks 132 (51 ) 81
Loans and leases 2,770 (6,214 ) (3,444 )
Total interest income 1,124 (4,687 ) (3,563 )

Money market deposit accounts 575 (3,269 ) (2,694 )
NOW deposit accounts (2 ) 29 27
Savings deposits (63 ) (575 ) (638 )
Time deposits (1,524 ) (3,409 ) (4,933 )
Short-term borrowings 88 (1,644 ) (1,556 )
Trust preferred debentures - (126 ) (126 )
Long-term debt 1,889 (257 ) 1,632
Total interest expense 963 (9,251 ) (8,288 )

Change in FTE net interest income $ 161 $ 4,564 $ 4,725
Analysis of Changes in Taxable Equivalent Net Interest Income

Six months ended June 30,
Increase (Decrease)
2008 over 2007
(in thousands) Volume Rate Total

Short-term interest bearing accounts $ (26 ) $ (67 ) $ (93 )
Securities available for sale (501 ) 808 307
Securities held to maturity 255 (225 ) 30
Investment in FRB and FHLB Banks 202 (54 ) 148
Loans and leases 3,598 (8,213 ) (4,615 )
Total interest income 3,528 (7,751 ) (4,223 )

Money market deposit accounts 1,218 (5,199 ) (3,981 )
NOW deposit accounts 12 65 77
Savings deposits (129 ) (868 ) (997 )
Time deposits (2,085 ) (4,538 ) (6,623 )
Short-term borrowings 588 (2,896 ) (2,308 )
Trust preferred debentures - (146 ) (146 )
Long-term debt 2,077 (630 ) 1,447
Total interest expense 1,681 (14,212 ) (12,531 )

Change in FTE net interest income $ 1,847 $ 6,461 $ 8,308
Three months ended September 30,

Nine months ended September 30,

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

Three months ended June 30, Six months ended June 30,
2008 2007 2008 2007
(in thousands)
Service charges on deposit accounts $ 6,938 $ 4,936 $ 13,463 $ 9,405
Broker/dealer and insurance revenue 1,366 1,093 2,473 2,176
Trust 2,099 1,792 3,873 3,229
Net securities gains 18 21 33 16
Bank owned life insurance 480 450 932 884
ATM fees 2,225 2,041 4,322 3,937
Retirement plan administration fees 1,671 1,601 3,379 3,193
Other 1,622 2,058 4,039 3,842
Total noninterest income $ 16,419 $ 13,992 $ 32,514 $ 26,682

Noninterest income for the three months ended ~~June~~September 30, 2008 was ~~$16.4~~$19.0 million, up ~~$2.4~~$2.5 million, or ~~17.3%~~14.7%, from ~~$14.0~~$16.5 million for the same period in 2007. The increase in noninterest income was due primarily to an increase in ~~fees from~~ service charges on deposit accounts and ATM ~~and debit cards,~~fees, which collectively increased ~~$2.2~~$1.4 million as the ~~Company~~benefits of various initiatives continued to ~~focus on enhancing~~enhance fee ~~income through various initiatives.~~income. In addition, ~~trust administration income~~broker/dealer and insurance revenue increased ~~$0.3~~approximately $1.3 million for the three month period ended ~~June~~September 30, 2008 due primarily to revenue generated by Mang, which was acquired during the third quarter of 2008. Other noninterest income decreased $0.2 million for the three month period ended September 30, 2008, compared with the same period in 2007. Net securities gains for the three month periods ended September 30, 2008 and 2007 were approximately $1.5 million for both periods.

Noninterest income for the nine months ended September 30, 2008 was $51.5 million, up $8.3 million or 19.1% from $43.2 million for the same period in 2007. The increase in noninterest income was due primarily to an increase in service charges on deposit accounts and ATM fees, which collectively increased $5.8 million as the benefits of various initiatives continued to enhance fee income. In addition, trust income increased $0.7 million for the nine month period ended September 30, 2008, compared with the same period in 2007. This increase stems primarily from an increase in customer accounts resulting from successful business development. Broker/dealer and insurance revenue increased approximately ~~$0.3~~$1.6 million for the ~~three~~nine month period ended ~~June~~September 30, 2008, asprimarily due to the ~~Company expanded our sales force~~aforementioned acquisition of Mang. Net securities gains for the nine month periods ended September 30, 2008 and ~~increased the number of accounts being serviced. Other noninterest income decreased $0.4~~2007 were approximately $1.5 million for the three month period ended June 30, 2008, compared with the same period in 2007. This decrease was due in large part to a decrease in prepayment penalty fees collected as well as a decrease in income earned on official checks during the three months ended June 30, 2008 as compared to the three months ended June 30, 2007.

Noninterest income for the six months ended June 30, 2008 was $32.5 million, up $5.8 million or 21.9% from $26.7 million for the same period in 2007. The increase in noninterest income was due primarily to an increase in fees from service charges on deposit accounts and ATM and debit cards, which collectively increased $4.4 million as the Company focused on enhancing fee income through various initiatives. In addition, trust administration income increased $0.6 million for the six month period ended June 30, 2008, compared with the same period in 2007. This increase stems primarily from an increase in customer accounts resulting from successful business development. Broker/dealer and insurance revenue increased approximately $0.3 million for the six month period ended June 30, 2008 as the Company expanded our sales force and increased the number of accounts being serviced.both periods.

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

Three months ended June 30, Six months ended June 30,
2008 2007 2008 2007
(in thousands)
Salaries and employee benefits $ 16,906 $ 13,022 $ 33,676 $ 28,986
Occupancy 3,427 2,585 7,037 5,754
Equipment 1,862 1,837 3,687 3,770
Data processing and communications 3,115 2,845 6,285 5,722
Professional fees and outside services 2,521 1,926 5,620 3,584
Office supplies and postage 1,331 1,334 2,670 2,630
Amortization of intangible assets 378 410 769 819
Loan collection and other real estate owned 730 228 1,297 605
Other 5,153 3,827 8,416 7,016
Total noninterest expense $ 35,423 $ 28,014 $ 69,457 $ 58,886

Noninterest expense for the three months ended ~~June~~September 30, 2008 was ~~$35.4~~$37.1 million, up from ~~$28.0~~$31.2 million for the same period in 2007. Occupancy, equipment and data processing and communications charges were $8.4 million for the three months ended June 30, 2008, up $1.1 million, or 15.6%, from $7.3 million for the three months ended June 30, 2007. This increase was due primarily to an increase in expenses related to branch openings. Salaries and employee benefits increased ~~$3.9~~$1.0 million, or ~~29.8%~~6.1%, for the three months ended ~~June~~September 30, 2008 compared with the same period in 2007. This increase was due primarily to increases in full time equivalent employees during 2008. Occupancy, equipment and data processing and communications charges were $8.4 million for the three months ended September 30, 2008, up $0.9 million, or 12.2%, from $7.5 million for the three months ended September 30, 2007. This increase was due primarily to an increase in expenses related to the five new branches the Company has opened within the past year. The Company recorded an other than temporary impairment charge on vehicle lease residual assets totaling $2.0 million as a result of a decline in the fair value of its vehicle lease residual assets, caused by the current economic conditions. Other operating expenses were $5.3 million for the three months ended September 30, 2008, up $1.9 million from $3.4 million for the three months ended September 30, 2007. This increase resulted primarily from the aforementioned losses incurred from sales of certain returned lease vehicles totaling approximately $0.9 million during the third quarter of 2008 due to reduced values of the vehicles. In addition, Federal Deposit Insurance Corporation (“FDIC”) insurance premiums increased approximately $0.5 million for the three month period ending September 30, 2008 as compared to the same period in 2007.

