MID PENN BANCORP, INC.    FINANCIAL HIGHLIGHTS

AS OF AND FOR YEARS ENDED DECEMBER 31, 2003 AND 2002

(Dollars in thousands, except per share data.)	2003			2002		Percent Change
Total Assets	$	373,466		363,284		+2.80	%
Total Deposits		288,338		274,703		+4.96	%
Net Loans		229,086		218,302		+4.94	%
Total Investments and Interest Bearing Balances		124,011		124,346		-0.27	%
Stockholders’ Equity		37,361		35,204		+6.13	%
Net Income		4,615		4,495		+2.67	%
Earnings Per Share		1.45		1.41		+2.84	%
Cash Dividend Per Share		.79		.76		+3.95	%
Book Value Per Share		11.72		11.04		+6.16	%
Return on Average Stockholders’ Equity		12.69	%	13.60	%	-6.69	%
Return on Average Assets		1.25	%	1.32	%	-5.30	%
Net Interest Margin		3.63	%	3.91	%	-7.16	%
Nonperforming Loans to Total Loans		1.18	%	1.23	%	-4.07	%

Mid Penn Bancorp, Inc.

Stockholders’ Information

	2003			2002
	High		Low	High	Low	Quarter
Market Value Per Share	$	22.00	21.00	19.00	18.01	1st
		23.50	21.25	18.55	17.75	2nd
		24.25	21.10	19.00	17.75	3rd
		24.35	22.00	23.70	18.50	4th

Market Value Information: The market share information was provided by the American Stock Exchange, New York, NY. Mid Penn Bancorp, Inc. common stock trades on the American Stock Exchange under the symbol: MBP. Prices previous to the 5% stock dividend are unadjusted.

Transfer Agent: Wells Fargo Shareholder Services, P.O. Box 64854, St. Paul, MN 55164-0854. Phone: 1-800-468-9716.

Number of Stockholders: At December 31, 2003, there were 1,023 stockholders.

Dividends: A dividend of $.20 per share was paid during each quarter of 2003 and 2002. Mid Penn Bancorp, Inc. plans to continue a quarterly dividend payable in February, May, August and November.

Dividend Reinvestment and Stock Purchases: Stockholders of Mid Penn Bancorp, Inc. may acquire additional shares of common stock by reinvesting their cash dividends under the Dividend Reinvestment Plan without paying a brokerage fee. Voluntary cash contributions may also be made under the Plan. For additional information about the Plan, contact the Transfer Agent.

Form 10-K: A Copy of Mid Penn Bancorp, Inc.’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission, will be provided to stockholders without charge upon written request to: Secretary, Mid Penn Bancorp, Inc., 349 Union Street, Millersburg, PA 17061.

Annual Meeting: The Annual Meeting of the Stockholders of Mid Penn Bancorp, Inc. will be held at 10:00 a.m. on Tuesday, April 27, 2004, at 349 Union Street, Millersburg, Pennsylvania.

Accounting, Auditing and Internal Control Complaints: Information on how to report a complaint regarding accounting, internal accounting controls or auditing matters is available at Mid Penn Bank’s website: www.midpennbank.com

2

MID PENN BANCORP, INC.    INDEPENDENT AUDITORS REPORT

[GRAPHIC APPEARS HERE]

[GRAPHIC APPEARS HERE]

The Board of Directors and Stockholders

Mid Penn Bancorp, Inc.

Millersburg, Pennsylvania:

We have audited the accompanying consolidated balance sheet of Mid Penn Bancorp, Inc. and subsidiaries (collectively, “Corporation”) as of December 31, 2003 and 2002, and the related consolidated statements of income, changes in stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2003. These financial statements are the responsibility of the Corporation’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Mid Penn Bancorp, Inc. and subsidiaries as of December 31, 2003 and 2002, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2003, in conformity with accounting principles generally accepted in the United States of America.

/s/ PARENTE RANDOLPH, PC

PARENTE RANDOLPH, PC

Williamsport, Pennsylvania

January 16, 2004

4

MID PENN BANCORP, INC.    CONSOLIDATED BALANCE SHEETS

DECEMBER 31, 2003 AND 2002

(Dollars in thousands, except share data)	2003			2002
ASSETS
Cash and due from banks	$	7,456		8,095
Interest-bearing balances with other financial institutions		69,918		65,487
Available-for-sale investment securities		54,093		58,859
Loans		233,627		223,203
Less:
Unearned income		(1,549	)	(1,850	)
Allowance for loan losses		(2,992	)	(3,051	)
Net loans		229,086		218,302
Bank premises and equipment, net		3,920		3,317
Foreclosed assets held for sale		1,117		781
Accrued interest receivable		1,763		2,007
Deferred income taxes		303		456
Cash surrender value of life insurance		4,953		4,743
Other assets		857		1,237
Total Assets	$	373,466		363,284
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Noninterest-bearing demand	$	30,762		28,011
Interest-bearing demand		36,917		33,645
Money market		45,457		40,515
Savings		27,754		26,705
Time		147,448		145,827
Total Deposits		288,338		274,703
Short-term borrowings		9,688		18,156
Accrued interest payable		1,045		1,187
Other liabilities		1,350		1,651
Long-term debt		35,684		32,383
Total Liabilities		336,105		328,080
Stockholders’ Equity:
Common stock, par value $1 per share; authorized 10,000,000 shares; 3,207,912 shares issued in 2003 and 3,056,501 shares in 2002		3,208		3,057
Additional paid-in capital		23,472		20,368
Retained earnings		9,805		10,944
Accumulated other comprehensive income		1,415		1,357
Treasury stock at cost (19,408 and 18,622 shares in 2003 and 2002, respectively)		(539	)	(522	)
Stockholders’ Equity, Net		37,361		35,204
Total Liabilities and Stockholders’ Equity	$	373,466		363,284

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

5

MID PENN BANCORP, INC.    CONSOLIDATED STATEMENT OF INCOME

FOR YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001

(Dollars in thousands, except share data)	2003		2002	2001
INTEREST INCOME
Interest and fees on loans	$	15,470	15,863	16,340
Interest on interest-bearing balances		2,099	2,703	3,092
Interest and dividends on investment securities:
U.S. Treasury and government agencies		559	659	1,349
State and political subdivision obligations, tax-exempt		1,783	2,001	1,806
Other securities		64	79	193
Interest on federal funds sold and securities purchased under agreement to resell		9	47	84
Total Interest Income		19,984	21,352	22,864
INTEREST EXPENSE
Interest on deposits		6,117	7,807	9,192
Interest on short-term borrowings		128	50	441
Interest on long-term debt		2,189	2,069	2,102
Total Interest Expense		8,434	9,926	11,735
Net Interest Income		11,550	11,426	11,129
PROVISION FOR LOAN LOSSES		290	425	500
Net Interest Income After Provision for Loan Losses		11,260	11,001	10,629
NONINTEREST INCOME
Trust department income		202	188	158
Service charges on deposits		1,227	1,053	921
Investment securities gains (losses), net		261	60	(14	)
Gain on sale of loans		45	51	16
Income on cash surrender value of life insurance		210	239	216
Other income		762	431	548
Total Noninterest Income		2,707	2,022	1,845
NONINTEREST EXPENSE
Salaries and employee benefits		4,496	3,978	4,012
Occupancy expense, net		423	384	392
Equipment expense		602	514	461
Pennsylvania bank shares tax expense		266	259	262
FDIC insurance premium		45	46	44
Marketing and advertising		100	115	127
Loss on mortgage loan sales		146	79	125
Other real estate expense		135	294	43
Other expenses		1,886	1,589	1,560
Total Noninterest Expense		8,099	7,258	7,026
INCOME BEFORE PROVISION FOR INCOME TAXES		5,868	5,765	5,448
Provision for income taxes		1,253	1,270	1,218
Net Income	$	4,615	4,495	4,230
Earnings Per Share	$	1.45	1.41	1.33
Weighted Average Number of Shares Outstanding		3,188,504	3,188,333	3,190,802

Earnings per share information has been restated to reflect the retroactive effect of a five percent stock dividend in the second quarter of 2003.

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

6

MID PENN BANCORP, INC.    CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY

FOR YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001

(Dollars in thousands, except share data)	Common Stock		Additional Paid-in Capital	Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Treasury Stock		Total
Balance, December 31, 2000	$	3,057	20,368	7,078		(344	)	(533	)	29,626
Comprehensive income:
Net income		0	0	4,230		0		0		4,230
Change in net unrealized gain (loss) on securities available for sale, net of reclassification adjustment and tax effects		0	0	0		288		0		288
Total comprehensive income										4,518
Cash dividends ($ .80 per share, historical)		0	0	(2,428	)	0		0		(2,428	)
Sale of treasury stock (8 shares)		0	0	0		0		0		0
Balance, December 31, 2001		3,057	20,368	8,880		(56	)	(533	)	31,716
Comprehensive income:
Net income		0	0	4,495		0		0		4,495
Change in net unrealized gain (loss) on securities available for sale, net of reclassification adjustment and tax effects		0	0	0		1,413		0		1,413
Total comprehensive income										5,908
Cash dividends ($ .80 per share, historical)		0	0	(2,431	)	0		0		(2,431	)
Sale of treasury stock (443 shares)		0	0	0		0		11		11
Balance, December 31, 2002		3,057	20,368	10,944		1,357		(522	)	35,204
Comprehensive income:
Net income		0	0	4,615		0		0		4,615
Change in net unrealized gain (loss) on securities available for sale, net of reclassification adjustment and tax effects		0	0	0		58		0		58
Total comprehensive income										4,673
Cash dividends ($ .80 per share, historical)		0	0	(2,499	)	0		0		(2,499	)
5% stock dividend (additional 151,411 shares)		151	3,104	(3,255	)	0		0		0
Purchase of treasury stock (786 shares)		0	0	0		0		(17	)	(17	)
Balance, December 31, 2003	$	3,208	23,472	9,805		1,415		(539	)	37,361

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

7

MID PENN BANCORP, INC.    CONSOLIDATED STATEMENT OF CASH FLOWS

FOR YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001

(Dollars in thousands)	2003			2002		2001
Operating Activities:
Net income	$	4,615		4,495		4,230
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses		290		425		500
Depreciation		426		340		336
Increase in cash surrender value of life insurance		(210	)	(239	)	(216	)
Investment securities (gains) losses, net		(261	)	(60	)	14
(Gain) loss on sale of foreclosed assets		(20	)	54		(16	)
Gain on sale of loans		(45	)	(51	)	(16	)
Deferred income taxes		123		(147	)	(116	)
Change in accrued interest receivable		244		84		411
Change in other assets		380		(712	)	(86	)
Change in accrued interest payable		(142	)	(105	)	(254	)
Change in other liabilities		(301	)	307		319
Net Cash Provided By Operating Activities		5,099		4,391		5,106
Investing Activities:
Net increase in interest-bearing balances		(4,431	)	(12,445	)	(10,666	)
Proceeds from the maturity of investment securities		15,635		8,163		23,455
Proceeds from the sale of investment securities		5,793		3,176		11,284
Purchases of investment securities		(16,313	)	(12,657	)	(15,780	)
Proceeds from sale of loans		1,710		983		1,128
Net increase in loans		(13,530	)	(19,969	)	(21,884	)
Purchases of bank premises and equipment		(1,029	)	(262	)	(150	)
Proceeds from the sale of foreclosed assets		475		1,311		81
Capitalized additions - foreclosed assets		0		(163	)	0
Net Cash Used In Investing Activities		(11,690	)	(31,863	)	(12,532	)
Financing Activities:
Net increase in deposits		13,635		20,598		22,697
Net (decrease) increase in short-term borrowings		(8,468	)	8,546		(13,128	)
Cash dividends paid		(2,499	)	(2,431	)	(2,428	)
Long-term debt repayment		(5,199	)	(185	)	(1,673	)
(Purchase) sale of treasury stock		(17	)	11		0
Long-term borrowings		8,500		0		5,000
Net Cash Provided By Financing Activities		5,952		26,539		10,468
Net (decrease) increase in cash and due from banks		(639	)	(933	)	3,042
Cash and due from banks at January 1		8,095		9,028		5,986
Cash and due from banks at December 31	$	7,456		8,095		9,028
Supplemental Disclosures of Cash Flow Information:
Interest paid	$	8,576		10,031		11,989
Income taxes paid	$	1,410		1,427		1,250
Supplemental Noncash Disclosures:
Loan charge-offs	$	349		302		489
Transfers to foreclosed assets held for sale	$	791		290		1,688

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

8

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 2003

(1) Basis of Presentation

The accompanying consolidated financial statements include the accounts of Mid Penn Bancorp, Inc. and its wholly-owned subsidiaries Mid Penn Bank (“Bank”), Mid Penn Investment Corporation and Mid Penn Insurance Services, LLC, (collectively, “MPB”). All significant intercompany balances and transactions have been eliminated in consolidation.

