<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q



[X]    QUARTERLY REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT
       OF 1934

For the quarterly period ended June 30, 2002


[ ]    TRANSITION REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934

For the transition period from ______________ to _____________


Commission file number 0-19028

                               CCFNB BANCORP, INC.
                 (Name of small business Issuer in its charter)

PENNSYLVANIA                                      23-2254643
(State or other jurisdiction of                   (I.R.S. Employer
incorporation or organization)                    Identification Number)

232 East Street, Bloomsburg, PA                   17815
(Address of principal executive offices)          (Zip Code)

Issuer's telephone number, including area code: (570) 784-4400


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


       Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date. 1,306,224 shares of $1.25
(par) common stock were outstanding as of July 25, 2002.



<PAGE>

                       CCFNB BANCORP, INC. AND SUBSIDIARY

                                  JUNE 30, 2002

                                   INDEX 10-Q





EXHIBIT 27 - FINANCIAL DATA SCHEDULE                                     NO PAGE
                                                                            #
PART I  - FINANCIAL INFORMATION:

        - Consolidated Balance Sheets                                       1

        - Consolidated Statements of Income                                 2

        - Consolidated Statements of Cash Flows                             3

        - Notes to Consolidated Financial Statements                      4 - 11

        - Report of Independent Certified Public Accountants               12

        - Management's Discussion and Analysis of Consolidated
          Financial Condition and Results of Operations                  13 - 20

PART II - OTHER INFORMATION                                              21 - 23

SIGNATURES                                                                 24

<PAGE>



CCFNB BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                  JUNE 30,    DECEMBER 31,
                                                                    2002         2001
                                                                  --------    ------------
                                                                  UNAUDITED
<S>                                                               <C>         <C>
ASSETS

Cash and due from banks.......................................    $  4,974      $  6,205
Interest-bearing deposits with other banks....................       3,792         2,313
Federal funds sold............................................       5,413             0
Investment securities:
  Securities Available-for-Sale...............................      52,233        57,121
Loans, net of unearned income.................................     148,517       142,990
Allowance for loan losses.....................................       1,074         1,028
                                                                  --------      --------
  Net loans...................................................    $147,443      $141,962
Premises and equipment........................................       4,589         4,635
Accrued interest receivable...................................         926           977
Other assets..................................................       1,243         1,025
                                                                  --------      --------
     TOTAL ASSETS.............................................    $220,613      $214,238
                                                                  ========      ========

LIABILITIES AND STOCKHOLDERS' EQUITY


LIABILITIES

Deposits:
  Non-interest bearing........................................    $ 15,332      $ 14,712
  Interest bearing............................................     149,078       140,954
                                                                  --------      --------
     Total Deposits...........................................    $164,410      $155,666
Short-term borrowings.........................................      16,846        19,781
Long-term borrowings..........................................      11,352        11,357
Accrued interest and other expenses...........................       1,204         1,382
Other liabilities.............................................         110            10
                                                                  --------      --------
     TOTAL LIABILITIES........................................    $193,922      $188,196
                                                                  --------      --------

STOCKHOLDERS' EQUITY
Common stock, par value $1.25 per share;
  authorized 5,000,000 shares;
  issued 1,310,224 shares in 2002 and
  1,326,172 shares in 2001....................................    $  1,638      $  1,658
Surplus.......................................................       4,386         4,730
Retained earnings.............................................      20,227        19,579
Accumulated other comprehensive income (loss).................         440            75
                                                                  --------      --------
     TOTAL STOCKHOLDERS' EQUITY...............................    $ 26,691      $ 26,042
                                                                  --------      --------
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY...............    $220,613      $214,238
                                                                  ========      ========
</TABLE>


          See accompanying notes to Consolidated Financial Statements.


                                       -1-

<PAGE>


CCFNB BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS EXCEPT PER SHARE DATA)
UNAUDITED

<TABLE>
<CAPTION>
                                                    FOR THE SIX         FOR THE THREE
                                                   MONTHS ENDING        MONTHS ENDING
                                                      JUNE 30,             JUNE 30,
                                                 ------------------   ------------------
                                                   2002      2001       2002      2001
                                                 --------  --------   --------  --------
<S>                                              <C>       <C>        <C>       <C>
INTEREST INCOME
Interest and fees on loans:
  Taxable......................................  $  5,007  $  5,259   $  2,535  $  2,609
  Tax-exempt...................................        65        80         33        41
Interest and dividends on investment securities:
  Taxable interest.............................       901       890        445       451
  Tax-exempt interest..........................       409       396        203       202
  Dividends....................................        30        41         14        20
Interest on federal funds sold.................        19        40         16        21
Interest on deposits in other banks............        33       198         16        87
                                                 --------  --------   --------  --------
     TOTAL INTEREST INCOME.....................  $  6,464  $  6,904   $  3,262  $  3,431
                                                 --------  --------   --------  --------