Noninterest expense for the nine months ended September 30, 2008 was $106.5 million, up from $90.1 million for the same period in 2007. Salaries and employee benefits increased $5.7 million, or 12.6%, for the nine months ended September 30, 2008 compared with the same period in 2007. This increase was due primarily to increases in full time equivalent employees during 2008 largely due to new branch activity as well as the aforementioned acquisition of Mang, and reduced levels of incentive compensation in 2007. Occupancy, equipment and data processing and communications charges were $25.4 million for the nine months ended September 30, 2008, up $2.6 million, or 11.8%, from $22.8 million for the nine months ended September 30, 2007. This increase was due primarily to an increase in expenses related to the aforementioned branch openings. Professional fees and outside services increased ~~$0.6~~$2.0 million for the ~~three~~nine month period ended ~~June~~September 30, 2008, compared with the same period in 2007, due primarily to fees and costs related to the aforementioned noninterest income initiatives. Loan collection and other real estate owned expenses were $1.8 million for the nine month period ended September 30, 2008, up from $1.0 million for same period in 2007. The Company recorded an other than temporary impairment charge on vehicle lease residual assets totaling $2.0 million as a result of a decline in the fair value of its vehicle lease residual assets, caused by the current economic conditions. Other operating expenses were ~~$5.2~~$13.7 million for the ~~three~~nine months ended ~~June~~September 30, 2008, up ~~$1.4~~$3.3 million ~~or 34.6%,~~ from ~~$3.8~~$10.4 million for the ~~three~~nine months ended ~~June~~September 30, ~~2008.~~2007. This increase ~~was~~resulted primarily from the aforementioned losses incurred from sales of certain returned lease vehicles totaling approximately $1.0 million during the period due to ~~increases in advertising expenses,~~reduced values of the vehicles. In addition, FDIC insurance premiums ~~contributions, and travel-related expenses.~~

~~Noninterest expense~~increased approximately $0.6 million for the ~~six months ended June~~nine month period ending September 30, 2008 ~~was $69.5 million, up from $58.9 million for~~as compared to the same period in 2007. Occupancy, equipment and data processing and communications charges were $17.0 million for the six months ended June 30, 2008, up $1.8 million, or 11.6%, from $15.2 million for the six months ended June 30, 2007. This increase was due primarily to an increase in expenses related to branch openings. Salaries and employee benefits increased $4.7 million, or 16.2%, for the six months ended June 30, 2008 compared with the same period in 2007. This increase was due primarily to increases in full time employees during 2008 and reduced levels of incentive compensation in 2007. Professional fees and outside services increased $2.0 million for the six month period ended June 30, 2008, compared with the same period in 2007, due primarily to fees and costs related to the aforementioned noninterest income initiatives. Other operating expenses were $8.4 million for the six months ended June 30, 2008, up $1.4 million or 20.0%, from $7.0 million for the six months ended June 30, 2008. This increase was primarily due to increases in advertising expenses, Federal Deposit Insurance Corporation (“FDIC”) premiums, contributions, and travel-related expenses.

Income tax expense for the three month period ended ~~June~~September 30, 2008 was ~~$6.5~~$6.7 million, up from ~~$5.5~~$6.6 million for the same period in 2007. The effective rates were ~~30.9%~~30.7% and ~~31.3%~~30.2% for the three month periods ended ~~June~~September 30, 2008 and 2007, respectively.

Income tax expense for the ~~six~~nine month period ended ~~June~~September 30, 2008 was ~~$12.5~~$19.2 million, up from ~~$11.7~~$18.3 million for the same period in 2007. The effective rates were ~~30.5%~~30.6% and ~~30.9%~~30.7% for the ~~six~~nine month periods ended ~~June~~September 30, 2008 and 2007, respectively.

ANALYSIS OF FINANCIAL CONDITION

The Company classifies its securities at date of purchase as available for sale, held to maturity or trading. Held to maturity debt securities are those that the Company has the ability and intent to hold until maturity. Held to maturity securities are recorded at amortized cost. Available for sale securities are recorded at fair value. Unrealized holding gains and losses, net of the related tax effect, on available for sale securities are excluded from earnings and are reported in stockholders’ equity as a component of accumulated other comprehensive income or loss. Trading securities are recorded at fair value, with net unrealized gains and losses recognized currently in income. Transfers of securities between categories are recorded at fair value at the date of transfer. 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 earnings resulting in the establishment of a new cost basis for the security. Securities with an other-than-temporary impairment are generally placed on nonaccrual status.

Average total earning securities decreased ~~$18.3~~$22.2 million, or ~~1.4%~~1.7%, for the three months ended ~~June~~September 30, 2008 when compared to the same period in 2007. The average balance of securities available for sale decreased ~~$27.6~~$25.9 million, or ~~2.4%~~2.3%, for the three months ended ~~June~~September 30, 2008 when compared to the same period in 2007. The average balance of securities held to maturity increased ~~$9.4~~$3.7 million, or ~~6.3%~~2.5%, for the three months ended ~~June~~September 30, 2008, compared to the same period in 2007. The average total securities portfolio represents ~~25.9%~~25.7% of total average earning assets for the three months ended ~~June~~September 30, 2008, down from ~~26.9%~~27.0% for the same period in 2007.

Average total earning securities decreased ~~$4.7~~$10.6 million, or ~~0.4%~~0.8%, for the ~~six~~nine months ended ~~June~~September 30, 2008 when compared to the same period in 2007. The average balance of securities available for sale decreased ~~$15.4~~$19.0 million, or ~~1.4%~~1.7%, for the ~~six~~nine months ended ~~June~~September 30, 2008 when compared to the same period in 2007. The average balance of securities held to maturity increased ~~$10.7~~$8.3 million, or ~~7.4%~~5.7%, for the ~~six~~nine months ended ~~June~~September 30, 2008, compared to the same period in 2007. The average total securities portfolio represents ~~26.2%~~26.1% of total average earning assets for the ~~six~~nine months ended ~~June~~September 30, 2008, down from 26.9% for the same period in 2007.

The following table details the composition of securities available for sale, securities held to maturity and regulatory investments for the periods indicated:

At June 30,
2008 2007
Mortgage-backed securities:
With maturities 15 years or less 23 % 24 %
With maturities greater than 15 years 6 % 3 %
Collateral mortgage obligations (“CMO’s”) 28 % 20 %
Municipal securities 21 % 19 %
US agency notes 18 % 30 %
Other 4 % 4 %
Total 100 % 100 %

The increase in collateral mortgage obligations and the decrease in US ~~Agency~~agency notes from ~~June~~September 30, 2007 to ~~June~~September 30, 2008 ~~was~~were due primarily to calls of agency securities that were reinvested in Government National Mortgage Association (“GNMA”) securities.

(In thousands) June 30, 2008
December 31, 2007

June 30, 2007

Residential real estate mortgages $ 730,286 $ 719,182 $ 726,256
Commercial 624,528 621,820 626,198
Commercial real estate mortgages 597,047 593,077 592,676
Real estate construction and development 89,662 81,350 78,859
Agricultural and agricultural real estate mortgages 111,278 116,190 120,476
Consumer 764,113 655,375 628,264
Home equity 596,701 582,731 572,779
Lease financing 89,280 86,126 86,792
Total loans and leases $ 3,602,895 $ 3,455,851 $ 3,432,300

Total loans and leases were $3.6 billion, or ~~67.9%~~67.6% of assets, at ~~June~~September 30, 2008, $3.5 billion, or 66.4% of assets at December 31, 2007, and $3.4 billion, or ~~67.0%~~66.4%, at ~~June~~September 30, 2007. Total loans and leases increased by ~~$147.0~~$151.5 million or ~~4.3%~~4.4% from December 31, 2007, and ~~$170.6~~$185.1 million or ~~5.0%~~5.4% from ~~June~~September 30, 2007. These increases were due primarily to increases in consumer loans, most notably indirect installment loans, as a result of the addition and strengthening of dealer relationships. Consumer loans at September 30, 2008 increased ~~$108.7~~$130.7 million from December 31, 2007 and ~~$135.8~~$142.2 million from ~~June~~September 30, 2007.