(2) Nature of Business

The Bank engages in a full-service commercial banking and trust business, making available to the community a wide range of financial services, including, but not limited to, installment loans, mortgage and home equity loans, secured and unsecured commercial and consumer loans, lines of credit, construction financing, farm loans, community development loans, loans to non-profit entities and local government loans and various types of time and demand deposits, including but not limited to, checking accounts, savings accounts, clubs, money market deposit accounts, certificates of deposit and IRAs. In addition, the Bank provides a full range of trust services through its Trust Department. Deposits are insured by the Federal Deposit Insurance Corporation (FDIC) to the extent provided by law.

The financial services are provided to individuals, partnerships, non-profit organizations and corporations through its eleven offices located in the northern portion of Dauphin County, Swatara Township in the lower portion of Dauphin County, the southern portion of Northumberland County, the western portion of Schuylkill County and Hampden Township in Cumberland County.

Mid Penn Investment Corporation is engaged in investing activities.

Mid Penn Insurance Services, LLC provides a range of personal and investment insurance products.

(3) Summary of Significant Accounting Policies

The accounting and reporting policies of MPB conform with accounting principles generally accepted in the United States of America and to general practice within the financial industry. The following is a description of the more significant accounting policies.

(a) Use of Estimates

The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

A material estimate that is particularly susceptible to significant change relates to the determination of the allowance for loan losses.

While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in local economic conditions. In addition, regulatory agencies, as an integral part of their examination process, periodically review the Bank’s allowance for loan losses. Such agencies may require the Bank to recognize changes to the allowance based on their judgments about information available to them at the time of their examination. Because of these factors, it is reasonably possible that the allowance for loan losses may change materially in the near term.

(b) Investment Securities

Investments are accounted for as follows:

Available-for-Sale Securities - includes debt and restricted equity securities. Debt securities are reported at fair value, with unrealized holding gains and losses excluded from earnings and reported, net of deferred income taxes, as a component of accumulated other comprehensive income (loss) within stockholders’ equity. Realized gains and losses on sales of investment securities are computed on the basis of specific identification of the cost of each security. Restricted equity securities are carried at cost and evaluated for impairment.

(c) Loans

Interest on loans is recognized on a method which approximates a level yield basis over the life of the loans. The accrual of interest on loans, including impaired loans, is discontinued when principal or interest has consistently been in default for a period of 90 days or more, or because of a deterioration in the financial condition of the borrower,

9

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

payment in full of principal or interest is not expected. Interest income is subsequently recognized only to the extent cash payments are received. The placement of a loan on the nonaccrual basis for revenue recognition does not necessarily imply a potential charge-off of loan principal. Loan origination fees and certain direct origination costs are capitalized and recognized as an adjustment of the yield of the related loan.

(d) Allowance for Loan Losses

The Bank’s methodology for determining the allowance for loan losses establishes both a specific and a general component. The specific portion of the allowance represents the results of analysis of individual “watch list” loans (commercial, residential and consumer loans). The individual commercial loans are risk rated with specific attention to estimated loss exposure. Historical loan loss rates are applied to “problem” consumer credits, adjusted to reflect current conditions.

Specific regular reviews of credits exceeding $500,000 are performed to monitor the major portfolio risk. The Bank analyzes all commercial loans in excess of $10,000 that are rated as watch list credits. Potential credit problems are monitored to determine whether specific loans are impaired, with impairment normally measured by reference to borrowers’ collateral values and estimated cash flows.

The general portion of the allowance for loan losses represents the results of measuring potential losses inherent in the portfolio that are not identified in the specific allowance analysis. This general portion is determined using historical loan loss experience adjusted by assessing changes in the Bank’s underwriting criteria, growth and/or changes in the mix of loans originated, industry concentrations and evaluations, lending management changes, comparisons of certain factors to peer group banks and changes in economic conditions.

Management believes the allowance for loan losses is adequate. Identification of specific losses is an ongoing process using available information. Specifically, quarterly management meetings to review “problem” loans are utilized to determine a plan for collection and, if necessary, a recommendation to the Board for loss. Future additions to the allowance for loan losses through a provision for loan losses will be made based on identified changes in the above factors coupled with loss experience.

Various regulatory agencies, as an integral part of their examination process, periodically review the Bank’s allowance for loan losses. These agencies may require the Bank to recognize changes to the allowance based on their judgment about information available to them at the time of their examinations. In addition, the Bank’s auditors also review the Bank’s methodology utilized in determining the adequacy of the allowance for loan losses.

(e) Bank Premises and Equipment

Bank premises and equipment are stated at cost less accumulated depreciation. Depreciation is provided on the straight-line basis. Maintenance and repairs are charged to expense when incurred. Gains and losses on dispositions are reflected in current operations.

(f) Foreclosed Assets Held for Sale

Foreclosed assets held for sale consist of real estate acquired through, or in lieu of, foreclosure in settlement of debt and are recorded at fair value at the date of transfer. Any valuation adjustments required at the date of transfer are charged to the allowance for loan losses. Subsequent to acquisition, foreclosed assets are carried at the lower of cost or fair value less costs of disposal, based upon periodic evaluations that consider changes in market conditions and development and disposition costs. Operating results from assets acquired in satisfaction of debt, including rental income less operating costs and gains or losses on the sale of or the periodic evaluation of foreclosed assets, are recorded in noninterest expense.

(g) Income Taxes

Certain items of income and expense are recognized in different accounting periods for financial reporting purposes than for income tax purposes. Deferred income tax assets and liabilities are provided in recognition of these timing differences at currently enacted income tax rates. As changes in tax laws or rates are enacted, deferred income tax assets and liabilities are adjusted through the provision for income taxes.

(h) Marketing and Advertising Costs

Marketing and advertising costs are expensed as incurred and were $100,000 in 2003, $115,000 in 2002 and $127,000 in 2001.

10

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

(i) Pensions and Other Postretirement Benefit Plans

Effective December 31, 2003, MPB adopted Statement of Financial Accounting Standards No. 132 (revised 2003), “Employers’ Disclosures about Pensions and Other Postretirement Benefits” (“Revised SFAS No. 132”). Revised SFAS No. 132 requires additional disclosures about defined benefit pension plans and other postretirement defined benefit plans. It does not change the measurement of recognition of those plans. Applicable prior year disclosures have been restated to conform to Revised SFAS No. 132 requirements.

(j) Other Benefit Plan

A funded contributory profit-sharing plan is maintained for substantially all employees. The cost of the Bank’s profit-sharing plan is charged to current operating expenses and is funded annually.

(k) Trust Assets and Income

Assets held by the Bank in a fiduciary or agency capacity for customers of the Trust Department are not included in the consolidated financial statements since such items are not assets of the Bank. Trust income is recognized on the cash basis which is not materially different than if it were reported on the accrual basis.

(l) Earnings Per Share

Earnings per share is computed by dividing net income by the weighted average number of common shares outstanding during each of the years presented giving retroactive effect to stock dividends and stock splits. MPB’s basic and diluted earnings per share are the same since there are no potentially dilutive securities outstanding.

(m) Statement of Cash Flows

For purposes of cash flows, MPB considers cash and due from banks to be cash equivalents.

(n) Reclassifications

Certain prior year amounts have been reclassified to conform to the current year’s classifications.

(4) Comprehensive Income

The components of other comprehensive income (loss) and related tax effects are as follows:

	Years Ended December 31,
(Dollars in thousands)	2003			2002		2001
Unrealized holding gains on available-for-sale securities	$	349		2,193		422
Less reclassification adjustment for (gains) losses realized in income		(261	)	(60	)	14
Net unrealized gains		88		2,133		436
Income tax expense		(30	)	(720	)	(148	)
Net	$	58		1,413		288

(5) Restrictions on Cash and Due from Bank Accounts

The Bank is required to maintain reserve balances with the Federal Reserve Bank of Philadelphia. The amounts of those required reserve balances were $549,000 at December 31, 2003 and $500,000 at December 31, 2002.

(6) Investment Securities

At December 31, 2003 and 2002, amortized cost, fair value, and unrealized gains and losses on investment securities are as follows:

(Dollars in Thousands)	Amortized Cost		Unrealized Gains	Unrealized Losses	Fair Value
December 31, 2003
Available-for-sale securities:
U.S. Treasury and U.S. government agencies	$	10,564	191	49	10,706
Mortgage-backed U.S. government agencies		4,808	64	31	4,841
State and political subdivision obligations		34,447	1,972	3	36,416
Restricted equity securities		2,130	0	0	2,130
		$51,949	2,227	83	54,093

11

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

(Dollars in Thousands)	Amortized Cost		Unrealized Gains	Unrealized Losses	Fair Value
December 31, 2002
Available-for-sale securities:
U.S. Treasury and U.S. government agencies	$	9,538	291	0	9,829
Mortgage-backed U.S. government agencies		5,512	134	9	5,637
State and political subdivision obligations		39,388	1,647	14	41,021
Restricted equity securities		2,372	0	0	2,372
	$	56,810	2,072	23	58,859

Estimated fair values of debt securities are based on quoted market prices, where applicable. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments, adjusted for differences between the quoted instruments and the instruments being valued.

Restricted equity securities consist of stock in the Federal Home Loan Bank of Pittsburgh and Atlantic Central Bankers Bank and do not have a readily determinable fair value for purposes of SFAS No. 115, because their ownership is restricted and they lack a market.

Investment securities having a fair value of $26,803,000 at December 31, 2003 and $26,909,000 at December 31, 2002, were pledged to secure public deposits and other borrowings.

Gross gains (losses) from sales of investment securities, as determined on the basis of specific identification of the adjusted cost of each security sold, amounted to $261,000 in 2003, $60,000 in 2002 and ($14,000) in 2001. The proceeds from sales of investment securities were $5,793,000 in 2003, $3,176,000 in 2002 and $11,284,000 in 2001.

Management reviewed the investment securities that resulted in unrealized losses of $83,000 at December 31, 2003 and $23,000 at December 31, 2002 and determined that the securities were not other-than-temporarily impaired.

The following is a schedule of the maturity distribution of investment securities at amortized cost and fair value at December 31, 2003 and 2002:

	December 31, 2003			December 31, 2002
(Dollars in thousands)	Amortized Cost		Fair Value	Amortized Cost	Fair Value
Due in 1 year or less	$	814	844	3,264	3,280
Due after 1 year but within 5 years		10,646	10,900	9,802	10,269
Due after 5 years but within 10 years		11,165	11,782	9,978	10,453
Due after 10 years		22,386	23,596	25,882	26,848
		45,011	47,122	48,926	50,850
Mortgage-backed securities		4,808	4,841	5,512	5,637
Restricted equity securities		2,130	2,130	2,372	2,372
	$	51,949	54,093	56,810	58,859

(7) Loans

A summary of loans at December 31, 2003 and 2002 is as follows:

(Dollars in thousands)	2003		2002
Commercial real estate, construction and land development	$	154,296	146,325
Commercial, industrial and agricultural		25,567	22,398
Real estate - residential		43,384	41,502
Consumer		10,380	12,978
	$	233,627	223,203

Net unamortized loan fees and costs of $167,000 in 2003 and $114,152 in 2002 were deducted from loans.

12

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

Loans to Bank executive officers, directors, and corporations in which such executive officers and directors have beneficial interests as stockholders, executive officers, or directors aggregated approximately $3,275,000 at December 31, 2003 and $1,935,000 at December 31, 2002. New loans extended were $2,328,000 in 2003 and $177,000 in 2002. Net payments on these loans equalled $988,000 during 2003. Net draws on these loans exceeded repayments by $178,000 in 2002. These loans were made on substantially the same basis, including interest rates and collateral as those prevailing for comparable transactions with other borrowers at the same time.