INTEREST EXPENSE
Interest on deposits...........................  $  2,352  $  2,817   $  1,183  $  1,398
Interest on short-term borrowings..............       170       440         87       186
Interest on long-term borrowings...............       337       388        169       188
                                                 --------  --------   --------  --------
     TOTAL INTEREST EXPENSE....................  $  2,859  $  3,645   $  1,439  $  1,772
                                                 --------  --------   --------  --------

Net interest income............................  $  3,605  $  3,259   $  1,823  $  1,659
Provision for loan losses......................        59        23         35        15
                                                 --------  --------   --------  --------
     NET INTEREST INCOME AFTER PROVISION FOR
     LOAN LOSSES...............................  $  3,546  $  3,236   $  1,788  $  1,644
                                                 --------  --------   --------  --------

NON-INTEREST INCOME
Service charges and fees.......................  $    326  $    302   $    164  $    158
Trust department income........................       103       112         55        63
Securities gains - net.........................         0        37          0        37
Other income...................................        85        96         52        53
                                                 --------  --------   --------  --------
     TOTAL NON-INTEREST INCOME.................  $    514  $    547   $    271  $    311
                                                 --------  --------   --------  --------

NON-INTEREST EXPENSES
Salaries and wages.............................  $  1,075  $  1,007   $    541  $    490
Pensions and other employee benefits...........       373       340        189       170
Occupancy expense, net.........................       180       194         91        98
Furniture and equipment expense................       301       267        147       135
Other operating expenses.......................       758       728        409       365
                                                 --------  --------   --------  --------
     TOTAL NON-INTEREST EXPENSES...............  $  2,687  $  2,536   $  1,377  $  1,258
                                                 --------  --------   --------  --------

Income before income taxes.....................  $  1,373  $  1,247   $    682  $    697
Income tax expense.............................       318       283        159       164
                                                 --------  --------   --------  --------
     NET INCOME................................  $  1,055  $    964   $    523  $    533
                                                 ========  ========   ========  ========
PER SHARE DATA
Net income.....................................  $    .80  $    .72   $    .40  $    .40
Cash dividends.................................       .31       .29        .16       .15
Weighted average shares outstanding............ 1,316,630 1,342,944  1,316,630 1,342,944
</TABLE>



          See accompanying notes to Consolidated Financial Statements.

                                       -2-
<PAGE>



CCFNB BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
UNAUDITED


<TABLE>
<CAPTION>
                                                                          FOR THE SIX
                                                                         MONTHS ENDING
                                                                            JUNE 30,
                                                                     -------------------
                                                                        2002      2001
                                                                     --------   --------
<S>                                                                  <C>        <C>
OPERATING ACTIVITIES
Net income........................................................   $  1,055   $    964
Adjustments to reconcile net income to net cash provided by
 operating activities:
   Provision for loan losses......................................         59         23
   Provision for depreciation and amortization....................        244        221
   Premium amortization on investment securities..................        100         29
   Discount accretion on investment securities....................        (12)        (9)
   Gain (loss) on sale of investment securities...................          0        (37)
   Deferred income taxes (benefit)................................        (31)       (13)
   (Increase) in accrued interest receivable and other assets.....       (219)      (336)
   (Decrease) in accrued interest, other expenses and other
     liabilities..................................................       (193)      (116)
   Loss from investment in insurance agency.......................          6          0
                                                                     --------   --------
     NET CASH PROVIDED BY OPERATING ACTIVITIES....................   $  1,009   $    726
                                                                     --------   --------

INVESTING ACTIVITIES
Proceeds from sales, maturities and redemptions of investment
  securities Available-for-Sale...................................   $ 17,263   $ 16,665
Purchase of investment securities Available-for-Sale..............    (11,906)   (19,680)
Net (increase) decrease in loans..................................     (5,540)      (142)
Purchases of premises and equipment...............................       (198)       (53)
                                                                     --------   --------
     NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES..........   $   (381)  $ (3,210)
                                                                     --------   --------

FINANCING ACTIVITIES
Net increase (decrease) in deposits...............................   $  8,744   $  6,535
Net increase (decrease) in short-term borrowings..................     (2,935)      (513)
Net increase (decrease) in long-term borrowings...................         (5)    (2,004)
Proceeds from issuance of common stock............................         97         81
Acquisition of treasury stock.....................................       (461)      (219)
Cash dividends paid...............................................       (407)      (388)
                                                                     --------   --------
     NET CASH PROVIDED BY FINANCING ACTIVITIES....................   $  5,033   $  3,492
                                                                     --------   --------
     INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS.............   $  5,661   $  1,008

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD..................      8,518     12,663
                                                                     --------   --------
      CASH AND CASH EQUIVALENTS AT END OF PERIOD..................   $ 14,179   $ 13,671
                                                                     ========   ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the year for:
  Interest........................................................   $  2,892   $  3,678
  Income taxes....................................................   $    402   $    284
</TABLE>



          See accompanying notes to Consolidated Financial Statements.