Allowance for Loan and Lease Losses, Provision for Loan and Lease Losses, and Nonperforming Assets

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

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

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

After a thorough consideration and validation of the factors discussed above, required additions to the allowance for loan and lease losses are made periodically by charges to the provision for loan and lease losses. These charges are necessary to maintain the allowance at a level which management believes is reasonably reflective of the overall inherent risk of probable loss in the portfolio. While management uses available information to recognize losses on loans and leases, additions to the allowance may fluctuate from one reporting period to another. These fluctuations are reflective of changes in risk associated with portfolio content and/or changes in management’s assessment of any or all of the determining factors discussed above. The allowance for loan and lease losses to outstanding loans and leases at ~~June~~September 30, 2008 was ~~1.51%~~1.55% compared with 1.57% at December 31, 2007, and ~~1.66%~~1.60% at ~~June~~September 30, 2007. ~~This decrease at June 30, 2008 as compared with December 31, 2007 and June 30, 207 was driven by charge-offs on loans with specific allocations.~~ Management considers the allowance for loan losses to be adequate based on evaluation and analysis of the loan portfolio.

Table 43 reflects changes to the allowance for loan and lease losses for the periods presented. The allowance is increased by provisions for losses charged to operations and is reduced by net charge-offs. Charge-offs are made when the ability to collect loan principal within a reasonable time becomes unlikely. Any recoveries of previously charged-off loans are credited directly to the allowance for loan and lease losses.

Allowance For Loan and Lease Losses

Three months ended June 30,
(dollars in thousands) 2008 2007
Balance, beginning of period $ 56,500 $ 50,554
Recoveries 983 1,161
Chargeoffs (8,776 ) (4,427 )
Net chargeoffs (7,793 ) (3,266 )
Provision for loan losses 5,803 9,770
Balance, end of period $ 54,510 $ 57,058
Composition of Net Chargeoffs
Commercial and agricultural $ (6,000 ) 77 % $ (1,910 ) 58 %
Real estate mortgage (82 ) 1 % (180 ) 6 %
Consumer (1,711 ) 22 % (1,176 ) 36 %
Net chargeoffs $ (7,793 ) 100 % $ (3,266 ) 100 %
Annualized net chargeoffs to average loans and leases
0.88 % 0.32 %

Annualized net chargeoffs to average loans and leases

Allowance For Loan and Lease Losses

Six months ended June 30,
(dollars in thousands) 2008 2007
Balance, beginning of period $ 54,183 $ 50,587
Recoveries 2,060 2,605
Chargeoffs (14,014 ) (8,000 )
Net chargeoffs (11,954 ) (5,395 )
Provision for loan losses 12,281 11,866
Balance, end of period $ 54,510 $ 57,058
Composition of Net Chargeoffs
Commercial and agricultural $ (8,451 ) 71 % $ (2,611 ) 48 %
Real estate mortgage (200 ) 2 % (487 ) 9 %
Consumer (3,303 ) 27 % (2,297 ) 43 %
Net chargeoffs $ (11,954 ) 100 % $ (5,395 ) 100 %
Annualized net chargeoffs to average loans and leases
0.68 % 0.32 %

Annualized net chargeoffs to average loans and leases

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

Nonperforming Assets

June 30,
December 31,

June 30,

(Dollars in thousands) 2008 2007 2007
Nonaccrual loans
Commercial and agricultural loans and real estate $ 15,837 $ 20,491 $ 29,284
Real estate mortgages 1,955 1,372 2,114
Consumer 3,027 2,934 2,332
Troubled debt restructured loans 1,220 4,900 -
Total nonaccrual loans 22,039 29,697 33,730
Loans 90 days or more past due and still accruing
Commercial and agricultural loans and real estate 250 51 160
Real estate mortgages 44 295 -
Consumer 423 536 529
Total loans 90 days or more past due and still accruing 717 882 689
Total nonperforming loans 22,756 30,579 34,419
Other real estate owned (OREO) 1,140 560 981
Total nonperforming assets 23,896 31,139 35,400
Total nonperforming loans to total loans and leases 0.63 % 0.88 % 1.00 %
Total nonperforming assets to total assets 0.45 % 0.60 % 0.69 %
Total allowance for loan and lease losses to nonperforming loans 239.54 % 177.19 % 165.77 %

Total nonperforming assets were ~~$23.9~~$25.6 million at ~~June~~September 30, 2008, $31.1 million at December 31, 2007, and ~~$35.4~~$31.6 million at ~~June~~September 30, 2007. Nonaccrual loans were ~~$22.0~~$23.0 million at ~~June~~September 30, 2008, as compared to $29.7 million at December 31, 2007 and ~~$33.7~~$29.1 million at ~~June~~September 30, 2007. The decrease in nonperforming loans at ~~June~~September 30, 2008 from December 31, 2007 and September 30, 2007 was primarily the result of ~~$7.8 million in~~ net charge-offs during the ~~second quarter.~~nine month period ending September 30, 2008 related to two large commercial loans, both of which had been previously identified and one of the two reserved for in 2007.

In addition to the nonperforming loans discussed above, the Company has also identified approximately ~~$63.0~~$73.6 million in potential problem loans at ~~June~~September 30, 2008 as compared to $73.3 million at December 31, 2007 and ~~$72.3~~$80.6 million at ~~June~~September 30, 2007. Potential problem loans are loans that are currently performing, but where known information about possible credit problems of the borrowers causes management to have serious doubts as to the ability of such borrowers to comply with the present loan repayment terms and which may result in ~~disclosure~~classification of such loans as nonperforming at some time in the future. At the Company, potential problem loans are typically loans that are performing but are classified by the Company’s loan rating system as “substandard.” At ~~June~~September 30, 2008, potential problem loans primarily consisted of commercial real estate and commercial and agricultural loans. Management cannot predict the extent to which economic conditions may worsen or other factors which may impact borrowers and the potential problem loans. Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become restructured, or require increased allowance coverage and provision for loan losses.

The Company recorded a provision for loan and lease losses of $7.2 million during the third quarter of 2008 compared with $4.8 million for the three months ending September 30, 2007. The increase in the provision for loan and lease losses for the three months ended September 30, 2008 compared to the three months ended September 30, 2007 was due primarily to an additional charge off in the third quarter of 2008 related to the aforementioned large commercial loan which had not previously been reserved for. Net ~~chargeoffs~~charge-offs totaled ~~$7.8~~$5.9 million for the three month period ending September 30, 2008, down from $7.0 million for the three months ended ~~June~~September 30, ~~2008, up $4.5 million from the $3.3 million charged off during the same period in~~ 2007. The ~~increase~~decrease in net charge-offs for the three months ended ~~June~~September 30, 2008 compared to the three months ended September 30, 2007 was due primarily to ~~a charge-off related to one large commercial~~agricultural loan which had been previously identified and reserved for in 2007. The provision for loan and lease losses totaled $5.8 million for the three months ended June 30, 2008, compared with the $9.8 million provided during the same period in 2007 due primarily to improvement in nonperforming and classified loans.

Net chargeoffs totaled $12.0 million for the six months ended June 30, 2008, up $6.6 million from the $5.4 million charged off during the same period in 2007. The increase in net charge-offs for the six months ended June 30, 2008 was due primarily to additionalcredit charge-offs in the ~~first and second quarters~~third quarter of ~~2008 related to one large commercial loan,~~2007, which ~~had been previously identified and reserved for~~did not repeat in ~~2007. The provision for loan and lease losses totaled $12.3 million for~~ the ~~six months ended June 30, 2008, compared with the $11.9 million provided during the same period in 2007.~~third quarter of 2008.

The Company recorded a provision for loan and lease losses of $19.5 million during the nine months ended September 30, 2008 as compared with $16.7 million for the nine months ended September 30, 2007. Net charge-offs totaled $17.8 million for the nine months ended September 30, 2008, up from $12.4 million for the same period a year ago. The increase in net charge-offs for the nine months ended September 30, 2008 was due primarily to additional charge-offs in 2008 related to two large commercial loans, which had been previously identified and reserved for in 2007 and an additional charge-off related to one of the aforementioned large commercial loans in the third quarter, which had not previously been reserved for.