(8) Allowance for Loan Losses

Changes in the allowance for loan losses for the years 2003, 2002, and 2001 are summarized as follows:

(Dollars in thousands)	2003			2002		2001
Balance, January 1	$	3,051		2,856		2,815
Provision for loan losses		290		425		500
Loans charged off		(409	)	(302	)	(489	)
Recoveries on loans charged off		60		72		30
Balance, December 31	$	2,992		3,051		2,856

The recorded investment in loans that are considered impaired amounted to $439,000 and $1,077,000 (all in nonaccrual) on December 31, 2003 and December 31, 2002, respectively. By definition, impairment of a loan is considered when, based on current information and events, it is probable that all amounts due will not be collected according to the contractual terms of the loan agreement. The allowance for loan losses related to loans classified as impaired amounted to approximately $40,000 at December 31, 2003 and $425,000 at December 31, 2002. All impaired loans at the end of 2003 and 2002 had related allowances. The average balances of these loans amounted to approximately $983,000, $1,361,000 and $1,293,000 for the years 2003, 2002 and 2001, respectively. The Bank recognizes interest income on impaired loans on a cash basis. The following is a summary of cash receipts on these loans and how they were applied in 2003, 2002 and 2001.

(Dollars in thousands)	2003		2002	2001
Cash receipts applied to reduce principal balance	$	4	122	238
Cash receipts recognized as interest income		0	1	31
Total cash receipts	$	4	123	269

Loans which were past due 90 days or more for which interest continued to be accrued amounted to approximately $661,000 at December 31, 2003 and $350,000 at December 31, 2002. The Bank has no commitments to loan additional funds to borrowers with impaired or nonaccrual loans.

(9) Bank Premises and Equipment

At December 31, 2003 and 2002, bank premises and equipment are as follows:

(Dollars in thousands)	2003		2002
Land	$	838	838
Buildings		4,001	3,976
Furniture and fixtures		4,720	3,716
		9,559	8,530
Less accumulated depreciation		5,639	5,213
	$	3,920	3,317

Depreciation expense was $426,000 in 2003, $340,000 in 2002 and $336,000 in 2001.

(10) Deposits

At December 31, 2003 and 2002, time deposits in denominations of $100,000 or more amounted to $24,598,000 and $24,831,000, respectively. Interest expense on such certificates of deposit amounted to approximately $873,000, $1,112,000 and $1,454,000 for the years ended December 31, 2003, 2002 and 2001, respectively. Time deposits at December 31, 2003, mature as follows: (in thousands) 2004, $61,535; 2005, $29,705; 2006, $19,769; 2007, $21,612; 2008, $12,364; thereafter, $2,463. Deposits and other funds from related parties held by MPB at December 31, 2003 and 2002 amounted to approximately $4,727,000 and $5,807,000, respectively.

13

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

(11) Short-term Borrowings

Short-term borrowings as of December 31, 2003 and 2002 consisted of:

(Dollars in thousands)	2003		2002
Federal funds purchased	$	6,000	14,200
Repurchase agreements		3,246	2,550
Treasury, tax and loan note		254	1,058
Due to broker		188	348
	$	9,688	18,156

Federal funds purchased represent overnight funds. Securities sold under repurchase agreements generally mature between one day and one year. Treasury, tax and loan notes are open-ended interest bearing notes payable to the U.S. Treasury upon call. All tax deposits accepted by the Bank are placed in the Treasury note option account. The due to broker balance represents previous day balances transferred from deposit accounts under a sweep account agreement. The Bank also has unused lines of credit with several banks amounting to $1 million dollars at December 31, 2003.

(12) Long-term Debt

The Bank is a member of the Federal Home Loan Bank of Pittsburgh (FHLB) and through its membership, the Bank can access a number of credit products which are utilized to provide various forms of liquidity. As of December 31, 2003, the Bank had long-term debt in the amount of $35,684,000 outstanding to the FHLB consisting of a $5,000,000 three year fixed rate advance at 5.20% which will mature on March 12, 2004; a $87,000 ten year amortizing advance at 7.30% which will mature on April 5, 2004; a $5,000,000 seven year fixed rate advance at 6.21% convertible at FHLB’s option to a LIBOR adjustable rate after three years which will mature November 30, 2006; a $5,000,000 five year fixed rate advance at 3.08% which will mature May 7, 2008; a $5,000,000 ten year fixed rate advance at 6.42% convertible at FHLB’s option to a LIBOR adjustable rate after five years which matures December 3, 2009; a $1,000,000 ten year fixed rate advance with an interest rate of 7.06% maturing on December 9, 2009; a $1,000,000 ten year fixed rate advance with an interest rate of 7.24% which matures December 17, 2009; a $5,000,000 ten year fixed rate advance at 6.28% convertible at FHLB’s option to a LIBOR adjustable rate after two years which is due January 14, 2010; a $5,000,000 ten year fixed rate advance at 6.71% convertible at FHLB’s option to a LIBOR adjustable rate after three years which is due February 22, 2010; a $1,500,000 ten year fixed rate advance at 4.08% which matures July 3, 2013; a $2,000,000 ten year fixed rate advance at 4.75% which matures August 29, 2013; and a $97,000 amortizing loan at a rate of 6.71% which matures February 22, 2027. The aggregate amounts of maturities of long-term debt subsequent to December 31, 2003 are $5,087,000 (2004), $5,000,000 (2006), $5,000,000 (2008), $20,597,000 thereafter.

Most of the Bank’s investments and mortgage loans are pledged to secure FHLB borrowings.

(13) Pension and Other Postretirement Benefit Plans

MPB has an unfunded noncontributory defined benefit pension plan for directors. The plan provides defined benefits based on years of service.

MPB also has other postretirement benefit plans covering full-time employees. These health care and life insurance plans are noncontributory.

The significant aspects of each plan are as follows:

(a) Health Insurance

For full-time employees who retire after at least 20 years of service, MPB will pay premiums for major medical insurance (as provided to active employees) for a period ending on the earlier of the date the participant obtains other employment where major medical coverage is available or the date of the participant’s death; however, in all cases payment of medical premiums by MPB will not exceed five years. If the retiree becomes eligible for Medicare within the five year period beginning on his/her retirement date, the Bank may pay, at its discretion, premiums for 65 Special coverage or a similar supplemental coverage. After the five year period has expired, all MPB paid benefits cease; however, the retiree may continue coverage through the Bank at his/her own expense.

14

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

(b) Life Insurance

For full-time employees who retire after at least 20 years of service, MPB will provide term life insurance. The amount of coverage prior to age 65 will be three times the participant’s annual salary at retirement or $50,000, whichever is less. After age 65, the life insurance coverage amount will decrease by 10% per year, subject to a minimum amount of $2,000.

(c) Retirement Plan

MPB has an unfunded defined benefit retirement plan for directors with benefits based on years of service. The adoption of this plan generated unrecognized prior service cost of $274,000, which is being amortized based on the expected future years of service of active directors.

The following tables provide a reconciliation of the changes in the plans’ health and life insurance benefit obligations and fair value of plan assets for the years ended December 31, 2003 and 2002 and a statement of the funded status at December 31, 2003 and 2002:

(Dollars in thousands)	2003			2002
Change in benefit obligations:
Benefit obligations, January 1	$	450		377
Service cost		30		24
Interest cost		30		28
Actuarial loss (gain)		10		45
Benefit payments		(19	)	(24	)
Benefit obligations, December 31	$	501		450
Change in fair value of plan assets:
Fair value of plan assets, January 1	$	0		0
Employer contributions		19		24
Benefit payments		(19	)	(24	)
Fair value of plan assets, December 31	$	0		0
	December 31,
(Dollars in thousands)	2003			2002
Funded status:
Excess of the benefit obligation over the value of plan assets	$	(501	)	(450	)
Unrecognized transition obligation		133		147
Unrecognized gain		(88	)	(101	)
Net amount recognized	$	(456	)	(404	)

Amount recognized in the consolidated balance sheet at December 31, 2003 and 2002 is as follows:

(Dollars in thousands)	2003			2002
Accrued benefit liability	$	(456	)	(404	)

The accumulated benefit obligation for health and life insurance plans was $501 and $450 at December 31, 2003 and 2002, respectively.

15

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

The components of net periodic postretirement benefit cost for 2003, 2002 and 2001 are as follows:

(Dollars in thousands)	2003			2002		2001
Service cost	$	30		24		20
Interest cost		30		28		24
Amortization of transition obligation		15		15		15
Amortization of net gain		(3	)	(4	)	(7	)
Net periodic postretirement benefit cost	$	72		63		52

Assumptions used in the measurement of MPB’s benefit obligations at December 31, 2003 and 2002 are as follows:

	2003		2002
Weighted-average assumptions:
Discount rate	6.00	%	6.75	%
Rate of compensation increase	5.00	%	5.00	%

Assumptions used in the measurement of MPB’s net periodic benefit cost for the years ended December 31, 2003, 2002 and 2001 are as follows:

	2003		2002		2001
Weighted-average assumptions:
Discount rate	6.75	%	7.00	%	7.00	%
Rate of compensation increase	5.00	%	5.00	%	5.00	%

Assumed health care cost trend rates at December 31, 2003, 2002 and 2001 are as follows:

	2003		2002		2001
Health care cost trend rate assumed for next year	5.50	%	6.00	%	6.00	%
Rate to which the cost trend rate is assumed to decline (the ultimate trend rate)	5.50	%	6.00	%	6.00	%
Year that the rate reaches the ultimate trend rate	2004		2003		2002

Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one-percentage-point change in assumed health care cost trend rates would have the following effects:

	One-Percentage Point
(Dollars in thousands)	Increase		Decrease
Effect on total of service and interest cost	$	9	7
Effect on postretirement benefit obligation	$	60	50

MPB expects to contribute $19,706 to its postretirement benefit plan in 2004.

16

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

The following tables provide a reconciliation of the changes in the directors’ defined benefit plan’s benefit obligations and fair value of plan assets for the years ended December 31, 2003 and 2002 and a statement of the funded status at December 31, 2003 and 2002:

	December 31,
(Dollars in thousands)	2003			2002
Change in benefit obligations:
Benefit obligations, January 1	$	563		502
Service cost		20		23
Interest cost		37		35
Actuarial (gain) loss		(10	)	(1	)
Change in assumptions		46		13
Benefit payments		(9	)	(9	)
Benefit obligations, December 31	$	647		563
Change in fair value of plan assets:
Fair value of plan assets, January 1	$	0		0
Employer contributions		9		9
Benefit payments		(9	)	(9	)
Fair value of plan assets, December 31	$	0		0
Funded status:
Excess of the benefit obligation over the value of plan assets	$	(647	)	(563	)
Unrecognized prior-service cost		52		79
Unrecognized loss (gain)		35		1
Net amount recognized	$	(560	)	(483	)

Amounts recognized in the consolidated balance sheet at December 31, 2003 and 2002 are as follows:

(Dollars in thousands)	2003			2002
Accrued benefit liability	$	(573	)	(489	)
Intangible asset		13		6
Net amount recognized	$	(560	)	(483	)

The accumulated benefit obligation for the retirement plan was $573,000 and $489,000 at December 31, 2003 and 2002, respectively.

Other plan information at December 31, 2003 and 2002 is as follows:

(Dollars in thousands)	2003		2002
Projected benefit obligation	$	647	563
Accumulated benefit obligation		573	429
Fair value of plan assets		0	0

The components of net periodic pension cost for 2003, 2002 and 2001 are as follows:

(Dollars in thousands)	2003		2002	2001
Service cost	$	20	23	21
Interest cost		37	35	32
Amortization of prior-service cost		26	26	26
Net periodic pension cost	$	83	84	79

Assumptions used in the measurement of MPB’s benefit obligations at December 31, 2003 and 2002 are as follows:

	2003		2002
Weighted-average assumptions:
Discount rate	6.00	%	6.75	%
Change in consumer price index	4.00	%	4.00	%

17

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

Assumptions used in the measurement of MPB’s net periodic benefit cost for the years ended December 31, 2003, 2002 and 2001 are as follows:

	2003		2002		2001
Weighted-average assumptions:
Discount rate	6.75	%	7.00	%	7.00	%
Rate of compensation increase	4.00	%	4.00	%	5.00	%

MPB expects to contribute $11,187 to its pension plan in 2004.

The Bank is the owner and beneficiary of insurance policies on the lives of certain officers and directors which informally fund the retirement plan obligation. The aggregate cash surrender value of these policies was approximately $1,605,000 and $1,670,000 at December 31, 2003 and 2002, respectively.