                                       -3-

<PAGE>



CCFNB BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The accounting and reporting policies of CCFNB Bancorp, Inc. and
         Subsidiary (the "Corporation") are in accordance with accounting
         principles generally accepted in the United States of America and
         conform to common practices within the banking industry. The more
         significant policies follow:

         PRINCIPLES OF CONSOLIDATION

         The consolidated financial statements include the accounts of CCFNB
         Bancorp, Inc. and its wholly owned subsidiary, Columbia County Farmers
         National Bank (the "Bank") and all other equity interests. All
         significant inter-company balances and transactions have been
         eliminated in consolidation.

         NATURE OF OPERATIONS & LINES OF BUSINESS

         The Corporation provides full banking services, including trust
         services, through the Bank, to individuals and corporate customers. The
         Bank has six offices covering an area of approximately 484 square miles
         in Northeastern Pennsylvania. The Corporation and its banking
         subsidiary are subject to regulation of the Office of the Comptroller
         of the Currency, The Federal Deposit Insurance Corporation and the
         Federal Reserve Bank of Philadelphia.

         Procuring deposits and making loans are the major lines of business.
         The deposits are mainly deposits of individuals and small businesses
         and the loans are mainly real estate loans covering primary residences
         and small business enterprises. The trust services, under the name of
         CCFNB and Co., include administration of various estates, pension
         plans, self-directed IRA's and other services. A third-party brokerage
         arrangement is also resident in the main branch, namely Bloomsburg.
         This investment center offers a full line of stocks, bonds and other
         non-insured financial services.

         On December 19, 2000, the Corporation became a Financial Holding
         Company by having filed an election to do so with the Federal Reserve
         Board. The Bancorp acquired a 50% interest in a local insurance agency
         during January 2001.

         USE OF ESTIMATES

         The preparation of these consolidated financial statements in
         conformity with accounting principles generally accepted in the United
         States of America requires management to make estimates and assumptions
         that affect the reported amounts of assets and liabilities and
         disclosure of contingent assets and liabilities at the date of these
         consolidated financial statements and the reported amounts of income
         and expenses during the reporting periods. Actual results could differ
         from those estimates.




                                       -4-

<PAGE>






         INVESTMENT SECURITIES

         The Corporation classifies its investment securities as either
         "Held-to-Maturity" or "Available-for-Sale" at the time of purchase.
         Debt securities are classified as Held-to-Maturity when the Corporation
         has the ability and positive intent to hold the securities to maturity.
         Investment securities Held-to-Maturity are carried at cost adjusted for
         amortization of premiums and accretion of discounts to maturity.

         Debt securities not classified as Held-to-Maturity and equity
         securities included in the Available-for-Sale category, are carried at
         fair value, and the amount of any unrealized gain or loss net of the
         effect of deferred income taxes is reported as a component of
         Stockholders' Equity. Management's decision to sell Available-for-Sale
         securities is based on changes in economic conditions controlling the
         sources and uses of funds, terms, availability of and yield of
         alternative investments, interest rate risk, and the need for
         liquidity.

         The cost of debt securities classified as Held-to-Maturity or
         Available-for-Sale is adjusted for amortization of premiums and
         accretion of discounts to maturity. Such amortization and accretion, as
         well as interest and dividends, is included in interest income from
         investments. Realized gains and losses are included in net investment
         securities gains. The cost of investment securities sold, redeemed or
         matured is based on the specific identification method.

         LOANS

         Loans are stated at their outstanding principal balances, net of
         deferred fees or costs, unearned income, and the allowance for loan
         losses. Interest on loans is accrued on the principal amount
         outstanding, primarily on an actual day basis. Non-refundable loan fees
         and certain direct costs are deferred and amortized over the life of
         the loans using the interest method. The amortization is reflected as
         an interest yield adjustment, and the deferred portion of the net fees
         and costs is reflected as a part of the loan balance.

         Non-Accrual Loans - Generally, a loan is classified as non-accrual,
         with the accrual of interest on such a loan discontinued when the
         contractual payment of principal or interest has become 90 days past
         due or management has serious doubts about further collectibility of
         principal or interest, even though the loan currently is performing. A
         loan may remain on accrual status if it is in the process of collection
         and is either guaranteed or well secured. When a loan is placed on
         non-accrual status, unpaid interest credited to income in the current
         year is reversed, and unpaid interest accrued in prior years is charged
         against the allowance for credit losses. Certain non-accrual loans may
         continue to perform, that is, payments are still being received with
         those payments generally applied to principal. Non-accrual loans remain
         under constant scrutiny and if performance continues, interest income
         may be recorded on a cash basis based on management's judgement as to
         collectibility of principal.





                                       -5-

<PAGE>






         Allowance for Loan Losses - The allowance for loan losses is
         established through provisions for loan losses charged against income.
         Loans deemed to be uncollectible are charged against the allowance for
         loan losses, and subsequent recoveries, if any, are credited to the
         allowance.

         A factor in estimating the allowance for loan losses is the measurement
         of impaired loans. A loan is considered impaired when, based on current
         information and events, it is probable that the Corporation will be
         unable to collect all amounts due according to the contractual terms of
         the loan agreement. Under current accounting standards, the allowance
         for loan losses related to impaired loans is based on discounted cash
         flows using the loan's effective interest rate or the fair value of the
         collateral for certain collateral dependent loans.