Total deposits were ~~$3.9~~$4.0 billion at ~~June~~September 30, 2008, up ~~$67.0~~$118.7 million, or ~~1.7%~~3.1%, from year-end 2007, and ~~down $20.1~~up $40.7 million, or ~~0.5%~~1.0%, from ~~the same period in the prior year.~~September 30, 2007. The increase in deposits compared with December 31, 2007 and September 30, 2007, was driven primarily by increases in demand deposit, ~~and~~ money market accounts, and NOW accounts.

Total average deposits for the three months ended ~~June~~September 30, 2008 ~~decreased $69.7~~increased $41.5 million, or ~~1.8%~~1.1%, from the same period in 2007. The Company experienced an increase in average money market accounts of ~~$60.1~~$121.2 million, or ~~9.1%~~18.4%, for the three months ended ~~June~~September 30, 2008 compared to the same period in 2007. Average NOW accounts increased $50.4 million, or 11.4%, to $491.7 million for the three months ended September 30, 2008 from $441.2 million for the same period in 2007. This increase in average money market and NOW accounts was primarily due to a shift from savings accounts and time deposit accounts to money market ~~accounts. Average~~accounts and NOW ~~accounts remained relatively steady at $453.4 million for the three months ended June 30, 2008, as compared to $454.5 million for the same period in 2007.~~accounts. Average savings accounts decreased ~~$29.2~~$13.4 million, or ~~5.8%~~2.7%, for the three month period ending ~~June~~September 30, 2008 as compared to the same period in 2007. Average time deposits decreased ~~$140.7~~$167.4 million, or ~~8.3%~~10.0%, for the three months ended ~~June~~September 30, 2008 from the same period in 2007. Average demand deposit accounts increased ~~$41.1~~$50.6 million, or ~~6.6%~~7.7%, for the three months ended ~~June~~September 30, 2008 as compared to the same period in 2007. This was due primarily to an increasing customer base, as the Company continues to expand into new ~~markets during 2008.~~markets.

Total average deposits for the ~~six~~nine months ended ~~June~~September 30, 2008 ~~decreased $19.9~~increased $0.7 million ~~or 0.5%,~~ from the same period in 2007. The Company experienced an increase in average money market accounts of ~~$63.6~~$82.9 million, or ~~9.8%~~12.7%, for the ~~six~~nine months ended ~~June~~September 30, 2008 compared to the same period in 2007. Average NOW accounts increased $18.7 million, or 4.2%, to $464.4 million at September 30, 2008 from $445.6 million for the same period in 2007. This increase in average money market and NOW accounts was primarily due to a shift from savings accounts and time deposit accounts to money market ~~accounts. Average~~accounts and NOW ~~accounts remained relatively steady at $450.6 million at June 30, 2008, as compared to $447.9 million for the same period in 2007.~~accounts. Average savings accounts decreased ~~$30.0~~$24.4 million, or ~~6.0%~~4.9%, for the ~~six~~nine month period ending ~~June~~September 30, 2008 as compared to the same period in 2007. Average time deposits decreased ~~$98.0~~$121.3 million, or ~~5.8%~~7.2%, for the ~~six~~nine months ended ~~June~~September 30, 2008 from the same period in 2007. Average demand deposit accounts increased ~~$41.8~~$44.7 million, or ~~6.7%~~7.1%, for the ~~six~~nine months ended ~~June~~September 30, 2008 as compared to the same period in 2007. This was due primarily to an increasing customer base, as the Company continues to expand into new ~~markets during 2008.~~markets.

The Company's borrowed funds consist of short-term borrowings and long-term debt. Short-term borrowings totaled ~~$205.6~~$150.5 million at ~~June~~September 30, 2008 compared to $368.5 million and ~~$290.4~~$305.9 million at December 31, and ~~June~~September 30, 2007, respectively. Long-term debt was ~~$619.7~~$633.5 million at ~~June~~September 30, 2008, ~~and was~~as compared to $424.9 and ~~$352.2~~$377.1 million at December 31, and ~~June~~September 30, 2007, respectively. The Company shifted from short-term borrowings to long-term debt to reduce its interest rate risk exposure in the current interest rate environment. For more information about the Company’s borrowing capacity and liquidity position, see the section with the title caption of “Liquidity Risk” on page 36 of this report.

Stockholders' equity of ~~$403.9~~$421.1 million ~~represents 7.6%~~represented 7.9% of total assets at ~~June~~September 30, 2008, compared with $397.3 million, or 7.6% as of December 31, 2007, and ~~$390.9~~$385.6 million, or ~~7.6%~~7.5% at ~~June~~September 30, 2007. Under previously disclosed stock repurchase plans, the Company purchased 272,840 shares of its common stock during the ~~six~~nine month period ended ~~June~~September 30, 2008, for a total of $5.9 million at an average price of $21.77 per share. There were no shares purchased during the three month period ended September 30, 2008. At ~~June~~September 30, 2008, there were 1,203,040 shares available for repurchase under previously announced plans.

In September 2006, the FASB ratified a consensus reached by the EITF on Issue No. 06-4, "Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements," which clarifies the accounting for the recognition of a liability and related compensation costs for endorsement split-dollar life insurance arrangements. The EITF concluded that for an endorsement split-dollar life insurance arrangement, an employer should recognize a liability for the actuarial present value of the future death benefit as of the employee’s expected retirement date. The consensus became effective for fiscal years beginning after December 15, 2007. As a result, the Company recorded a liability and a cumulative-effect adjustment to retained earnings of approximately $1.5 million in the first quarter of 2008.

The Board of Directors considers the Company's earnings position and earnings potential when making dividend decisions. The Company does not have a target dividend pay out ratio.

As the capital ratios in Table 64 indicate, the Company remains “well capitalized.” Capital measurements are well in excess of regulatory minimum guidelines and meet the requirements to be considered well capitalized for all periods presented. Tier 1 leverage, Tier 1 capital and Risk-based capital ratios have regulatory minimum guidelines of 3%, 4% and 8% respectively, with requirements to be considered well capitalized of 5%, 6% and 10%, respectively.

~~The accompanying~~ Table 75 presents the high, low and closing sales price for the common stock as reported on the NASDAQ Stock Market, and cash dividends declared per share of common stock. The Company's price to book value ratio was ~~1.64~~2.31 at ~~June~~September 30, 2008 and ~~1.92~~1.82 in the comparable period of the prior year. The Company's price was ~~12.7~~18.5 times trailing twelve months earnings at ~~June~~September 30, 2008, compared to ~~14.1~~13.3 times for the same period last year.

On ~~July 28,~~October 27, 2008, NBT Bancorp Inc. announced the declaration of a regular quarterly cash dividend of $0.20 per share. The cash dividend will be paid on ~~September~~December 15, 2008 to stockholders of record as of ~~September~~December 1, 2008.

Liquidity and Interest Rate Sensitivity Management

Interest rate risk is among the most significant market risk affecting the Company. Other types of market risk, such as foreign currency exchange rate risk and commodity price risk, do not arise in the normal course of the Company’s business activities. Interest rate risk is defined as an exposure to a movement in interest rates that could have an adverse effect on the Company’s net interest income. Net interest income is susceptible to interest rate risk to the degree that interest bearing liabilities mature or reprice on a different basis than earning assets. When interest bearing liabilities mature or reprice more quickly than earning assets in a given period, a significant increase in market rates of interest could adversely affect net interest income. Similarly, when earning assets mature or reprice more quickly than interest bearing liabilities, falling interest rates could result in a decrease in net interest income.

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

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

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

The model is first run under an assumption of a flat rate scenario (i.e. no change in current interest rates) with a static balance sheet over a 12-month period. Two additional models are run with static balance sheets: (1) a gradual increase of 200 bp, (2) and a gradual decrease of ~~200~~100 bp taking place over a 12-month period with a static balance sheet. Under these scenarios, assets subject to prepayments are adjusted to account for faster or slower prepayment assumptions. Any investment securities or borrowings that have callable options embedded into them are handled accordingly based on the interest rate scenario. The resultant changes in net interest income are then measured against the flat rate scenario.