(14) Other Benefit Plans

(a) Profit-Sharing

The Bank has a funded contributory profit-sharing plan covering substantially all employees. The Bank’s contribution to the plan was $401,000 for 2003, $353,000 for 2002 and $362,000 for 2001.

(b) Deferred Compensation Plans

The Bank has an executive deferred compensation plan which allows an executive officer to defer bonus compensation for a specified period in order to provide future retirement income. At December 31, 2003 and 2002, the Bank has accrued a liability of approximately $82,000 and $56,000, respectively, for this plan.

The Bank also has a directors’ deferred compensation plan which allows directors to defer receipt of monthly fees for a specified period in order to provide future retirement income. At December 31, 2003 and 2002, the Bank has accrued a liability of approximately $154,000 and $117,000, respectively, for this plan.

The Bank is the owner and beneficiary of insurance policies on the lives of the participating executive officer and directors which informally fund the benefit obligations. The aggregate cash surrender value of these policies was approximately $1,564,000 and $1,362,000 at December 31, 2003 and 2002, respectively.

(c) Salary Continuation Agreement

The Bank maintains a Salary Continuation Agreement (Agreement) for an executive officer. The Agreement provides the executive officer with a fixed annual benefit. The benefit is payable beginning at age 65 for a period of 15 years. If the executive officer terminates employment before the normal retirement date for reasons other than death, the annual benefit payable will be based on the vesting schedule as defined in the Agreement. Upon death or a change in control of the Bank, the executive officer or his beneficiary is entitled to the full fixed annual benefit. At December 31, 2003 and 2002, the Bank has accrued a liability of approximately $129,000 and $100,000, respectively, for the Agreement. The expense related to the Agreement was $30,000 for 2003, $28,000 for 2002 and $26,000 for 2001.

The Bank is the owner and beneficiary of an insurance policy on the life of the participating executive officer which informally funds the benefit obligation. The aggregate cash surrender value of this policy was approximately $836,000 and $802,000 at December 31, 2003 and 2002, respectively.

(d) Employee Stock Ownership Plan

The Bank has an Employee Stock Ownership Plan (ESOP) covering substantially all employees. Contributions to the ESOP are made at the discretion of the Board of Directors. Total expense related to the Bank’s contribution to the ESOP for 2003, 2002 and 2001 was $134,000, $118,000 and $121,000, respectively. The ESOP held 27,941 and 21,496 shares of MPB stock as of December 31, 2003 and December 31, 2002, respectively, all of which were allocated to plan participants. Shares held by the ESOP are considered outstanding for purposes of calculating earnings per share. Dividends paid on shares held by the ESOP are charged to retained earnings.

(e) Other

At December 31, 2003 and 2002, the Bank had Split Dollar Life Insurance arrangements with two executives for which the aggregate collateral assignment and cash surrender values are approximately $948,000 and $909,000, respectively.

18

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

(15) Federal Income Taxes

The following temporary differences gave rise to the deferred tax asset at December 31, 2003 and 2002:

(Dollars in thousands)	2003		2002
Deferred tax assets:
Allowance for loan losses	$	863	883
Benefit plans		460	390
Nonaccrual interest		37	75
Other items		—	63
Total	$	1,360	1,411

(Dollars in thousands)	2003			2002
Deferred tax liabilities:
Depreciation	$	(170	)	(93	)
Loan fees		(134	)	(132	)
Bond accretion		(24	)	(31	)
Unrealized gain on securities		(729	)	(699	)
Total	$	(1,057	)	(955	)
Deferred tax asset, net	$	303		456

The provision for income taxes consists of the following:

(Dollars in thousands)	2003		2002		2001
Current provision	$	1,130	1,417		1,334
Deferred provision		123	(147	)	(116	)
Provision for income taxes	$	1,253	1,270		1,218

A reconciliation of income tax at the statutory rate to MPB’s effective rate is as follows:

(Dollars in thousands)	2003			2002		2001
Provision at the expected statutory rate	$	1,995		1,960		1,852
Effect of tax-exempt income		(752	)	(824	)	(753	)
Nondeductible interest		53		73		83
Other items		(43	)	61		36
Provision for income taxes	$	1,253		1,270		1,218

(16) Regulatory Matters

The Bank is subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. The regulations require the Bank to meet specific capital adequacy guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital classification is also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of Tier I capital (as defined in the regulations) to total average assets (as defined), and minimum ratios of Tier I and total capital (as defined) to risk-weighted assets (as defined). To be considered adequately capitalized (as defined) under the regulatory framework for prompt corrective action, the Bank must maintain minimum Tier I leverage, Tier I risk-based and total risk-based ratios as set forth in the table. The Bank’s actual capital amounts and ratios are also presented in the table.

19

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

	Capital Adequacy							To be Well Capitalized Under Prompt Corrective Action Provisions:
	Actual				Required
(Dollars in thousands)	Amount		Ratio		Amount	Ratio		Amount	Ratio
As of December 31, 2003:
Tier I Capital (to Average Assets)	$	27,331	7.5	%	14,565	4.0	%	18,206	5.0	%
Tier I Capital (to Risk Weighted Assets)		27,331	10.6	%	10,301	4.0	%	15,452	6.0	%
Total Capital (to Risk Weighted Assets)		30,323	11.8	%	20,602	8.0	%	25,753	10.0	%
As of December 31, 2002:
Tier I Capital (to Average Assets)	$	25,235	7.4	%	13,712	4.0	%	17,140	5.0	%
Tier I Capital (to Risk Weighted Assets)		25,235	10.4	%	9,754	4.0	%	14,630	6.0	%
Total Capital (to Risk Weighted Assets)		28,283	11.6	%	19,507	8.0	%	24,384	10.0	%

As of December 31, 2003, the Bank’s capital ratios are well in excess of the minimum and well-capitalized guide lines and MPB’s capital ratios are in excess of the Bank’s capital ratios.

(17) Concentration of Risk and Off-Balance Sheet Risk

The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and financial standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.

The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral held varies but may include accounts receivable, inventory, property, plant, and equipment, and income-producing commercial properties. The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and financial standby letters of credit written is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for direct, funded loans.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

Financial standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The term of these financial standby letters of credit is generally one year or less.

As of December 31, 2003, commitments to extend credit amounted to $48,786,000 and financial standby letters of credit amounted to $5,804,000.

Significant concentration of credit risk may occur when obligations of the same parties engaged in similar activities occur and accumulate in significant amounts.

In analyzing the Bank’s exposure to significant concentration of credit risk, management set a parameter of 10% or more of the Bank’s total net loans outstanding as the threshold in determining whether the obligations of the same or affiliated parties would be classified as significant concentration of credit risk. Concentrations by industry, product line, type of collateral, etc., are also considered. U.S. Treasury securities, obligations of U.S. government agencies and corporations, and any assets collateralized by the same were excluded.

As of December 31, 2003, commercial real estate financing was the only similar activity that met the requirements to be classified as a significant concentration of credit risk. However, there is a geographical concentration in that most of the Bank’s business activity is with customers located in Central Pennsylvania, specifically within the Bank’s trading area made up of Dauphin County, lower Northumberland County, western Schuylkill County and Hampden Township in Cumberland County.

20

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

The Bank’s highest concentrations of credit are in the areas of commercial real estate office financings and mobile home park land. Outstanding credit to these sectors amounted to $23,867,000 or 10.4% and $16,960,000 or 7.4% of net loans outstanding as of December 31, 2003.

(18) Commitments and Contingencies

Litigation

MPB is subject to lawsuits and claims arising out of its business. In the opinion of management, after consultation with legal counsel, the ultimate disposition of these matters is not expected to have a material adverse effect on the consolidated financial condition of MPB.

Leases

MPB has signed a lease to rent office space in downtown Harrisburg at 17 North Second Street in an office building, currently under construction, to be known as Market Square Plaza. Subject to regulatory approval, the 2,500 square foot, first story office space will be used as a full service banking facility including both commercial and trust services. A Spring 2005 grand opening is anticipated.

(19) Parent Company Statements

The condensed balance sheet, statement of income and statement of cash flows for Mid Penn Bancorp, Inc., parent only, are presented below:

CONDENSED BALANCE SHEET

December 31, 2003 and 2002

(Dollars in thousands)	2003			2002
ASSETS
Cash	$	279		277
Investment in Subsidiaries		37,082		34,927
Total Assets	$	37,361		35,204
LIABILITIES AND STOCKHOLDERS’ EQUITY
Stockholders’ Equity	$	37,900		35,726
Less Treasury Stock		(539	)	(522	)
Total Liabilities and Equity	$	37,361		35,204

CONDENSED STATEMENT OF INCOME

For Years Ended December 31, 2003, 2002 and 2001

(Dollars in thousands)	2003			2002		2001
Dividends from Subsidiaries	$	2,566		2,496		1,544
Other Income from Subsidiaries		24		27		25
Undistributed Earnings of Subsidiaries		2,097		2,051		2,733
Other Expenses		(72	)	(79	)	(72	)
Net Income	$	4,615		4,495		4,230

21

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

CONDENSED STATEMENT OF CASH FLOWS

For Years Ended December 31, 2003, 2002 and 2001

(Dollars in thousands)	2003			2002		2001
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income	$	4,615		4,495		4,230
Undistributed Earnings of Subsidiaries		(2,097	)	(2,051	)	(2,733	)
Net Cash Provided By Operating Activities		2,518		2,444		1,497
CASH FLOWS USED BY INVESTING ACTIVITIES
Funds used to capitalize Mid Penn Insurance		0		0		(15	)
CASH FLOWS FROM FINANCING ACTIVITIES
Dividends Paid		(2,499	)	(2,431	)	(2,428	)
(Purchase) Sale of Treasury Stock		(17	)	11		0
Net Cash Used By Financing Activities		(2,516	)	(2,420	)	(2,428	)
Net Increase (Decrease) in Cash		2		24		(946	)
Cash at Beginning of Period		277		253		1,199
Cash at End of Period	$	279		277		253

(20) Fair Value of Financial Instruments

SFAS No. 107, “Disclosures about Fair Value of Financial Instruments,” requires disclosures of fair value information about financial instruments, whether or not recognized in the consolidated balance sheet, for which it is practical to estimate that value. In cases where quoted market values are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets, and in many cases, could not be realized in immediate settlement of the instrument. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of MPB.

The following methodologies and assumptions were used to estimate the fair value of MPB’s financial instruments:

Cash and due from banks:

The carrying value of cash and due from banks is considered to be a reasonable estimate of fair value.

Interest-bearing balances with other financial institutions:

The estimate of fair value was determined by comparing the present value of quoted interest rates on like deposits with the weighted average yield and weighted average maturity of the balances.

Investment securities:

As indicated in Note 6, estimated fair values of investment securities are based on quoted market prices, where applicable. If quoted market prices are not available, fair values are based on quoted market prices for comparable instruments, adjusted for differences between the quoted instruments and the instruments being valued.

Loans:

The loan portfolio was segregated into pools of loans with similar economic characteristics and was further segregated into fixed rate and variable rate and each pool was treated as a single loan with the estimated fair value based on the discounted value of expected future cash flows. Fair value of loans with significant collectibility concerns (that is, problem loans and potential problem loans) was determined on an individual basis using an internal rating system and appraised values of each loan. Assumptions regarding problem loans are judgmentally determined using specific borrower information.

Deposits:

The fair value for demand deposits (e.g., interest and noninterest checking, savings and money market deposit accounts) are by definition, equal to the amount payable on demand at the reporting date (i.e. their carrying amounts). Fair value for fixed-rate certificates of deposit was estimated using a discounted cash flow calculation by combining all fixed-rate certificates into a pool with a weighted average yield and a weighted average maturity for the pool and comparing the pool with interest rates currently being offered on a similar maturity.

22

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

Short-term borrowings:

Because of time to maturity, the estimated fair value of short-term borrowings approximates the book value.

Long-term debt:

The estimated fair values of long-term debt were determined using discounted cash flow analysis, based on borrowing rates for similar types of borrowing arrangements.

Accrued interest:

The carrying amounts of accrued interest approximates their fair values.

Off-balance sheet financial instruments:

There are no unearned fees outstanding on off-balance sheet financial instruments and the fair values are determined to be equal to the contractual values.