         The allowance for loan losses is maintained at a level established by
         management to be adequate to absorb estimated potential loan losses.
         Management's periodic evaluation of the adequacy of the allowance for
         loan losses is based on the Corporation's past loan loss experience,
         known and inherent risks in the portfolio, adverse situations that may
         affect the borrower's ability to repay (including the timing of future
         payments), the estimated value of any underlying collateral,
         composition of the loan portfolio, current economic conditions, and
         other relevant factors. This evaluation is inherently subjective as it
         requires material estimates, including the amounts and timing of future
         cash flows expected to be received on impaired loans that may be
         susceptible to significant change.

         PREMISES AND EQUIPMENT

         Premises and equipment are stated at cost less accumulated depreciation
         computed principally on the straight-line method over the estimated
         useful lives of the assets. Maintenance and minor repairs are charged
         to operations as incurred. The cost and accumulated depreciation of the
         premises and equipment retired or sold are eliminated from the property
         accounts at the time of retirement or sale, and the resulting gain or
         loss is reflected in current operations.

         OTHER REAL ESTATE OWNED

         Other real estate owned is comprised of property acquired through a
         foreclosure proceeding or acceptance of a deed-in-lieu of foreclosure
         and loans classified as in-substance foreclosure. In accordance with
         Statement of Financial Accounting Standards (SFAS) No. 114, a loan is
         classified as in-substance foreclosure when the Corporation has taken
         possession of the collateral regardless of whether formal foreclosure
         proceedings take place. Other real estate owned is recorded at fair
         value at the date of foreclosure, establishing a new cost basis and is
         included in other assets. After foreclosure, valuations are
         periodically performed by management, and the real estate is carried at
         the lower of (1) cost or (2) fair value minus estimated costs to sell.
         Income and expenses from operations of other real estate owned and
         changes in the valuation allowance are included in other non-interest
         income and expense.




                                       -6-

<PAGE>






         INVESTMENT IN INSURANCE AGENCY

         On January 2, 2001, the Corporation acquired a 50% interest in a local
         insurance agency, a corporation organized under the laws of the
         Commonwealth of Pennsylvania. The income or loss from this investment
         is accounted for under the equity method of accounting. The carrying
         value of this investment was $159,581 and $165,352 at June 30, 2002 and
         December 31, 2001, respectively.

         INCOME TAXES

         The provision for income taxes is based on the results of operations,
         adjusted primarily for tax-exempt income. Certain items of income and
         expense are reported in different periods for financial reporting and
         tax return purposes. Deferred tax assets and liabilities are determined
         based on the differences between the consolidated financial statement
         and income tax bases of assets and liabilities measured by using the
         enacted tax rates and laws expected to be in effect when the timing
         differences are expected to reverse. Deferred tax expense or benefit is
         based on the difference between deferred tax asset or liability from
         period to period.

         PER SHARE DATA

         Statement of Financial Accounting Standards (SFAS) No. 128, "Earnings
         Per Share", requires dual presentation of basic and diluted earnings
         per share. Basic earnings per share is calculated by dividing net
         income by the weighted average number of shares of common stock
         outstanding at the end of each period. Diluted earnings per share is
         calculated by increasing the denominator for the assumed conversion of
         all potentially dilutive securities. The Corporation does not have any
         securities which have or will have a dilutive effect, accordingly,
         basic and diluted per share data is the same.

         CASH FLOW INFORMATION

         For purposes of reporting consolidated cash flows, cash and cash
         equivalents include cash on hand and due from banks, interest-bearing
         deposits in other banks and federal funds sold. The Corporation
         considers cash classified as interest-bearing deposits with other banks
         as a cash equivalent because they are represented by cash accounts
         essentially on a demand basis. Federal funds are also included as a
         cash equivalent because they are generally purchased and sold for
         one-day periods.

         TRUST ASSETS AND INCOME

         Property held by the Corporation in a fiduciary or agency capacity for
         its customers is not included in the accompanying consolidated
         financial statements because such items are not assets of the
         Corporation. Trust Department income is generally recognized on a cash
         basis and is not materially different than if it was reported on an
         accrual basis.






                                       -7-

<PAGE>






         SEGMENT REPORTING

         The Corporation's banking subsidiary acts as an independent community
         financial services provider, and offers traditional banking and related
         financial services to individual, business and government customers.
         Through its branch, internet banking, telephone and automated teller
         machine network, the Bank offers a full array of commercial and retail
         financial services, including the taking of time, savings and demand
         deposits; the making of commercial, consumer and mortgage loans; and
         the providing of other financial services. The Bank also performs
         personal, corporate, pension and fiduciary services through its Trust
         Department as well as offering diverse investment products through its
         investment center.

         Management does not separately allocate expenses, including the cost of
         funding loan demand, between the commercial, retail, trust and
         investment center operations of the Corporation. As such, discrete
         financial information is not available and segment reporting would not
         be meaningful.