In the declining rate scenario, net interest income is projected to decrease when compared to the forecasted net interest income in the flat rate scenario through the simulation period. The decrease in net interest income is a result of earning assets repricing downward at a faster rate than interest bearing liabilities. The inability to effectively lower deposit rates will likely reduce or eliminate the benefit of lower interest rates. In the rising rate scenarios, net interest income is projected to experience a decline from the flat rate scenario. Net interest income is projected to remain at lower levels than in a flat rate scenario through the simulation period primarily due to a lag in assets repricing while funding costs increase. The potential impact on earnings is dependent on the ability to lag deposit repricing. If short-term rates continue to increase, the Company expects competitive pressures will likely lead to core deposit pricing increases, which will likely continue compression of the net interest margin.

Net interest income for the next 12 months in the + 200/- ~~200~~100 bp scenarios, as described above, is within the internal policy risk limits of not more than a 7.5% change in net interest income. The following table summarizes the percentage change in net interest income in the rising and declining rate scenarios over a 12-month period from the forecasted net interest income in the flat rate scenario using the ~~June~~September 30, 2008 balance sheet position:

Table 8
Interest Rate Sensitivity Analysis
Change in interest rates Percent change in
(in bp points) net interest income
+200 (3.39%)
-200 (0.27%)

Change in interest rates (in bp points)

The Company has taken several measures to mitigate exposure to an upward rate scenario. The Company has extended short term wholesale borrowings (three months or less) into longer term borrowings with maturities of three, four and five years along with purchasing monthly floating rate investments. In addition, the Company will continue to focus on growing noninterest bearing demand deposits and prudently managing deposit costs. Lastly, the Company originates 15-year, 20-year and 30-year residential real estate mortgages with the intent to sell.

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

The primary liquidity measurement the Company utilizes is called the Basic Surplus, which captures the adequacy of its access to reliable sources of cash relative to the stability of its funding mix of average liabilities. This approach recognizes the importance of balancing levels of cash flow liquidity from short- and long-term securities with the availability of dependable borrowing sources which can be accessed when necessary. At ~~June~~September 30, 2008, the Company’s Basic Surplus measurement was ~~5.2%~~6.4% of total assets or ~~$276~~$342 million as compared to the December 31, 2007 Basic Surplus of 7.3%, but was above the Company’s minimum of 5% or ~~$265~~$267 million set forth in its liquidity policies.

This Basic Surplus approach enables the Company to adequately manage liquidity from both operational and contingency perspectives. By tempering the need for cash flow liquidity with reliable borrowing facilities, the Company is able to operate with a more fully invested and, therefore, higher interest income generating, securities portfolio. The makeup and term structure of the securities portfolio is, in part, impacted by the overall interest rate sensitivity of the balance sheet. Investment decisions and deposit pricing strategies are impacted by the liquidity position. At ~~June~~September 30, 2008, the Company Basic Surplus declined compared to the December 31, 2007 Basic Surplus of 7.3%.

The Company’s primary source of funds is from its subsidiary, NBT Bank. Certain restrictions exist regarding the ability of the Company’s subsidiary bank to transfer funds to the Company in the form of cash dividends. The approval of the Office of Comptroller of the Currency (OCC) is required to pay dividends when a bank fails to meet certain minimum regulatory capital standards or when such dividends are in excess of a subsidiary bank’s earnings retained in the current year plus retained net profits for the preceding two years (as defined in the regulations). At ~~June~~September 30, 2008, approximately ~~$36.3~~$38.5 million of the total stockholders’ equity of NBT Bank was available for payment of dividends to the Company without approval by the OCC. NBT Bank’s ability to pay dividends is also subject to the Bank being in compliance with regulatory capital requirements. NBT Bank is currently in compliance with these requirements. Under the State of Delaware General Corporation Law, the Company may declare and pay dividends either out of accumulated net retained earnings or capital surplus.

Information called for by Item 3 is contained in the Liquidity and Interest Rate Sensitivity Management section of the Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The Company's management, including the Company's Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) and 15(d)-15(e) under the Securities Exchange Act of 1934, as amended) as of ~~June~~September 30, 2008. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the evaluation date, the Company's disclosure controls and procedures were effective in timely alerting them to any material information relating to the Company and its subsidiaries required to be included in the Company's periodic SEC filings.

There were no changes made in the Company's internal controls over financial reporting that occurred during the Company's most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect the Company's internal controls over financial reporting.

PART II. OTHER INFORMATION

There are no material legal proceedings, other than ordinary routine litigation incidental to business to which the Company is a party or of which any of its property is subject.

~~Management of the Company does not believe there have been any material changes in~~In addition to the risk factors that were disclosed in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 29, ~~2008.~~2008, the following additional risks and uncertainties should be considered:

There can be no assurance that recent action by governmental agencies and regulators, as well as recently enacted legislation authorizing the U.S. government to invest in, and purchase large amounts of illiquid assets from, financial institutions will help stabilize the U.S. financial system.

In recent periods, various Federal agencies and bank regulators have taken steps to stabilize and stimulate the financial services industry. Changes also have been made in tax policy for financial institutions. In addition, on October 3, 2008, President Bush signed into law the Emergency Economic Stabilization Act of 2008 (the “EESA”). The legislation reflects an initial legislative response to the financial crises affecting the banking system and financial markets and going concern threats to financial institutions. Pursuant to the EESA, the U.S. Treasury will have the authority to, among other things, purchase up to $700 billion of mortgages, mortgage-backed securities and certain other financial instruments from financial institutions for the purpose of stabilizing and providing liquidity to the U.S. financial markets. As an initial program, the U.S. Treasury is exercising its authority to purchase an aggregate of $250 billion of capital instruments from financial entities throughout the United States. There can be no assurance, however, as to the actual impact that the EESA will have on the financial markets, including the extreme levels of volatility and limited credit availability currently being experienced. The failure of the EESA to help stabilize the financial markets and a continuation or worsening of current financial market conditions could materially and adversely affect our business, financial condition, results of operations, access to credit or the trading price of our common stock.

Difficult market conditions have adversely affected our industry.

Dramatic declines in the housing market over the past year, with falling home prices and increasing foreclosures, unemployment and under-employment, have negatively impacted the credit performance of mortgage loans and resulted in significant write-downs of asset values by financial institutions, including government-sponsored entities as well as major commercial and investment banks. These write-downs, initially of mortgage-backed securities but spreading to credit default swaps and other derivative and cash securities, in turn, have caused many financial institutions to seek additional capital, to merge with larger and stronger institutions and, in some cases, to fail. Reflecting concern about the stability of the financial markets generally and the strength of counterparties, many lenders and institutional investors have reduced or ceased providing funding to borrowers, including to other financial institutions. This market turmoil and tightening of credit have led to an increased level of commercial and consumer delinquencies, lack of consumer confidence, increased market volatility and widespread reduction of business activity generally. The resulting economic pressure on consumers and lack of confidence in the financial markets has adversely affected our business, financial condition and results of operations. We do not expect that the difficult conditions in the financial markets are likely to improve in the near future. A worsening of these conditions would likely exacerbate the adverse effects of these difficult market conditions on us and others in the financial institutions industry. In particular, we may face the following risks in connection with these events:

We expect to face increased regulation of our industry. Compliance with such regulation may increase our costs and limit our ability to pursue business opportunities.