The following table summarizes the book value and fair value of financial instruments at December 31, 2003 and 2002.

	December 31, 2003			December 31, 2002
(Dollars in thousands)	Book Value		Fair Value	Book Value	Fair Value
Financial assets:
Cash and due from banks	$	7,456	7,456	8,095	8,095
Interest-bearing balances		69,918	69,918	65,487	65,487
Investment securities		54,093	54,093	58,859	58,859
Net loans		229,086	239,812	218,302	234,783
	December 31, 2003			December 31, 2002
(Dollars in thousands)	Book Value		Fair Value	Book Value	Fair Value
Financial liabilities:
Deposits	$	288,338	292,206	274,703	280,514
Short-term borrowings		9,688	9,688	18,156	18,156
Accrued interest		1,045	1,045	1,187	1,187
Long-term debt		35,684	38,321	32,383	35,724
Off-balance sheet financial instruments:
Commitments to extend credit	$	48,786	48,786	42,261	42,261
Financial standby letters of credit		5,804	5,804	4,579	4,579

(21) Common Stock:

MPB has reserved 50,000 of authorized, but unissued shares of its common stock for issuance under a Stock Bonus Plan (the “Plan”). Shares issued under the Plan are at the discretion of the board of directors.

Under MPB’s amended and restated dividend reinvestment plan, (DRIP), two hundred thousand shares of MPB’s authorized but unissued common stock are reserved for issuance. The DRIP also allows for voluntary cash payments within specified limits, for the purchase of additional shares.

23

MID PENN BANCORP, INC.    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT’D)

(22) Summary of Quarterly Consolidated Financial Data (Unaudited):

The following table presents summarized quarterly financial data for 2003, 2002 and 2001.

	2003 Quarter Ended
(Dollars in Thousands, Except Per Share Data)	Mar. 31			June 30		Sept. 30	Dec. 31
Interest Income	$	5,139		5,089		4,902	4,854
Interest Expense		2,281		2,108		2,034	2,011
Net Interest Income		2,858		2,981		2,868	2,843
Provision for Loan Losses		190		25		75	0
Net Interest Income After Provision for Loan Losses		2,668		2,956		2,793	2,843
Other Income		598		570		585	648
Securities Gains		0		170		88	3
Gain on Sale of Loans		0		0		0	45
Other Expenses		1,948		2,025		2,077	2,049
Income Before Income Tax Provision		1,318		1,671		1,389	1,490
Income Tax Provision		266		404		303	280
Net Income		1,052		1,267		1,086	1,210
Earnings Per Share	$	0.33		0.40		0.34	0.38
	2002 Quarter Ended
	Mar. 31			June 30		Sept. 30	Dec. 31
Interest Income	$	5,420		5,274		5,379	5,279
Interest Expense		2,511		2,483		2,550	2,382
Net Interest Income		2,909		2,791		2,829	2,897
Provision for Loan Losses		100		100		100	125
Net Interest Income After Provision for Loan Losses		2,809		2,691		2,729	2,772
Other Income		462		454		498	497
Securities Gains		5		0		55	0
Gain on Sale of Loans		0		0		0	51
Other Expenses		1,843		1,910		1,807	1,698
Income Before Income Tax Provision		1,433		1,235		1,475	1,622
Income Tax Provision		327		259		330	354
Net Income		1,106		976		1,145	1,268
Earnings Per Share	$	0.34		0.30		0.36	0.41
	2001 Quarter Ended
(Dollars in Thousands, Except Per Share Data)	Mar. 31			June 30		Sept. 30	Dec. 31
Interest Income	$	5,783		5,840		5,671	5,570
Interest Expense		3,147		3,021		2,885	2,682
Net Interest Income		2,636		2,819		2,786	2,888
Provision for Loan Losses		75		75		100	250
Net Interest Income After Provision for Loan Losses		2,561		2,744		2,686	2,638
Other Income		449		444		475	491
Securities Gains (Losses)		(11	)	(7	)	4	0
Other Expenses		1,737		1,852		1,798	1,639
Income Before Income Tax Provision		1,262		1,329		1,367	1,490
Income Tax Provision		291		312		303	312
Net Income		971		1,017		1,064	1,178
Earnings Per Share	$	0.30		0.31		0.34	0.38

(23) Recent Accounting Pronouncements:

The Financial Accounting Standards Board (“FASB”) issued Statements No. 148, “Accounting for Stock-Based Compensation - Transition and Disclosure - An Amendment of FASB Statement No. 123; No. 149, “Amendment of Statement 133 on Derivative Instruments and Hedging Activities; No. 150 “Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity” and Interpretation No. 46 “Consolidation of Variable Interest Entities.” The adoption of these statements and the interpretation did not have an effect on MPB’s earnings, financial condition or equity.

24

MID PENN BANCORP, INC.    MANAGEMENT’S DISCUSSION AND ANALYSIS

The purpose of this discussion is to further detail the financial condition and results of operations of Mid Penn Bancorp, Inc. (MPB). MPB is not aware of any known trends, events, uncertainties or of any current recommendations by the regulatory authorities which, if they were to be implemented, would have a material effect on MPB’s liquidity, capital resources or operations. This discussion should be read along with the consolidated financial statements also appearing in this report.

Financial Summary

The consolidated earnings of MPB are derived primarily from the operations of its wholly-owned subsidiary, Mid Penn Bank.

MPB earned net income of $4,615,000 for the year 2003, compared to $4,495,000 in 2002, which was an increase of $120,000 or 2.7%. This represents net income in 2003 of $1.45 per share compared to $1.41 per share in 2002 and $1.33 per share in 2001.

Total assets of MPB continued to grow in 2003, reaching the level of $373,466,000, an increase of $10,182,000 or 2.8% over $363,284,000 at year end 2002. The majority of growth came from increases in commercial real estate loans, and an increase in our portfolio of investment certificates of deposit. These increases were funded primarily through retained earnings of the Bank as well as increased deposits, particularly money market deposit accounts.

MPB continued to achieve a solid return on average shareholders’ equity, (ROE), a widely recognized performance indicator in the financial industry. The ROE was 12.69% in 2003, 13.60% in 2002 and 13.68% in 2001. Return on average assets (ROA), another performance indicator, was 1.25% in 2003, 1.32% in 2002 and 1.31% in 2001.

Tier one capital (to risk weighted assets) of $27,331,000 or 10.6% and total capital (to risk weighted assets) of $30,323,000 or 11.8% at December 31, 2003, are well above the December 31, 2003 requirement, which is 4% for tier one capital and 8% for total capital. Tier one capital consists primarily of the bank’s stockholders’ equity. Total capital includes qualifying subordinated debt, if any, and the allowance for loan losses, within permitted limits. Risk-weighted assets are determined by assigning various levels of risk to different categories of assets and off-balance sheet activities.

Critical Accounting Policies

Management of the Company considers the accounting policy relating to the allowance for loan losses to be a critical accounting policy given the uncertainty in evaluating the level of the allowance required to cover credit losses inherent in the loan portfolio and the material effect that such judgements can have on the results of operations. While management’s current evaluation of the allowance for loan losses indicates that the allowance is adequate, under adversely different conditions or assumptions, the allowance may need to be increased. For example, if historical loan loss experience significantly worsened or if current economic conditions significantly deteriorated, additional provisions for loan losses may be required to increase the allowance. In addition, the assumptions and estimates used in the internal reviews of the Company’s non-performing loans and potential problem loans have a significant impact on the overall analysis of the adequacy of the allowance for loan 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 policy may also require additional provisions for loan losses.

Net Interest Income

Net interest income, MPB’s primary source of revenue, represents the difference between interest income and interest expense. Net interest income is affected by changes in interest rates and changes in average balances (volume) in the various interest-sensitive assets and liabilities.

During 2003 net interest income increased $124,000 or 1.1% as compared to an increase of $297,000 or 2.7% in 2002. The average balances, effective interest differential and interest yields for the years ended December 31, 2003, 2002 and 2001 and the components of net interest income, are presented in Table 1. A comparative presentation of the changes in net interest income for 2003 compared to 2002, and 2002 compared to 2001, is given in Table 2. This analysis indicates the changes in interest income and interest expense caused by the volume and rate components of interest earning assets and interest bearing liabilities.

25

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

The yield on earning assets decreased to 6.08% in 2003 from 7.00% in 2002. The yield on earning assets for 2001 was 7.93%. The change in the yield on earning assets was due primarily to the repricing of commercial loans in a very competitive rate environment and changes in the “prime rate.” The average “prime rate” for 2003 was 4.12% as compared to 4.67% for 2002 and 6.91% for 2001.

Interest expense decreased by $1,492,000 or 15.0% in 2003 as compared to a decrease of $1,809,000 or 15.4% in 2002. In order to maintain the spread between interest earning assets and interest bearing liabilities, management was forced to aggressively decrease the expense on deposits.

Primarily resulting from the fluctuations in interest rates, the net interest margin, on a tax equivalent basis, in 2003 was 3.63% compared to 3.91% in 2002 and 4.04% in 2001. Management continues to closely monitor the net interest margin.

TABLE 1: AVERAGE BALANCES, EFFECTIVE INTEREST DIFFERENTIAL AND INTEREST YIELDS

INCOME AND RATES ON A TAXABLE EQUIVALENT BASIS

FOR YEAR ENDED DECEMBER 31, 2003

(Dollars in thousands)	Average Balance		Interest Income/Expense	Average Rates Earned/Paid
ASSETS:
Interest Bearing Balances	$	68,256	2,099	3.08	%
Investment Securities:
Taxable		14,222	559	3.93	%
Tax-Exempt		36,355	2,702	7.43	%
Total Investment Securities		50,577
Federal Funds Sold		950	9	0.95	%
Loans, Net		224,993	15,598	6.93	%
Total Earning Assets		344,776	20,967	6.08	%
Cash and Due from Banks		6,306
Other Assets		17,489
Total Assets	$	368,571
LIABILITIES & STOCKHOLDERS’ EQUITY:
Interest Bearing Deposits:
NOW	$	33,897	82	0.24	%
Money Market		45,072	638	1.42	%
Savings		27,756	165	0.59	%
Time		144,194	5,232	3.63	%
Short-term Borrowings		10,670	128	1.20	%
Long-term Debt		36,463	2,189	6.00	%
Total Interest Bearing Liabilities		298,052	8,434	2.83	%
Demand Deposits		30,918
Other Liabilities		4,309
Stockholders’ Equity		35,292
Total Liabilities and Stockholders’ Equity	$	368,571
Net Interest Income	$		12,533
Net Yield on Interest Earning Assets:
Total Yield on Earning Assets				6.08	%
Rate on Supporting Liabilities				2.45	%
Net Interest Margin				3.63	%

26

MID PENN BANCORP, INC.    MANAGEMENT’S DISCUSSION AND ANALYSIS (CONT’D)

TABLE 1: AVERAGE BALANCES, EFFECTIVE INTEREST DIFFERENTIAL AND INTEREST YIELDS (cont’d)

INCOME AND RATES ON A TAXABLE EQUIVALENT BASIS

FOR YEAR ENDED DECEMBER 31, 2002

(Dollars in thousands)	Average Balance		Interest Income/Expense	Average Rates Earned/Paid
ASSETS:
Interest Bearing Balances	$	57,454	2,703	4.70	%
Investment Securities:
Taxable		14,460	738	5.10	%
Tax-Exempt		39,937	3,032	7.59	%
Total Investment Securities		54,397
Federal Funds Sold		2,786	47	1.69	%
Loans, Net		207,028	15,983	7.72	%
Total Earning Assets		321,665	22,503	7.00	%
Cash and Due from Banks		6,350
Other Assets		13,745
Total Assets	$	341,760
LIABILITIES & STOCKHOLDERS’ EQUITY:
Interest Bearing Deposits:
NOW	$	32,480	168	0.52	%
Money Market		36,390	801	2.20	%
Savings		26,662	355	1.33	%
Time		144,353	6,483	4.49	%
Short-term Borrowings		4,821	50	1.04	%
Long-term Debt		32,469	2,069	6.37	%
Total Interest Bearing Liabilities		277,175	9,926	3.58	%
Demand Deposits		28,069
Other Liabilities		3,475
Stockholders’ Equity		33,041
Total Liabilities and Stockholders’ Equity	$	341,760
Net Interest Income	$		12,577
Net Yield on Interest Earning Assets:
Total Yield on Earning Assets				7.00	%
Rate on Supporting Liabilities				3.09	%
Net Interest Margin				3.91	%