         RECENT ACCOUNTING PRONOUNCEMENTS

         Statement of Financial Accounting Standards (SFAS) No. 140, "Accounting
         for Transfers and Servicing of Financial Assets and Extinguishment of
         Liabilities", is generally effective for transactions occurring after
         March 31, 2001. For recognition and reclassification of collateral and
         for disclosure related to securitization transactions and collateral,
         the effective date is for fiscal years ending after December 15, 2000.
         SFAS No. 140 replaces SFAS No. 125 and provides revisions to the
         standards for accounting and requirements for certain disclosures
         relating to securitizations and other transfers of financial assets.
         The standard is not expected to have a significant impact on the
         Corporation's consolidated financial condition or results of
         operations.

         RECLASSIFICATION

         Certain amounts in the consolidated financial statements of the prior
         years have been reclassified to conform with presentation used in the
         2002 consolidated financial statements. Such reclassifications had no
         effect on the Corporation's consolidated financial condition or net
         income.


NOTE 2 - ALLOWANCE FOR LOAN LOSSES

         Changes in the allowance for loan losses for the periods ended June 30,
         2002 and June 30, 2001 were as follows:

<TABLE>
<CAPTION>
                                                              (Amounts in Thousands)
                                                               --------------------
                                                                 2002        2001
                                                               --------    --------
<S>                                                            <C>         <C>
         Balance, beginning of year.........................   $  1,028    $  1,008
         Provision charged to operations....................         59          23
         Loans charged-off..................................        (55)        (64)
         Recoveries.........................................         42          14
                                                               --------    --------
         Balance, June 30...................................   $  1,074    $    981
                                                               ========    ========
</TABLE>


                                       -8-

<PAGE>



         At June 30, 2002 the recorded investment in loans that are considered
         to be impaired as defined by SFAS No. 114 was $105,576. No additional
         charge to operations was required to provide for the impaired loans
         since the total allowance for loan losses is estimated by management to
         be adequate to provide for the loan loss allowance required by SFAS No.
         114 along with any other potential losses.

         At June 30, 2002, there were no significant commitments to lend
         additional funds with respect to non-accrual and restructured loans.


NOTE 3 - SHORT-TERM BORROWINGS

         Federal funds purchased, securities sold under agreements to
         repurchase, and Federal Home Loan Bank advances generally represented
         overnight or less than 30-day borrowings. U.S. Treasury tax and loan
         notes for collections made by the Bank were payable on demand.


NOTE 4 - LONG-TERM BORROWINGS

         Long-term borrowings are comprised of advances from the Federal Home
         Loan Bank.

NOTE 5 - STOCKHOLDERS' EQUITY

         Changes in stockholders' equity for the period ended June 30, 2002 were
         as follows:


<TABLE>
<CAPTION>
                                                                 (AMOUNTS IN THOUSANDS, EXCEPT COMMON SHARE DATA)
                                                                 ------------------------------------------------
                                                                                                    ACCUMULATED
                                                                                                       OTHER
                                                                           COMPREHENSIVE            COMPREHENSIVE
                                                COMMON   COMMON                INCOME     RETAINED     INCOME     TREASURY
                                                SHARES    STOCK   SURPLUS      (LOSS)     EARNINGS     (LOSS)      STOCK    TOTAL
                                              ---------  -------  -------  -------------  --------- ------------- -------- --------
<S>                                           <C>        <C>      <C>       <C>           <C>        <C>          <C>      <C>
         Balance at January 1, 2002.........  1,326,172  $ 1,658  $ 4,730     $     0      $19,579    $    75     $    0    $26,042
         Comprehensive Income:
          Net income........................          0        0        0       1,055        1,055          0          0      1,055
          Change in unrealized gain (loss)
           on investment securities
           available-for-sale net of
           reclassification adjustment
           and tax effects..................          0        0        0         365            0        365          0        365
                                                                              -------
           TOTAL COMPREHENSIVE INCOME (LOSS)                                  $ 1,420
                                                                              =======
         Issuance of 4,552 shares of common
           stock under dividend reinvestment
           and stock purchase plans.........      4,552        6       91                        0          0          0         97
         Purchase of 20,500 shares of
           treasury stock...................          0        0        0                        0          0       (461)      (461)
         Retirement of 20,500 shares of
           treasury stock...................    (20,500)     (26)    (435)                       0          0        461          0
         Cash dividends $.31 per share......          0        0        0                     (407)         0          0       (407)
                                              ---------  -------  -------                  -------    -------     ------    -------
         Balance at June 30, 2002...........  1,310,224  $ 1,638  $ 4,386                  $20,227    $   440     $    0    $26,691
                                              =========  =======  =======                  =======    =======     ======    =======
</TABLE>


                                       -9-

<PAGE>





NOTE 6 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK AND CONCENTRATIONS OF
         CREDIT RISK

         The Corporation 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, standby letters of credit and commercial 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 contract or notional amounts of those
         instruments reflect the extent of involvement the Corporation has in
         particular classes of financial instruments. The Corporation does not
         engage in trading activities with respect to any of its financial
         instruments with off-balance sheet risk.