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

PART I	FINANCIAL INFORMATION

Item 1	Interim Financial Statements (Unaudited)

	Consolidated Balance Sheets at ~~June~~September 30, 2008, December 31, 2007 and ~~June~~September 30, 2007

	Consolidated Statements of Income for the three and ~~six-month~~nine-month periods ended ~~June~~September 30, 2008 and 2007

	Consolidated Statements of Stockholders’ Equity for the ~~six-month~~nine-month periods ended ~~June~~September 30, 2008 and 2007

	Consolidated Statements of Cash Flows for the ~~six-month~~nine-month periods ended ~~June~~September 30, 2008 and 2007

	Consolidated Statements of Comprehensive Income for the three and ~~six-month~~nine-month periods ended ~~June~~September 30, 2008 and 2007

	Notes to Unaudited Interim Consolidated Financial Statements

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

Item 3	Quantitative and Qualitative Disclosures about Market Risk

Item 4	Controls and Procedures

PART II	OTHER INFORMATION

Item 1	Legal Proceedings
Item 1A	Risk Factors
Item 2	Unregistered Sales of Equity Securities and Use of Proceeds
Item 3	Defaults Upon Senior Securities
Item 4	Submission of Matters to a Vote of Security Holders
Item 5	Other Information
Item 6	Exhibits

SIGNATURES

INDEX TO EXHIBITS

NBT Bancorp Inc. and Subsidiaries
Consolidated Balance Sheets (unaudited)
	June 30,			December 31,			June 30,
(In thousands, except share and per share data)	2008			2007			2007
Assets
Cash and due from banks	$	145,635		$	155,495		$	134,058
Short-term interest bearing accounts		1,782			7,451			7,252
Securities available for sale, at fair value		1,104,491			1,132,230			1,109,543
Securities held to maturity (fair value $148,952, $149,519, and $146,944)		148,656			149,111			147,537
Federal Reserve and Federal Home Loan Bank stock		41,323			38,102			33,061
Loans and leases		3,602,895			3,455,851			3,432,300
Less allowance for loan and lease losses		54,510			54,183			57,058
Net loans and leases		3,548,385			3,401,668			3,375,242
Premises and equipment, net		64,871			64,042			65,286
Goodwill		103,398			103,398			103,412
Intangible assets, net		9,404			10,173			10,998
Bank owned life insurance		44,546			43,614			42,667
Other assets		97,009			96,492			92,578
Total assets	$	5,309,500		$	5,201,776		$	5,121,634
Liabilities
Demand (noninterest bearing)	$	700,279		$	666,698		$	681,732
Savings, NOW, and money market		1,643,702			1,614,289			1,606,473
Time		1,595,132			1,591,106			1,670,961
Total deposits		3,939,113			3,872,093			3,959,166
Short-term borrowings		205,624			368,467			290,387
Long-term debt		619,720			424,887			352,151
Trust preferred debentures		75,422			75,422			75,422
Other liabilities		65,749			63,607			53,574
Total liabilities		4,905,628			4,804,476			4,730,700
Stockholders’ equity
Preferred stock, $0.01 par value. Authorized 2,500,000 shares at June 30, 2008, December 31, 2007 and June 30, 2007		-			-			-
Common stock, $0.01 par value. Authorized 50,000,000 shares at June 30, 2008, December 31, 2007 and June 30, 2007; issued 36,459,383, 36,459,421, and 36,459,462 at June 30, 2008, December 31, 2007, and June 30, 2007, respectively		365			365			365
Additional paid-in-capital		274,016			273,275			271,639
Retained earnings		228,787			215,031			204,175
Accumulated other comprehensive loss		(7,678	)		(3,575	)		(18,822	)
Common stock in treasury, at cost, 4,303,776, 4,133,328, and 3,091,395 shares at June 30, 2008, December 31, 2007, and June 30, 2007, respectively		(91,618	)		(87,796	)		(66,423	)
Total stockholders’ equity		403,872			397,300			390,934
Total liabilities and stockholders’ equity	$	5,309,500		$	5,201,776		$	5,121,634

(In thousands, except share and per share data)	September 30, 2008			December 31, 2007			September 30, 2007

Assets
Cash and due from banks	$	141,167		$	155,495		$	139,453
Short-term interest bearing accounts		2,426			7,451			9,028
Securities available for sale, at fair value		1,101,103			1,132,230			1,137,890
Securities held to maturity (fair value $144,303, $149,519, and $143,483)		149,952			149,111			143,447
Federal Reserve and Federal Home Loan Bank stock		39,122			38,102			33,218
Loans and leases		3,607,321			3,455,851			3,422,217
Less allowance for loan and lease losses		55,803			54,183			54,808
Net loans and leases		3,551,518			3,401,668			3,367,409
Premises and equipment, net		65,201			64,042			64,406
Goodwill		113,514			103,398			103,400
Intangible assets, net		24,242			10,173			10,585
Bank owned life insurance		45,037			43,614			43,134
Other assets		101,876			96,492			99,102
Total assets	$	5,335,158		$	5,201,776		$	5,151,072

Liabilities
Demand (noninterest bearing)	$	703,406		$	666,698		$	671,729
Savings, NOW, and money market		1,874,608			1,614,289			1,595,622
Time		1,412,780			1,591,106			1,682,714
Total deposits		3,990,794			3,872,093			3,950,065
Short-term borrowings		150,477			368,467			305,865
Long-term debt		633,462			424,887			377,119
Trust preferred debentures		75,422			75,422			75,422
Other liabilities		63,875			63,607			56,955
Total liabilities		4,914,030			4,804,476			4,765,426

Stockholders’ equity
Preferred stock, $0.01 par value. Authorized 2,500,000 shares at September 30, 2008, December 31, 2007 and September 30, 2007		-			-			-
Common stock, $0.01 par value. Authorized 50,000,000 shares at September 30, 2008, December 31, 2007 and September 30, 2007; issued 36,459,366, 36,459,421, and 36,459,445 at September 30, 2008, December 31, 2007, and September 30, 2007, respectively		365			365			365
Additional paid-in-capital		275,296			273,275			272,382
Retained earnings		237,153			215,031			212,771
Accumulated other comprehensive loss		(8,052	)		(3,575	)		(9,812	)
Common stock in treasury, at cost, 3,928,316, 4,133,328, and 4,238,954 shares at September 30, 2008, December 31, 2007, and September 30, 2007, respectively		(83,634	)		(87,796	)		(90,060	)
Total stockholders’ equity		421,128			397,300			385,646
Total liabilities and stockholders’ equity	$	5,335,158		$	5,201,776		$	5,151,072

NBT Bancorp Inc. and Subsidiaries	Three months ended September 30,				Nine months ended September 30,
Consolidated Statements of Income (unaudited)	2008		2007		2008		2007
(In thousands, except per share data)
Interest, fee, and dividend income
Interest and fees on loans and leases	$	58,154	$	61,183	$	173,991	$	181,680
Securities available for sale		13,451		13,847		40,614		40,876
Securities held to maturity		1,343		1,471		4,335		4,440
Other		673		680		2,187		2,139
Total interest, fee, and dividend income		73,621		77,181		221,127		229,135
Interest expense
Deposits		18,351		27,062		59,761		79,996
Short-term borrowings		763		3,885		4,465		9,895
Long-term debt		6,310		3,770		16,241		12,253
Trust preferred debentures		1,154		1,277		3,547		3,817
Total interest expense		26,578		35,994		84,014		105,961
Net interest income		47,043		41,187		137,113		123,174
Provision for loan and lease losses		7,179		4,788		19,460		16,654
Net interest income after provision for loan and lease losses		39,864		36,399		117,653		106,520
Noninterest income
Service charges on deposit accounts		7,414		6,195		20,877		15,600
Broker/ dealer and insurance revenue		2,338		1,027		4,811		3,203
Trust		1,720		1,701		5,593		4,930
Net securities gains		1,510		1,484		1,543		1,500
Bank owned life insurance		491		467		1,423		1,351
ATM fees		2,334		2,159		6,656		6,096
Retirement plan administration fees		1,461		1,586		4,840		4,779
Other		1,694		1,908		5,733		5,750
Total noninterest income		18,962		16,527		51,476		43,209
Noninterest expense
Salaries and employee benefits		16,850		15,876		50,526		44,862
Occupancy		3,359		2,928		10,396		8,682
Equipment		1,908		1,797		5,595		5,567
Data processing and communications		3,155		2,779		9,440		8,501
Professional fees and outside services		2,205		2,256		7,825		5,840
Office supplies and postage		1,322		1,354		3,992		3,984
Amortization of intangible assets		462		413		1,231		1,232
Loan collection and other real estate owned		505		431		1,802		1,036
Impairment on lease residual assets		2,000		-		2,000		-
Other		5,292		3,393		13,708		10,409
Total noninterest expense		37,058		31,227		106,515		90,113
Income before income tax expense		21,768		21,699		62,614		59,616
Income tax expense		6,685		6,552		19,158		18,273
Net income	$	15,083	$	15,147	$	43,456	$	41,343
Earnings per share
Basic	$	0.47	$	0.46	$	1.36	$	1.23
Diluted	$	0.46	$	0.46	$	1.34	$	1.22