27

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

TABLE 1: AVERAGE BALANCES, EFFECTIVE INTEREST DIFFERENTIAL AND INTEREST YIELDS (cont’d)

INCOME AND RATES ON A TAXABLE EQUIVALENT BASIS

FOR YEAR ENDED DECEMBER 31, 2001

(Dollars in thousands)	Average Balance		Interest Income/Expense	Average Rates Earned/Paid
ASSETS:
Interest Bearing Balances	$	49,013	3,092	6.31	%
Investment Securities:
Taxable		23,706	1,542	6.50	%
Tax-Exempt		35,929	2,736	7.62	%
Total Investment Securities		59,635
Federal Funds Sold		2,435	84	3.45	%
Loans, Net		190,558	16,460	8.64	%
Total Earning Assets		301,641	23,914	7.93	%
Cash and Due from Banks		6,044
Other Assets		12,263
Total Assets	$	319,948
LIABILITIES & STOCKHOLDERS' EQUITY:
Interest Bearing Deposits:
NOW	$	29,427	246	0.84	%
Money Market		23,342	739	3.17	%
Savings		25,661	456	1.78	%
Time		139,928	7,751	5.54	%
Short-term Borrowings		9,822	441	4.49	%
Long-term Debt		32,704	2,102	6.43	%
Total Interest Bearing Liabilities		260,884	11,735	4.50	%
Demand Deposits		25,709
Other Liabilities		2,431
Stockholders' Equity		30,924
Total Liabilities and Stockholders' Equity	$	319,948
Net Interest Income	$		12,179
Net Yield on Interest Earning Assets:
Total Yield on Earning Assets				7.93	%
Rate on Supporting Liabilities				3.89	%
Net Interest Margin				4.04	%

Interest and average rates are presented on a fully taxable equivalent basis, using an effective tax rate of 34%. For purposes of calculating loan yields, average loan balances include nonaccrual loans.

Loan fees of $612,000, $550,000 and $387,000 are included with interest income in Table 1 for the years 2003, 2002 and 2001, respectively.

28

MID PENN BANCORP, INC.    MANAGEMENT’S DISCUSSION AND ANALYSIS (CONT’D)

TABLE 2: VOLUME ANALYSIS OF CHANGES IN NET INTEREST INCOME

	2003 Compared to 2002 Increase (Decrease) Due to Change In:							2002 Compared to 2001 Increase (Decrease) Due to Change In:
(Dollars in thousands)	Volume			Rate		Net		Volume		Rate		Net
Taxable Equivalent Basis
INTEREST INCOME:
Interest Bearing Balances	$	508		(1,112	)	(604	)	533		(922	)	(389	)
Investment Securities:
Taxable		(12	)	(167	)	(179	)	(601	)	(203	)	(804	)
Tax-Exempt		(272	)	(58	)	(330	)	305		(9	)	296
Total Investment Securities		(284	)	(225	)	(509	)	(296	)	(212	)	(508	)
Federal Funds Sold		(31	)	(7	)	(38	)	12		(49	)	(37	)
Loans, Net		1,387		(1,772	)	(385	)	1,423		(1,900	)	(477	)
Total Interest Income		1,580		(3,116	)	(1,536	)	1,672		(3,083	)	(1,411	)
INTEREST EXPENSE:
Interest Bearing Deposits:
NOW		7		(93	)	(86	)	256		(334	)	(78	)
Money Market		191		(354	)	(163	)	414		(352	)	62
Savings		15		(205	)	(190	)	18		(119	)	(101	)
Time		(7	)	(1,244	)	(1,251	)	245		(1,513	)	(1,268	)
Total Interest Bearing Deposits		206		(1,896	)	(1,690	)	933		(2,318	)	(1,385	)
Short-term Borrowings		61		17		78		(225	)	(166	)	(391	)
Long-term Debt		254		(134	)	120		(15	)	(18	)	(33	)
Total Interest Expense		521		(2,013	)	(1,492	)	693		(2,502	)	(1,809	)
NET INTEREST INCOME	$	1,059		(1,103	)	(44	)	979		(581	)	398

The effect of changing volume and rate has been allocated entirely to the rate column. Tax-exempt income is shown on a tax equivalent basis assuming a federal income tax rate of 34%.

Provision for Loan Losses

The provision for loan losses charged to operating expense represents the amount deemed appropriate by management to maintain an adequate allowance for possible loan losses. Following its model for loan loss reserve adequacy, management made a $290,000 allocation in 2003 as well as a provision of $425,000 in 2002 and $500,000 in 2001. The allowance for loan losses as a percentage of average total loans was 1.33% at December 31, 2003, compared to 1.45% at December 31, 2002 and 1.48% at December 31, 2001, which continues to be higher than that of peer financial institutions due to MPB’s higher level of loans to finance commercial real estate. Reasons for the lower 2004 provision included a 16% decrease in non-performing loans as several troubled loans were resolved or moved to other real estate, and an improving economy. A summary of charge-offs and recoveries of loans is presented in Table 3.

29

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

TABLE 3: ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

	Years ended December 31,
(Dollars in thousands)	2003			2002		2001		2000		1999
Balance, beginning of year	$	3,051		2,856		2,815		2,505		2,313
Loans charged-off:
Commercial real estate, construction and land development		171		41		249		1		0
Commercial, industrial and agricultural		140		113		118		12		146
Real estate-residential		0		0		0		0		0
Consumer		98		148		122		61		78
Total loans charged off		409		302		489		74		224
Recoveries on loans previously charged-off:
Commercial real estate, construction and land development		0		17		0		28		55
Commercial, industrial and agricultural		14		0		1		5		1
Real estate-residential		0		0		0		0		0
Consumer		46		55		29		26		35
Total recoveries		60		72		30		59		91
Net charge-offs		349		230		459		15		133
Provision for loan losses		290		425		500		325		325
Balance, end of year	$	2,992		3,051		2,856		2,815		2,505
Ratio of net charge-offs during the year to average loans outstanding during the year, net of unearned discount		.14	%	.11	%	.24	%	.01	%	.08	%
Allowance for loan losses as a percentage of average total loans		1.33	%	1.45	%	1.48	%	1.58	%	1.58	%

Noninterest Income

During 2003, MPB earned $2,707,000 in noninterest income, compared to $2,022,000 earned in 2002, and $1,845,000 earned in 2001.

Service charges on deposit accounts amounted to $1,227,000 for 2003, an increase of $174,000 or 16.5% over $1,053,000 for 2002, which showed an increase of $132,000 over 2001. The majority of this increase resulted from the increasing revenues from NSF charges. In 2001, MPB initiated a program which allows approved customers to overdraw their checking accounts and have the checks paid, up to an approved limit not to exceed $300. This program, coupled with a more restrictive policy on fee waivers, and an increase in demand accounts, has contributed to this substantial increase in fee income with a very controllable level of associated loss.

MPB owns cash surrender value life insurance policies that provide funding for director retirement and salary continuation plans. The income on these policies amounted to $210,000 during the year 2003, $239,000 in 2002 and $216,000 in 2001.

Trust department income for 2003 was $202,000, a $14,000 or 7.4% increase from the $188,000 in 2002, which was $30,000 or 19.0% increase from the $158,000 earned in 2001. Trust Department income can fluctuate from year to year, due to the number of estates being settled during the year.

30

MID PENN BANCORP, INC.    MANAGEMENT’S DISCUSSION AND ANALYSIS (CONT’D)

MPB also earned $21,000 in 2003, $64,000 in 2002 and $75,000 in 2001 in fees from Invest, the third-party provider of investments whose services the Bank has contracted. Other income amounted to $762,000 in 2003, $431,000 in 2002 and $548,000 in 2001, including gains on other real estate. Included in the increase in other income were a $100,000 increase in gains on mortgage originations and a $20,000 gain on the sale of a parcel of other real estate. The remainder of the increase is due to smaller increases in other fee areas throughout the bank as management continues to focus on non-interest income.

Noninterest Expense

A summary of the major components of noninterest expense for the years ended December 31, 2003, 2002 and 2001 is reflected in Table 4. Noninterest expense increased to $8,099,000 in 2003 from $7,258,000 in 2002 and $7,026,000 in 2001. The major component of noninterest expense is salaries and employee benefits. The number of full-time equivalent employees increased from 110 to 112 during 2003. Increases in the 2003 workforce included the addition of two experienced commercial loan officers. A major increase in noninterest expense was the increase in expenses, primarily in depreciation, associated with a new mainframe computer and imaging system. The new system will not only allow the bank to be compliant with the Check Truncation Act going into effect in October of 2004 but also allow for labor and storage efficiencies going forward.

TABLE 4: NONINTEREST EXPENSE

	Years ended December 31,
(Dollars in thousands)	2003		2002	2001
Salaries and employee benefits	$	4,496	3,978	4,012
Occupancy, net		423	384	392
Equipment		602	514	461
Postage and supplies		320	278	280
FDIC insurance premium		45	46	44
Marketing and advertising		100	115	127
Other real estate, net		135	294	43
Pennsylvania bank shares tax		266	259	262
Professional services		284	160	213
Telephone		77	78	78
Loss on mortgage sales		146	79	125
Legal		86	17	29
Consultant		199	143	75
Other		920	913	885
Total Noninterest Expense	$	8,099	7,258	7,026

Investments

MPB’s investment portfolio is utilized to improve earnings through investments of funds in higher-yielding assets, while maintaining asset quality, which provide the necessary balance sheet liquidity for MPB.

MPB’s entire portfolio of investment securities is considered available for sale. As such, the investments are recorded at fair value. Our investments: US Treasury, Agency and Municipal securities are given a market price relative to investments of the same type with similar maturity dates. As the interest rate environment of these securities changes, our existing securities are valued differently in comparison. This difference in value, or unrealized gain, amounted to $1,415,000, net of tax, as of the end of the year.

At December 31, 2003, SFAS No. 115 resulted in an increase of shareholders’ equity of $1,415,000 (unrealized gain on securities of $2,144,000 less estimated income tax expense of $729,000). As of December 31, 2002, SFAS No. 115 resulted in an increase in shareholders’ equity of $1,357,000 (unrealized gain on securities of $2,049,000, less estimated income

31

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

tax expense of $692,000), compared to a decrease in stockholders’ equity of $56,000 (unrealized loss on securities of $84,000, less estimated income tax benefit of $28,000) as of December 31, 2001.

MPB does not have any significant concentrations of investment securities.

Table 5 provides a history of the amortized cost of investment securities at December 31, for each of the past three years. The unrealized gains and losses on investment securities are outlined in Note 6 to the Consolidated Financial Statements.

TABLE 5: AMORTIZED COST OF INVESTMENT SECURITIES

	December 31,
(Dollars in thousands)	2003		2002	2001
U. S. Treasury and U.S. government agencies	$	10,564	9,538	9,028
Mortgage-backed U.S. government agencies		4,808	5,512	4,674
State and political subdivision obligations		34,447	39,388	39,760
Restricted equity securities		2,130	2,372	1,970
Total	$	51,949	56,810	55,432

Loans

At December 31, 2003, net loans totaled $229,086,000, an $10,784,000 or 4.9% increase from December 31, 2002. During 2003, MPB experienced a net increase in commercial real estate and commercial/industrial loans of approximately $11,140,000, the majority of which was generated in the greater Harrisburg region.

The current environment in lending remains extremely competitive with financial institutions aggressively pursuing potential borrowers. At December 31, 2003, loans, net of unearned income, represented 64.3% of earning assets as compared to 64.4% on December 31, 2002 and 64.6% on December 31, 2001.

The Bank’s loan portfolio is diversified among individuals, farmers, and small and medium-sized businesses generally located within the Bank’s trading area of Dauphin County, lower Northumberland County, western Schuylkill County and eastern Cumberland County. Commercial real estate, construction and land development loans are collateralized mainly by mortgages on the income-producing real estate or land involved. Commercial, industrial and agricultural loans are made to business entities and may be secured by business assets, including commercial real estate, or may be unsecured. Residential real estate loans are secured by liens on the residential property. Consumer loans include installment, lines of credit and home equity loans.

A distribution of the Bank’s loan portfolio according to major loan classification is shown in Table 6.