         The Corporation may require collateral or other security to support
         financial instruments with off-balance sheet credit risk. The contract
         or notional amounts at June 30, 2002 and December 31, 2001 were as
         follows:

<TABLE>
<CAPTION>
                                                                (Amounts in Thousands)
                                                                ----------------------
                                                                 JUNE 30,   DECEMBER 31,
                                                                  2002         2001
                                                                 --------   ------------
<S>                                                              <C>        <C>
         FINANCIAL INSTRUMENTS WHOSE CONTRACT AMOUNTS
          REPRESENT CREDIT RISK:
           Commitments to extend credit........................  $ 12,691     $ 11,842
           Financial standby letters of credit.................     1,447        2,348
           Performance standby letters of credit...............         4           15
           Dealer floor plans..................................     2,394        1,884
</TABLE>


         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. Because many of
         the commitments are expected to expire without being drawn upon, the
         total commitment amounts do not necessarily represent future cash
         requirements. The Corporation evaluates each customer's
         creditworthiness on a case-by-case basis. The amount of collateral
         obtained, if deemed necessary by the Corporation upon extension of
         credit, is based on management's credit evaluation of the
         counter-party. Collateral held varies but may include accounts
         receivable, inventory, property, plant, equipment and income-producing
         commercial properties.

         Standby letters of credit and commercial letters of credit are
         conditional commitments issued by the Corporation 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 Corporation holds
         collateral supporting those commitments for which collateral is deemed
         necessary.

         The Corporation's exposure to credit loss in the event of
         nonperformance by the other party to the financial instrument for
         commitments to extend credit and letters of credit is represented by
         the contractual notional amount of those instruments. The Corporation
         uses the same credit policies in making commitments and conditional
         obligations, as it does for on-balance sheet instruments.



                                      -10-

<PAGE>






         The Corporation granted commercial, consumer and residential loans to
         customers within Pennsylvania. Of the total loan portfolio at June 30,
         2002, 82.9% was for real estate loans, principally residential. It was
         the opinion of management that the high concentration did not pose an
         adverse credit risk. Further, it was management's opinion that the
         remainder of the loan portfolio was balanced and diversified to the
         extent necessary to avoid any significant concentration of credit.

NOTE 7 - MANAGEMENT'S ASSERTIONS AND COMMENTS REQUIRED TO BE PROVIDED WITH FORM
         10Q FILING

         In management's opinion, the consolidated interim financial statements
         reflect fair presentation of the consolidated financial position of
         CCFNB Bancorp, Inc. and Subsidiary, and the results of their operations
         and their cash flows for the interim periods presented. Further, the
         consolidated interim financial statements are unaudited however they
         reflect all adjustments, which are in the opinion of management,
         necessary to present fairly the consolidated financial condition and
         consolidated results of operations and cash flows for the interim
         periods presented and that all such adjustments to the consolidated
         financial statements are of a normal recurring nature.

         The results of operations for the six-month period ended June 30, 2002,
         are not necessarily indicative of the results to be expected for the
         full year.

         These consolidated interim financial statements have been prepared in
         accordance with requirements of Form 10Q and therefore do not include
         all disclosures normally required by accounting principles generally
         accepted in the United States of America applicable to financial
         institutions as included with consolidated financial statements
         included in the Corporation's annual Form 10K filing. The reader of
         these consolidated interim financial statements may wish to refer to
         the Corporation's annual report or Form 10K for the period ended
         December 31, 2001, filed with the Securities and Exchange Commission.








                                      -11-

<PAGE>


REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



Board of Directors and Stockholders of CCFNB Bancorp, Inc.:


We have reviewed the accompanying consolidated balance sheet of CCFNB Bancorp,
Inc. and Subsidiary as of June 30, 2002, and the related consolidated statements
of income and cash flows for the three and six month periods ended June 30, 2002
and 2001. These consolidated financial statements are the responsibility of the
management of CCFNB Bancorp, Inc. and Subsidiary.

We conducted our reviews in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with auditing standards generally accepted in the United States of
America, the objective of which is the expression of an opinion regarding the
financial statements taken as a whole. Accordingly, we do not express such an
opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the consolidated financial statements referred to above for them to
be in conformity with accounting principles generally accepted in the United
States of America.

We have previously audited, in accordance with auditing standards generally
accepted in the United States of America, the consolidated balance sheet of
CCFNB Bancorp, Inc. and Subsidiary as of December 31, 2001, and the related
consolidated statements of income, stockholders' equity, and cash flows for the
year then ended (not presented herein); and in our report dated January 18,
2002, we expressed an unqualified opinion on those consolidated financial
statements. In our opinion, the information set forth in the accompanying
consolidated balance sheet as of December 31, 2001, is fairly stated, in all
material respects, in relation to the consolidated balance sheet from which it
has been derived.