NBT Bancorp Inc. and Subsidiaries	Three months ended June 30,				Six months ended June 30,
Consolidated Statements of Income (unaudited)	2008		2007		2008		2007
(In thousands, except per share data)
Interest, fee, and dividend income
Interest and fees on loans and leases	$	57,220	$	60,689	$	115,837	$	120,497
Securities available for sale		13,417		13,562		27,163		27,029
Securities held to maturity		1,478		1,525		2,992		2,969
Other		739		719		1,514		1,459
Total interest, fee, and dividend income		72,854		76,495		147,506		151,954
Interest expense
Deposits		18,712		26,950		41,410		52,934
Short-term borrowings		1,362		2,918		3,702		6,010
Long-term debt		5,629		3,997		9,931		8,483
Trust preferred debentures		1,146		1,272		2,393		2,540
Total interest expense		26,849		35,137		57,436		69,967
Net interest income		46,005		41,358		90,070		81,987
Provision for loan and lease losses		5,803		9,770		12,281		11,866
Net interest income after provision for loan and lease losses		40,202		31,588		77,789		70,121
Noninterest income
Service charges on deposit accounts		6,938		4,936		13,463		9,405
Broker/ dealer and insurance revenue		1,366		1,093		2,473		2,176
Trust		2,099		1,792		3,873		3,229
Net securities gains		18		21		33		16
Bank owned life insurance		480		450		932		884
ATM fees		2,225		2,041		4,322		3,937
Retirement plan administration fees		1,671		1,601		3,379		3,193
Other		1,622		2,058		4,039		3,842
Total noninterest income		16,419		13,992		32,514		26,682
Noninterest expense
Salaries and employee benefits		16,906		13,022		33,676		28,986
Occupancy		3,427		2,585		7,037		5,754
Equipment		1,862		1,837		3,687		3,770
Data processing and communications		3,115		2,845		6,285		5,722
Professional fees and outside services		2,521		1,926		5,620		3,584
Office supplies and postage		1,331		1,334		2,670		2,630
Amortization of intangible assets		378		410		769		819
Loan collection and other real estate owned		730		228		1,297		605
Other		5,153		3,827		8,416		7,016
Total noninterest expense		35,423		28,014		69,457		58,886
Income before income tax expense		21,198		17,566		40,846		37,917
Income tax expense		6,541		5,502		12,473		11,721
Net income	$	14,657	$	12,064	$	28,373	$	26,196
Earnings per share
Basic	$	0.46	$	0.36	$	0.89	$	0.77
Diluted	$	0.45	$	0.36	$	0.88	$	0.77

	Common Stock		Additional Paid-in-Capital			Retained Earnings			Accumulated Other Comprehensive Loss			Treasury Stock			Total
(in thousands, except share and per share data)

Balance at December 31, 2006	$	365	$	271,528		$	191,770		$	(14,014	)	$	(45,832	)	$	403,817
Net income							26,196									26,196
Cash dividends - $0.39 per share							(13,291	)								(13,291	)
Purchase of 1,100,367 treasury shares													(25,037	)		(25,037	)
Net issuance of 142,582 shares to employee benefit plans and other stock plans, including tax benefit				134			(500	)					2,979			2,613
Stock-based compensation				1,444												1,444
Issuance of 69,939 shares of restricted stock awards				(1,467	)								1,467			-
Other comprehensive loss										(4,808	)					(4,808	)
Balance at June 30, 2007	$	365	$	271,639		$	204,175		$	(18,822	)	$	(66,423	)	$	390,934

Balance at December 31, 2007	$	365	$	273,275		$	215,031		$	(3,575	)	$	(87,796	)	$	397,300

Cumulative effect adjustment to record liability for split-dollar life insurance policies							(1,518	)								(1,518	)
Net income							28,373									28,373
Cash dividends - $0.40 per share							(12,848	)								(12,848	)
Purchase of 272,840 treasury shares													(5,939	)		(5,939	)
Net issuance of 75,794 shares to employee benefit plans and other stock plans, including tax benefit				149			(251	)					1,551			1,449
Stock-based compensation				1,158												1,158
Issuance of 26,598 shares of restricted stock awards				(566	)								566			-
Other comprehensive loss										(4,103	)					(4,103	)
Balance at June 30, 2008	$	365	$	274,016		$	228,787		$	(7,678	)	$	(91,618	)	$	403,872

	Common Stock		Additional Paid-in- Capital			Retained Earnings			Accumulated Other Comprehensive Loss			Common Stock In Treasury			Total
(in thousands, except share and per share data)

Balance at December 31, 2006	$	365	$	271,528		$	191,770		$	(14,014	)	$	(45,832	)	$	403,817
Net income							41,343									41,343
Cash dividends - $0.59 per share							(19,782	)								(19,782	)
Purchase of 2,261,267 treasury shares													(48,957	)		(48,957	)
Net issuance of 155,923 shares to employee benefit plans and other stock plans, including tax benefit				146			(560	)					3,262			2,848
Stock-based compensation				2,175												2,175
Issuance of 69,939 shares of restricted stock awards				(1,467	)								1,467			-
Other comprehensive income										4,202						4,202
Balance at September 30, 2007	$	365	$	272,382		$	212,771		$	(9,812	)	$	(90,060	)	$	385,646

Balance at December 31, 2007	$	365	$	273,275		$	215,031		$	(3,575	)	$	(87,796	)	$	397,300
Cumulative effect adjustment to record liability for split-dollar life insurance policies							(1,518	)								(1,518	)
Net income							43,456									43,456
Cash dividends - $0.60 per share							(19,314	)								(19,314	)
Purchase of 272,840 treasury shares													(5,939	)		(5,939	)
Net issuance of 451,254 shares to employee benefit plans and other stock plans, including tax benefit				942			(502	)					9,535			9,975
Stock-based compensation				1,645												1,645
Issuance of 26,598 shares of restricted stock awards				(566	)								566			-
Other comprehensive loss										(4,477	)					(4,477	)
Balance at September 30, 2008	$	365	$	275,296		$	237,153		$	(8,052	)	$	(83,634	)	$	421,128

NBT Bancorp Inc. and Subsidiaries	Six Months Ended June 30,
Consolidated Statements of Cash Flows (unaudited)	2008			2007
(In thousands, except per share data)
Operating activities
Net income	$	28,373		$	26,196
Adjustments to reconcile net income to net cash provided by operating activities
Provision for loan and lease losses		12,281			11,866
Depreciation and amortization of premises and equipment		2,583			2,688
Net amortization on securities		210			46
Amortization of intangible assets		769			819
Stock based compensation		1,158			1,444
Bank owned life insurance income		(932	)		(884	)
Proceeds from sales of loans held for sale		9,166			13,164
Originations and purchases of loans held for sale		(10,411	)		(14,024	)
Net gains on sales of loans held for sale		(31	)		(76	)
Net security gains		(33	)		(16	)
Net gain on sales of other real estate owned		(80	)		(131	)
Net decrease (increase) in other assets		78			(1,897	)
Net increase in other liabilities		2,932			7,696
Net cash provided by operating activities		46,063			46,891
Investing activities
Securities available for sale:
Proceeds from maturities, calls, and principal paydowns		259,177			101,382
Proceeds from sales		1,140			10,553
Purchases		(239,110	)		(131,816	)
Securities held to maturity:
Proceeds from maturities, calls, and principal paydowns		39,772			27,185
Purchases		(39,373	)		(38,487	)
Net increase in loans		(158,527	)		(25,060	)
Net (increase) decrease in Federal Reserve and FHLB stock		(3,221	)		5,751
Purchases of premises and equipment		(3,412	)		(992	)
Proceeds from sales of other real estate owned		290			495
Net cash used in investing activities		(143,264	)		(50,989	)
Financing activities
Net increase in deposits		67,020			162,928
Net decrease in short-term borrowings		(162,843	)		(55,021	)
Proceeds from issuance of long-term debt		325,015			75,100
Repayments of long-term debt		(130,182	)		(140,677	)
Excess tax benefit from exercise of stock options		121			359
Proceeds from the issuance of shares to employee benefit plans and other stock plans		1,328			2,254
Purchase of treasury stock		(5,939	)		(25,037	)
Cash dividends and payment for fractional shares		(12,848	)		(13,291	)
Net cash provided by financing activities		81,672			6,615
Net (decrease) increase in cash and cash equivalents		(15,529	)		2,517
Cash and cash equivalents at beginning of period		162,946			138,793
Cash and cash equivalents at end of period	$	147,417		$	141,310