TABLE 6: LOAN PORTFOLIO

	December 31,
	2003					2002				2001				2000				1999
(Dollars in thousands)	Amount			Percent of Loans		Amount		Percent of Loans		Amount		Percent of Loans		Amount		Percent of Loans		Amount		Percent of Loans
Commercial real estate, construction and land development	$	154,296		66.5	%	146,325		65.6	%	130,983		63.8	%	110,947		59.3	%	105,328		60.3	%
Commercial, industrial and agricultural		25,567		11.0	%	22,398		10.0	%	23,107		11.3	%	26,274		14.1	%	20,118		11.5	%
Real estate-residential		43,384		18.7	%	41,502		18.6	%	38,349		18.7	%	35,610		19.0	%	32,586		18.6	%
Consumer		10,380		3.8	%	12,978		5.8	%	12,732		6.2	%	14,110		7.6	%	16,780		9.6	%
Total Loans	$	233,627		100	%	233,203		100	%	205,101		100	%	186,941		100	%	174,812		100	%
Unearned income		(1,549	)			(1,850	)			(2,265	)			(2,730	)			(2,518	)
Loans net of unearned discount		232,078				221,353				202,836				184,211				172,294
Allowance for loan losses		(2,992	)			(3,051	)			(2,856	)			(2,815	)			(2,505	)
Net Loans	$	229,086				218,302				99,980				181,396				69,789

32

MID PENN BANCORP, INC.    MANAGEMENT’S DISCUSSION AND ANALYSIS (CONT’D)

Allowance for Loan Losses

The allowance for loan losses is maintained at a level believed adequate by Management to absorb potential loan losses in the loan portfolio. MPB has a loan review department that is charged with establishing a “watch list” of potential unsound loans, identifying unsound credit practices and suggesting corrective actions. A quarterly review and reporting process is in place for monitoring those loans that are on the “watch list.” Each credit on the “watch list” is evaluated to estimate potential losses. In addition, estimates for each category of credit are provided based on Management’s judgment which considers past experience, current economic conditions and other factors. For installment and real estate mortgages, specific allocations are based on past loss experience adjusted for recent portfolio growth and economic trends. The total of reserves resulting from this analysis are “specific” reserves. The amounts not specifically provided for individual classes of loans are considered “general.” This amount is determined and based on judgments regarding economic conditions, trends and other factors.

The allocation of the allowance for loan losses among the major classifications is shown in Table 7 as of December 31 of each of the past five years. The allowance for loan losses at December 31, 2003 was $2,992,000 or 1.29% of total loans less unearned discount as compared to $3,051,000 or 1.38% at December 31, 2002, and $2,856,000 or 1.41% at December 31, 2001.

TABLE 7: ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

	December 31,
(Dollars in thousands)	2003		2002	2001	2000	1999
Commercial real estate, construction and land development	$	1,938	1,898	1,584	1,318	927
Commercial, industrial and agricultural		954	922	987	1,008	782
Real estate-residential		20	56	73	209	198
Consumer		65	147	166	93	114
General		15	28	46	187	484
Total Loans	$	2,992	3,051	2,856	2,815	2,505

Nonperforming Assets

Nonperforming assets, other than consumer loans and 1-4 family residential mortgages, include impaired and nonaccrual loans, loans past due 90 days or more, restructured loans and other real estate (including residential property). Nonaccrual loans are loans on which we no longer recognize daily interest income. A loan is generally classified as nonaccrual when principal or interest has consistently been in default for a period of 90 days or more, or because of a deterioration in the financial condition of the borrower, payment in full of principal or interest is not expected. Loans past due 90 days or more and still accruing interest are loans that are generally well-secured and in the process of collection or repayment. Restructured loans are those loans whose terms have been modified to lower interest or principal payments because of borrower financial difficulties. Foreclosed assets held for sale include those assets that have been acquired through foreclosure for debts previously contracted, in settlement of debt.

Consumer loans are generally recommended for charge-off when they become 120 days delinquent. All 1-4 family residential mortgages 90 days or more past due are reviewed quarterly by Management, and collection decisions are made in light of the analysis of each individual loan. The amount of consumer and residential mortgage loans past due 90 days or more at year-end was $533,000, $350,000 and $87,000 in 2003, 2002 and 2001, respectively.

A presentation of nonperforming assets as of December 31, for each of the past five years is given in Table 8. Nonperforming assets at December 31, 2003, totaled $2,767,000 or 0.74% of total assets compared to $2,753,000 or 0.76% of total assets in 2002, and $4,744,000 or 1.44% of total assets in 2001. The foreclosed assets held for sale at December 31, 2003, consist of four parcels of commercial real estate including one mobile home park that MPB has available for sale. One of these parcels, carried at $180,000, was sold subsequently in January of 2004.

33

MID PENN BANCORP, INC.    ANNUAL REPORT TO THE SHAREHOLDERS

TABLE 8: NONPERFORMING ASSETS

	December 31,
(Dollars in thousands)	2003			2002		2001		2000		1999
Nonaccrual loans	$	984		1,164		1,686		1,116		890
Past due 90 days or more		666		808		828		504		386
Restructured loans		0		0		537		622		878
Total nonperforming loans		1,650		1,972		3,051		2,242		2,154
Foreclosed assets held for sale		1,117		781		1,693		70		63
Total nonperforming assets	$	2,767		2,753		4,744		2,312		2,217
Percent of loans outstanding		1.18	%	1.23	%	2.31	%	1.24	%	1.27	%
Percent of total assets		0.74	%	0.76	%	1.44	%	0.73	%	0.77	%

There are no loans classified for regulatory purposes that have not been included in Table 8. There are no trends or uncertainties which Management expects will materially impact future operating results, liquidity or capital resources, or no other material credits about which Management is aware of any information which causes Management to have serious doubts as to the ability of such borrowers to comply with loan repayment terms. Management is monitoring one large commercial relationship in the amount of approximately $3,800,000, which is not included in the table above.

Deposits and Other Funding Sources

MPB’s primary source of funds is its deposits. Deposits at December 31, 2003, increased by $13,635,000 or 5.0% over December 31, 2002, which also increased by $20,598,000 or 8.1% from December 31, 2001. Average balances and average interest rates applicable to the major classifications of deposits for the years ended December 31, 2003, 2002, and 2001 are presented in Table 9.

Average short-term borrowings for 2003 were $10,670,000 as compared to $4,821,000 in 2002. These borrowings included customer repurchase agreements, treasury tax and loan option borrowings and federal funds purchased.

TABLE 9: DEPOSITS BY MAJOR CLASSIFICATION

	Years ended December 31,
	2003				2002			2001
(Dollars in thousands)	Average Balance		Average Rate		Average Balance	Average Rate		Average Balance	Average Rate
Noninterest-bearing demand deposits	$	30,918	0.00	%	28,069	0.00	%	25,709	0.00	%
Interest-bearing demand deposits		33,897	0.24	%	32,480	0.52	%	29,427	0.84	%
Money market		45,072	1.42	%	36,390	2.20	%	23,342	3.17	%
Savings		27,756	0.59	%	26,662	1.33	%	25,661	1.78	%
Time		144,194	3.63	%	144,353	4.49	%	139,928	5.54	%
Total	$	281,837	2.17	%	267,954	2.91	%	244,067	3.77	%

Capital Resources

Stockholders’ equity, or capital, is evaluated in relation to total assets and the risk associated with those assets. The greater the capital resources, the more likely a corporation is to meet its cash obligations and absorb unforeseen losses. Too much capital, however, indicates that not enough of the company’s earnings have been paid to stockholders and the buildup makes it difficult for a company to offer a competitive return on the stockholders’ capital going forward. For these reasons capital adequacy has been, and will continue to be, of paramount importance.

In 2003, capital was increased by $2,157,000 or 6.1%. In 2002, capital was increased by $3,488,000 or 11.0%. In 2001, capital was increased by $2,090,000 or 7.1%. Capital growth is achieved by retaining more in earnings than we pay out to our stockholders.

MPB’s normal dividend payout allows for quarterly cash returns to its stockholders and provides earnings retention at a level sufficient to finance future growth. The dividend payout ratio, which represents the percentage of annual net income returned to the stockholders in the form of cash dividends, was 54% for 2003 compared to 54% for 2002 and 58% for 2001.

34

MID PENN BANCORP, INC.    MANAGEMENT’S DISCUSSION AND ANALYSIS (CONT’D)

At December 31, 2003, 19,408 shares of MPB’s common stock have been purchased back by MPB, held as treasury stock, and are available for issuance under the dividend reinvestment plan or the stock bonus plan. The treasury stock may also be used for the employee stock ownership plan.

Federal Income Taxes

Federal income tax expense for 2003 was $1,253,000 compared to $1,270,000 and $1,218,000 in 2002 and 2001, respectively. The effective tax rate was 21% for 2003 and 22% for 2002 and 2001.

Liquidity

MPB’s asset-liability management policy addresses the management of MPB’s liquidity position and its ability to raise sufficient funds to meet deposit withdrawals, fund loan growth and meet other operational needs. MPB utilizes its investment portfolio as a source of liquidity, along with deposit growth and increases in repurchase agreements and other short-term borrowings. (See Deposits and Other Funding Sources which appears earlier in this discussion.) Liquidity from investments is provided primarily through investments and interest bearing balances with maturities of one year or less. Funds are available to MPB through loans from the Federal Home Loan Bank and established federal funds (overnight) lines of credit. MPB’s major source of funds is its core deposit base as well as its capital resources.

The major sources of cash in 2003 came from operations and a net increase in deposits of $13,635,000. Deposits grew at a slower pace in 2003 due to improving equity markets. In addition, net long-term debt was increased by approximately $3,301,000 as the Bank locked into several new borrowings at the favorable current rate levels.

In 2003, the major use of cash was for net loan growth of $13,530,000. Loan growth in 2003 was slower than the prior year, due to a slow economy and heightened competition for commercial loans. Excess cash generated was used to pay down short-term borrowings.

The major sources of cash in 2002 came from operations and the influx of deposit dollars during the year. Demand and savings balances posted a net increase of $14,723,000 and time deposits increased by a net amount of $5,875,000 as bank customers returned to the safety of bank deposits during this time of uncertainty in the equity markets.

The Bank used this cash to fund loans which increased by a net $19,969,000 during the year, as well as investing in short-term interest-bearing (certificate of deposit) balances in other banks. These jumbo certificates offer a competitive rate of return with no credit risk and little interest-rate risk due to their short terms.

Market Risk - Asset-Liability Management and Interest Rate Sensitivity

Interest rate sensitivity is a function of the repricing characteristics of MPB’s portfolio of assets and liabilities. Each asset and liability reprices either at maturity or during the life of the instrument. Interest rate sensitivity is measured as the difference between the volume of assets and liabilities that are subject to repricing in a future period of time. These differences are known as interest sensitivity gaps.

MPB manages the interest rate sensitivity of its assets and liabilities. The principal purpose of asset-liability management is to maximize net interest income while avoiding significant fluctuations in the net interest margin and maintaining adequate liquidity. Net interest income is increased by increasing the net interest margin and by increasing earning assets.

MPB utilizes asset-liability management models to measure the impact of interest rate movements on its interest rate sensitivity position. The traditional maturity gap analysis is also reviewed regularly by MPB’s management. MPB does not attempt to achieve an exact match between interest sensitive assets and liabilities because it believes that a controlled amount of interest rate risk is desirable.

The maturity distribution and weighted average yields of investments is presented in Table 10. The maturity distribution and repricing characteristics of MPB’s loan portfolio is shown in Table 11. Table 12 provides expected maturity information about MPB’s financial instruments that are sensitive to changes in interest rates. Except for the effects of prepayments on mortgage related assets, the table presents principal cash flows and related average interest rates on interest earning assets by contractual maturity. Residential loans are assumed to have annual payment rates between 12% and 18% of the portfolio. Loan and mortgage backed securities balances are not adjusted for unearned discounts, premiums, and deferred loan fees.

35

MID PENN BANCORP, INC.     ANNUAL REPORT TO THE SHAREHOLDERS

MPB assumes that 75% of savings and NOW accounts are core deposits and are, therefore, expected to reprice after 5 years. Transaction accounts, excluding money market accounts, are assumed to reprice after five years. Money market accounts are assumed to be variable accounts and are reported as maturing within the first twelve months. No roll-off is applied to certificates of deposit. Fixed maturity deposits reprice at maturity. The maturity distribution of time deposits of $100,000 or more is shown in Table 13.