J.H. Williams & Co., LLP
Kingston, Pennsylvania
July 19, 2002



                                      -12-



<PAGE>


                               CCFNB BANCORP, INC.
                                    FORM 10-Q
                         FOR THE QUARTER ENDED JUNE 2002


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

Consolidated Summary of Operations
(Dollars in Thousands, except for per share data)


<TABLE>
<CAPTION>
                                            At and For the Six Months
                                                  Ended June 30,               At and For the Years Ended December 31,
                                           -----------------------  --------------------------------------------------------------
                                              2002          2001       2001         2000         1999          1998        1997
                                           ----------   ----------  ----------   -----------   ----------   ----------  ----------
<S>                                        <C>          <C>         <C>          <C>           <C>          <C>         <C>
Income and Expense:
     Interest income...................... $    6,464   $    6,904  $   13,720   $    13,552   $   12,669   $   12,444  $   12,498
     Interest expense.....................      2,859        3,645       6,924         6,859        6,099        6,072       5,976
                                           ----------   ----------  ----------   -----------   ----------   ----------  ----------
     Net interest income..................      3,605        3,259       6,796         6,693        6,570        6,372       6,522
     Loan loss provision..................         59           23         163            54           78           78          60
                                           ----------   ----------  ----------   -----------   ----------   ----------  ----------
     Net interest income after loan loss
       Provision..........................      3,546        3,236       6,633         6,639        6,492        6,294       6,462
     Non-interest income..................        514          547       1,149         1,053        1,050          981         804
     Non-interest expense.................      2,687        2,536       5,104         4,967        4,818        4,739       4,492
                                           ----------   ----------  ----------   -----------   ----------   ----------  ----------
     Income before income taxes...........      1,373        1,247       2,678         2,725        2,724        2,536       2,774
     Income taxes.........................        318          283         621           671          685          634         749
                                           ----------   ----------  ----------   -----------   ----------   ----------  ----------
     Net income........................... $    1.055   $      964  $    2,057   $     2,054   $    2,039   $    1,902  $    2,025
                                           ==========   ==========  ==========   ===========   ==========   ==========  ==========
Per Share:(1)
     Net income........................... $      .80   $      .72  $     1.54   $      1.51   $     1.48   $     1.38  $     1.47
     Cash dividends paid..................        .31          .29         .59           .56          .51          .46         .46
     Average shares outstanding...........  1,316,630    1,342.944   1,338,007     1,355,624    1,375,572    1,378,339   1,381,800
Average Balance Sheet:
     Loans................................ $  145,268   $  137,423  $  139,219   $   134,325   $  123,185   $  116,490  $  116,771
     Investments..........................     54,642       48,715      50,593        47,003       49,827       45,878      41,671
     Other earning assets.................      6,452        9,222       6,569           219        1,638        3,890       2,736
     Total assets.........................    219,127      206,097     208,630       196,727      186,597      177,643     171,159
     Deposits.............................    161,443      147,738     149,601       139,774      138,963      131,366     129,054
     Other interest-bearing liabilities...     30,013       31,299      31.629        31,203       23,458       22,660      20,198
     Stockholders' equity.................     26,349       25,710      25,890        23,910       22,874       22,264      20,690
Balance Sheet Data:
     Loans................................ $  148,517   $  137,452  $  142,990   $   137,360   $  134,423   $  118,558  $  119,045
     Investments..........................     52,233       50,818      57,121        47,311       49,104       48,151      43,862
     Other earning assets.................      9,205        8,518       2,312         4,814        1,343        5,133       1,708
     Total assets.........................    220,613      207,763     214,238       203,054      196,122      185,258     173,866
     Deposits.............................    164,410      149,704     142,990       143,169      138,606      137,679     127,719
     Other interest-bearing liabilities...     28,198       30,959      31,384        33,477       33,224       22,709      22,802
     Stockholders' equity.................     26,691       25,800      26,042        25,050       23,047       23,480      22,105
Ratios:(2)
     Return on average assets.............        .96%         .94%        .99%         1.04%        1.09%        1.07%       1.18%
     Return on average equity.............       8.01%        7.50%       7.92%         8.59%        8.91%        8.54%       9.79%
     Dividend payout ratio................      38.58%       40.25%      38.31%        36.89%       34.09%       33.59%      31.65%
     Average equity to average
       assets ratio.......................      12.02%       12.47%      12.16%        12.34%       11.75%       12.53%      12.09%
</TABLE>

(1)      Per share data has been calculated on the weighted average number of
         shares outstanding.

(2)      The ratios for the six month period ending June 30, 2002 and 2001 are
         annualized.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

This Form 10-Q, both in the MD & A and elsewhere, contains forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995. Such statements are not historical facts and include expressions about our
confidence and strategies and our expectations about new and existing programs
and products, relationships, opportunities, technology and market conditions.
These statements may be identified by such forward-looking terminology as
"expect," "look," "believe," "anticipate," "may," "will," or similar statements
or variations of such terms. Such forward-looking statements involve certain
risks and uncertainties. These include, but are not limited to, the direction of
interest rates, continued levels of loan quality and origination volume,
continued relationships with major customers, and sources for loans, as well as
the effects of economic conditions and legal and regulatory barriers and
structure. Actual results may differ materially from such forward-looking
statements. We assume no obligation for updating any such forward-looking
statement at any time. Our consolidated financial condition and results of
operations are essentially those of our wholly-owned subsidiary bank, Columbia
County Farmers National Bank. Therefore, our discussion and analysis that
follows is primarily centered on the performance of this bank.