Supplemental disclosure of cash flow information
Cash paid during the period for:
Interest	$	60,084	$	69,241
Income taxes paid		6,915		5,752
Noncash investing activities:
Loans transferred to OREO	$	805	$	955

	Pension Benefits						Other Benefits
	Three months ended June 30,						Three months ended June 30,
Components of net periodic (benefit) cost:	2008			2007			2008			2007
Service Cost	$	572		$	527		$	6		$	6
Interest Cost		806			740			60			53
Expected return on plan assets		(1,503	)		(1,403	)		-			-
Net amortization		97			163			(7	)		(14	)
Total	$	(28	)	$	27		$	59		$	45

Description	Issuance Date	Trust Preferred Securities Outstanding		Interest Rate	Trust Preferred Debt Owed To Trust		Final Maturity date
CNBF Capital Trust I	August 1999		18,000	3-month LIBOR plus 2.75%	$	18,720	August 2029

NBT Statutory Trust I	November 2005		5,000	6.30% Fixed *		5,155	December 2035

NBT Statutory Trust II	February 2006		50,000	6.195% Fixed *		51,547	March 2036

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance as of June 30, 2008
Assets:
Securities Available for Sale	$	9,060	$	1,095,431	$	-	$	1,104,491
Total	$	9,060	$	1,095,431	$	-	$	1,104,491

Table 1 - Performance Measures

	First			Second			Six
2008	Quarter			Quarter			Months
Return on average assets (ROAA)		1.07	%		1.12	%		1.10	%
Return on average equity (ROAE)		13.68	%		14.49	%		14.09	%
Net Interest Margin		3.84	%		3.94	%		3.89	%

2007
Return on average assets (ROAA)		1.13	%		0.95	%		1.04	%
Return on average equity (ROAE)		14.06	%		11.90	%		12.98	%
Net Interest Margin		3.63	%		3.63	%		3.63	%

Analysis of Changes in Taxable Equivalent Net Interest Income

Three months ended June 30,
	Increase (Decrease)
	2008 over 2007
(in thousands)	Volume			Rate			Total

Short-term interest bearing accounts	$	(17	)	$	(44	)	$	(61	)
Securities available for sale		(1,952	)		1,895			(57	)
Securities held to maturity		191			(273	)		(82	)
Investment in FRB and FHLB Banks		132			(51	)		81
Loans and leases		2,770			(6,214	)		(3,444	)
Total interest income		1,124			(4,687	)		(3,563	)

Money market deposit accounts		575			(3,269	)		(2,694	)
NOW deposit accounts		(2	)		29			27
Savings deposits		(63	)		(575	)		(638	)
Time deposits		(1,524	)		(3,409	)		(4,933	)
Short-term borrowings		88			(1,644	)		(1,556	)
Trust preferred debentures		-			(126	)		(126	)
Long-term debt		1,889			(257	)		1,632
Total interest expense		963			(9,251	)		(8,288	)

Change in FTE net interest income	$	161		$	4,564		$	4,725

	Increase (Decrease) 2008 over 2007
(in thousands)	Volume			Rate			Total

Short-term interest bearing accounts	$	(35	)	$	(47	)	$	(82	)
Securities available for sale		(260	)		(39	)		(299	)
Securities held to maturity		28			(218	)		(190	)
Investment in FRB and FHLB Banks		104			(30	)		74
Loans and leases		3,483			(6,517	)		(3,034	)
Total interest income		3,320			(6,851	)		(3,531	)

Money market deposit accounts		1,359			(3,386	)		(2,027	)
NOW deposit accounts		105			63			168
Savings deposits		(29	)		(534	)		(563	)
Time deposits		(1,813	)		(4,476	)		(6,289	)
Short-term borrowings		(1,464	)		(1,658	)		(3,122	)
Trust preferred debentures		-			(123	)		(123	)
Long-term debt		2,719			(179	)		2,540
Total interest expense		877			(10,293	)		(9,416	)

Change in FTE net interest income	$	2,443		$	3,442		$	5,885

	At June 30,
	2008			2007
Mortgage-backed securities:
With maturities 15 years or less		23	%		24	%
With maturities greater than 15 years		6	%		3	%
Collateral mortgage obligations (“CMO’s”)		28	%		20	%
Municipal securities		21	%		19	%
US agency notes		18	%		30	%
Other		4	%		4	%
Total		100	%		100	%

	At September 30,
	2008			2007
Mortgage-backed securities:
With maturities 15 years or less		22	%		22	%
With maturities greater than 15 years		6	%		3	%
Collateral mortgage obligations		29	%		22	%
Municipal securities		20	%		19	%
US agency notes		19	%		30	%
Other		4	%		4	%
Total		100	%		100	%

(In thousands)	June 30, 2008		December 31, 2007		June 30, 2007
Residential real estate mortgages	$	730,286	$	719,182	$	726,256
Commercial		624,528		621,820		626,198
Commercial real estate mortgages		597,047		593,077		592,676
Real estate construction and development		89,662		81,350		78,859
Agricultural and agricultural real estate mortgages		111,278		116,190		120,476
Consumer		764,113		655,375		628,264
Home equity		596,701		582,731		572,779
Lease financing		89,280		86,126		86,792
Total loans and leases	$	3,602,895	$	3,455,851	$	3,432,300

Table 6

Table 4
	June 30,			December 31,
Capital Measurements	2008			2007			September 30, 2008			December 31, 2007
Tier 1 leverage ratio		7.23	%		7.14	%		7.04	%		7.14	%
Tier 1 capital ratio		9.67	%		9.85	%		9.51	%		9.79	%
Total risk-based capital ratio		10.92	%		11.10	%		10.76	%		11.05	%
Cash dividends as a percentage of net income		45.28	%		52.11	%		44.44	%		52.11	%
Per common share:
Book value	$	12.56		$	12.29		$	12.95		$	12.29
Tangible book value	$	9.05		$	8.78		$	8.71		$	8.78

							Cash Dividends
Table 5									Table 5
Quarterly Common Stock and Dividend Information									Quarterly Common Stock and Dividend Information
Quarter Endings	High		Low		Close		Declared			High		Low		Close		Cash Dividends Declared
2007
March 31	$	25.81	$	21.73	$	23.43	$	0.190		$	25.81	$	21.73	$	23.43	$	0.19
June 30		23.45		21.80		22.56		0.200			23.45		21.80		22.56		0.20
September 30		23.80		17.10		21.74		0.200			23.80		17.10		21.74		0.20
December 31		25.00		20.58		22.82		0.200			25.00		20.58		22.82		0.20
2008
March 31	$	23.65	$	17.95	$	22.20	$	0.200		$	23.65	$	17.95	$	22.20	$	0.20
June 30	$	25.00	$	20.33	$	20.61	$	0.200			25.00		20.33		20.61		0.20
September 30											36.47		19.05		29.92		0.20

Table 8
Interest Rate Sensitivity Analysis
Change in interest rates	Percent change in
(in bp points)	net interest income
+200	(3.39%)
-200	(0.27%)

	NBT BANCORP INC.



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