TABLE 10: INVESTMENT MATURITY AND YIELD

	December 31, 2003
(Dollars in thousands)	One Year and Less			After One Year thru Five Years	After Five Years thru Ten Years	After Ten Years	Total
U.S. Treasury and U.S.government agencies	$	500		8,567	500	997	10,564
State and political subdivision obligations		314		2,079	10,665	21,352	34,410
Mortgage-backed U.S. government agencies		0		1,000	861	2,947	4,808
Equity securities		0		0	0	2,130	2,130
Total	$	814		11,646	12,026	27,426	51,912
	One Year and Less			After One Year thru Five Years	After Five Years thru Ten Years	After Ten Years	Total
Weighted Average Yields
U.S. Treasury and U.S. government agencies		6.44	%	3.62	3.50	4.02	3.80
State and political subdivision obligations		7.43		7.28	6.94	7.02	7.01
Mortgage-backed U.S. government agencies		0		5.49	6.23	4.50	5.02
Equity securities		0		0	0	2.25	2.25
Total		6.82	%	4.44	6.75	6.31	5.99

TABLE 11: LOAN MATURITY AND INTEREST SENSITIVITY

	December 31, 2003
(Dollars in thousands)	One Year and Less		After One Year thru Five Years	After Five Years	Total
Commercial, real estate, construction and land development	$	67,137	67,413	19,746	154,296
Commercial, industrial and agricultural		13,406	11,587	574	25,567
Real estate-residential mortgages		15,499	17,951	9,934	43,384
Consumer		1,364	6,491	976	8,831
Total Loans	$	97,406	103,442	31,230	232,078
Rate Sensitivity
Predetermined rate	$	5,066	25,330	29,282	59,678
Floating or adjustable rate		92,340	78,112	1,948	172,400
Total	$	97,406	103,442	31,230	232,078

36

MID PENN BANCORP, INC.     MANAGEMENT’S DISCUSSION AND ANALYSIS (CONT’D)

TABLE 12: INTEREST RATE SENSITIVITY GAP

	Expected Maturity Year Ended December 31,
(Dollars in thousands) (As of December 31, 2003)	2004			2005		2006		2007		2008		Thereafter		Total	Fair Value
Assets:
Interest bearing balances	$	51,855		12,180		297		99		5,487		0		69,918	69,918
Average interest rate		2.40		2.89		6.68		5.05		3.73		—		2.61
Debt securities		814		4,064		1,927		662		4,994		37,322		49,783	54,093
Average interest rate		6.37		6.13		5.51		5.41		3.36		6.62		6.19
Adjustable rate loans		92,340		16,502		17,954		15,145		28,510		1,949		172,400	172,400
Average interest rate		5.31		6.91		6.79		6.60		5.99		5.01		5.84
Fixed rate loans		5,066		5,823		5,727		6,912		6,867		29,283		59,678	67,412
Average interest rate		7.28		7.61		7.29		7.05		6.45		7.05		7.08
Total	$	150,075		38,569		25,905		22,818		45,858		68,554		351,779	363,823
Interest liabilities:
Variable rate savings and transaction accounts	$	61,611		0		0		0		0		79,279		140,890	140,890
Average interest rate		0.91		—		—		—		—		0.18		0.50
Certificates of deposit and IRAs		59,605		29,705		19,769		21,612		12,364		2,463		145,518	151,316
Average interest rate		2.70		4.08		3.48		4.29		3.55		3.91		3.42
Short term borrowings		9,688		0		0		0		0		0		9,688	9,688
Average interest rate		1.06		—		—		—		—		—		1.06
Long term fixed rate borrowings		5,088		0		5,000		0		0		25,596		35,684	38,321
Average interest rate		5.24		—		6.21		—		—		5.84		5.81
Total	$	135,992		29,705		24,769		21,612		12,364		107,338		331,780	340,215
Rate sensitive gap:
Periodic gap	$	14,083		8,864		1,136		1,206		33,494		(38,784	)
Cumulative gap	$	14,083		22,947		24,083		25,289		58,783		19,999
Cumulative gap as a percentage of total assets		+3.7	%	+6.1	%	+6.4	%	+6.8	%	+15.7	%	+5.4	%
	Expected Maturity Year Ended December 31,
(Dollars in thousands) (As of December 31, 2002)	2003			2004		2005		2006		2007		Thereafter		Total	Fair Value
Assets:
Interest bearing balances	$	55,189		8,615		1,287		297		99		0		65,487	65,487
Average interest rate		3.66		4.19		7.21		6.68		5.05		—		3.82
Debt securities		3,325		1,007		5,368		3,976		1,261		39,500		54,437	56,486
Average interest rate		2.43		6.95		4.57		5.26		5.57		6.91		6.27
Adjustable rate loans		68,945		33,371		22,966		14,242		17,992		484		158,000	158,000
Average interest rate		5.47		7.82		7.40		7.84		6.94		7.76		6.64
Fixed rate loans		9,104		7,710		9,988		8,949		9,942		17,660		63,353	79,834
Average interest rate		7.72		8.37		8.32		6.38		7.11		7.72		7.64
Total	$	136,563		50,703		39,609		27,464		29,294		57,644		341,277	359,807

37

MID PENN BANCORP, INC.     ANNUAL REPORT TO THE SHAREHOLDERS

TABLE 12: INTEREST RATE SENSITIVITY GAP (cont’d)

	Expected Maturity Year Ended December 31,
(Dollars in thousands) (As of December 31, 2002)	2003			2004		2005		2006		2007		Thereafter		Total	Fair Value
Interest liabilities:
Variable rate savings and transaction accounts	$	55,602		0		0		0		0		73,274		128,876	128,876
Average interest rate		1.44		—		—		—		—		.39		.84
Certificates of deposit and IRAs		62,026		32,484		25,288		6,106		16,386		2,853		145,143	151,638
Average interest rate		3.81		4.08		4.51		4.78		4.53		4.73		4.13
Short term borrowings		18,156		0		0		0		0		0		18,156	18,156
Average interest rate		1.40		—		—		—		—		—		1.40
Long term fixed rate borrowings		5,197		5,086		0		5,000		0		17,100		32,383	34,673
Average interest rate		6.61		5.24		—		6.21		—		6.55		6.30
Total	$	140,981		37,570		25,288		11,106		16,386		93,227		324,558	333,343
Rate sensitive gap:
Periodic gap	$	(4,418	)	13,133		14,321		16,358		12,908		(35,583	)
Cumulative gap	$	(4,418	)	8,715		23,036		39,394		52,302		16,719
Cumulative gap as a percentage of total assets		-1.2	%	+2.4	%	+6.3	%	+10.8	%	+14.4	%	+4.6	%

During 2003, Management analyzed interest rate risk using the Profit Star Asset-Liability Management Model. Using the computerized model, Management reviews interest rate risk on a monthly basis. This analysis includes an earnings scenario whereby interest rates are increased by 200 basis points and another whereby they are decreased by 200 basis points. These scenarios indicate that there would not be a significant variance in net interest income at the one-year time frame due to interest rate changes; however, actual results could vary significantly from the calculations prepared by Management. At December 31, 2003, all interest rate risk levels according to our model were within the tolerance guidelines set by Management. The model noted above utilized by Management to create the reports used for Table 12 makes various assumptions and estimates. Actual results could differ significantly from these estimates which would result in significant differences in cash flows. In addition, the table does not take into consideration changes which Management would make to realign its portfolio in the event of a changing rate environment.

TABLE 13: MATURITY OF TIME DEPOSITS $100,000 OR MORE

	December 31,
(Dollars in thousands)	2003		2002	2001
Three months or less	$	4,821	5,757	3,925
Over three months to twelve months		7,104	6,179	12,773
Over twelve months		12,673	12,895	7,643
Total	$	24,598	24,831	24,341

Effects of Inflation

A bank’s asset and liability structure is substantially different from that of an industrial company in that virtually all assets and liabilities of a bank are monetary in nature. Management believes the impact of inflation on its financial results depends principally upon MPB’s ability to react to changes in interest rates and, by such reaction, reduce the inflationary impact on performance. Interest rates do not necessarily move in the same direction or at the same magnitude as the prices of other goods and services. As discussed previously, Management seeks to manage the relationship between interest sensitive assets and liabilities in order to protect against wide interest rate fluctuations, including those resulting from inflation.

Information shown elsewhere in this Annual Report will assist in the understanding of how MPB is positioned to react to changing interest rates and inflationary trends. In particular, the summary of net liabilities, the composition of loans, investments and deposits should be considered.

38

MID PENN BANCORP, INC. MANAGEMENT’S DISCUSSION AND ANALYSIS (CONT’D)

Off-Balance Sheet Items

MPB makes contractual commitments to extend credit and extends lines of credit which are subject to MPB’s credit approval and monitoring procedures.

As of December 31, 2003, commitments to extend credit amounted to $48,786,000 as compared to $42,261,000 as of December 31, 2002.

MPB also issues financial standby letters of credit to its customers. The risk associated with financial standby letters of credit is essentially the same as the credit risk involved in loan extensions to customers. Financial standby letters of credit increased to $5,804,000 at December 31, 2003, from $4,579,000 at December 31, 2002.

Comprehensive Income

Comprehensive Income is a measure of all changes in equity of a corporation, excluding transactions with owners in their capacity as owners (such as proceeds from issuances of stock and dividends). The difference between Net Income and Comprehensive Income is termed “Other Comprehensive Income.” For MPB, Other Comprehensive Income consists of unrealized gains and losses on available-for-sale securities, net of deferred income tax. Comprehensive Income should not be construed to be a measure of net income. The effect of Other Comprehensive Income would only be reflected in the income statement if the entire portfolio of available-for-sale securities were sold on the statement date. The amount of unrealized gains or losses reflected in Comprehensive Income may vary widely at statement dates depending on the markets as a whole and how the portfolio of available-for-sale securities is affected by interest rate movements. Other Comprehensive Income for the years ended December 31, 2003, 2002 and 2001 was $58,000, $1,413,000 and $288,000, respectively.

39

MID PENN BANCORP, INC.    SUMMARY OF SELECTED FINANCIAL DATA

(Dollars in thousands, except per share data)	2003		2002	2001	2000	1999
INCOME:
Total Interest Income	$	19,984	21,352	22,864	22,053	20,112
Total Interest Expense		8,434	9,926	11,735	11,455	9,674
Net Interest Income		11,550	11,426	11,129	10,598	10,438
Provision for Possible Loan Losses		290	425	500	325	325
Noninterest Income		2,707	2,022	1,845	1,556	1,689
Noninterest Expense		8,099	7,258	7,026	6,656	6,665
Income Before Income Taxes		5,868	5,765	5,448	5,203	5,137
Provision for Income Taxes		1,253	1,270	1,218	1,255	1,253
Net Income		4,615	4,495	4,230	3,948	3,884
COMMON STOCK DATA PER SHARE:
Earnings Per Share	$	1.45	1.41	1.33	1.24	1.22
Cash Dividends Declared		.80	.80	.80	.80	2.18
Stockholders’ Equity		11.72	11.04	9.94	9.29	8.33
AVERAGE SHARES OUTSTANDING		3,188,504	3,188,333	3,190,802	3,187,807	3,189,875
AT YEAR-END:
Investments	$	54,093	58,859	55,348	73,885	64,099
Loans, Net of Unearned Discount		232,078	221,353	202,836	184,211	172,294
Allowance for Loan Losses		2,992	3,051	2,856	2,815	2,505
Total Assets		373,466	363,284	330,635	315,584	287,542
Total Deposits		288,338	274,703	254,105	231,408	217,840
Short-term Borrowings		9,688	18,156	9,610	22,738	24,636
Long-term Debt		35,684	32,383	32,568	29,241	16,400
Stockholders’ Equity	$	37,361	35,204	31,716	29,626	26,565
RATIOS:
Return on Average Assets		1.25	1.32	1.31	1.34	1.40
Return on Average Stockholders’ Equity		12.69	13.60	13.68	14.64	14.68
Cash Dividend Payout Ratio		54.48	54.05	57.55	61.54	170.91
Allowance for Loan Losses to Loans		1.29	1.38	1.41	1.53	1.45
Average Stockholders’ Equity to Average Assets		9.97	9.67	9.67	9.15	9.50

40