                                      -13-
<PAGE>


EARNINGS SUMMARY

Net income for the three months ended June 30, 2002 was $523 thousand or $.40
per basic and diluted share. These results compare with net income of $533
thousand, or $.40 per basic and diluted share for the same period in 2001.
Annualized return on average equity increased to 8.01 percent from 7.50 percent,
while the annualized return on average assets increased to .96 percent from .94
percent, for the six months ended June 30, 2002 and 2001 respectively.

Net interest income continues to be the largest source of our operating income.
Net interest income on a tax equivalent basis increased to $3.9 million at June
30, 2002, compared with $3.5 million for the six months ended June 30, 2001. The
increase in net interest income is primarily due to the decreased interest rates
on deposits "catching up" with decreased loan rates. The tax equavilized
interest margin increased to 3.73 percent for the six months ended June 30,
2002, compared to 3.59 percent for the six months ended June 30, 2001.

Average interest earning assets increased $11 million or 5.6 percent for the six
months ended June 30, 2002 over the same period in 2001. Average loans increased
$7.8 million or 5.7 percent, average investments increased $5.9 million or 12.2
percent and average federal funds sold and interest-bearing deposits with other
financial institutions decreased 2.8 million or 3.0 percent for this six month
period.

Average interest bearing liabilities for the six months ended June 30, 2002
increased $11.3 million or 6.8 percent from the same period in 2001. Average
short-term borrowings were $18.7 million at June 30, 2002 and $18.9 million at
June 30, 2001. Long-term debt, which includes primarily FHLB advances, decreased
$1.0 million from June 31, 2002 to June 30, 2001 Average demand deposits
increased $1.2 million from 2001 balances.

The average interest rate on total interest earning assets was 6.26 percent for
the six months ended June 30, 2002, compared with 7.07 percent for the six
months ended June 30, 2001. The average interest rate for loans decreased 79
basis points to 6.98 percent at June 30, 2002 compared to 7.77 percent June 30,
2001. Interest-bearing deposits with other Financial Institutions interest rates
decreased drastically 372 basis points to 1.58 percent from 5.30 percent at June
30, 2001. Average rates on interest bearing deposits decreased by 99 basis
points to 3.21 percent from 4.20 percent one year ago. Average interest rates
also decreased on total interest bearing liabilities by 117 basis points to 3.24
percent from 4.41 percent. The reason for these decreases on interest bearing
liabilities was primarily attributed to the decreasing rates on all deposit
liabilities and the tied-to-prime interest rates paid on repurchase agreements
with large customers. The net interest margin increased to 3.73 percent for the
six months ended June 30, 2002 from 3.59 percent for the six months ended June
30, 2001.

NET INTEREST INCOME

Net interest income increased to $3.6 million for the six months ended June 30,
2002 compared to $3.3 million for the same period in 2001.

The following table reflects the components of net interest income for each of
the six months ended June 30, 2002 and 2001.

           ANALYSIS OF AVERAGE ASSETS, LIABILITIES AND CAPITAL EQUITY
                                       AND
                  NET INTEREST INCOME ON A TAX EQUIVALENT BASIS

AVERAGE BALANCE SHEET AND RATE ANALYSIS
(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                               Six Months Ended June 30, 2002 and 2001
                                                                   ----------------------------------------------------------------
                                                                             Interest    Average               Interest    Average
                                                                   Average   Income /    Yield /    Average     Income /    Yield /
                                                                   Balance   Expense      Rate      Balance     Expense     Rate
                                                                   -------   -------      ----      -------     -------     ----
                                                                     (1)       (2)                    (1)         (2)
<S>                                                               <C>        <C>         <C>        <C>          <C>       <C>
ASSETS:
Interest-bearing deposits with other financial institutions...      $4,178       $33      1.58%      $7,472        $198     5.30%
Investment securities (3).....................................      54,642     1,340      4.90%      48,715       1,290     5.30%
Federal funds sold............................................       2,274        19      1.67%       1,750          40     4.57%
Loans.........................................................     145,268     5,072      6.98%     137,423       5,339     7.77%
                                                                  --------    ------               --------      ------
Total interest earning assets.................................    $206,362    $6,464      6.26%    $195,360      $6,904     7.07%
                                                                  --------    ------               --------      ------
Reserve for loan losses.......................................     (1,032)                            (995)
Cash and due from banks.......................................       2,298                            4,875
Other assets..................................................      11,499                            6,857
                                                                  --------                         --------
Total assets..................................................    $219,127                         $206,097
                                                                  --------                         --------
</TABLE>




                                      -14-
<PAGE>














<TABLE>
<CAPTION>
                                                                    Six Months Ended June 30, 2002 and 2001
                                                --------------------------------------------------------------------
                                                            Interest    Average                Interest      Average
                                                Average     Income /     Yield /    Average     Income /     Yield /
                                                Balance     Expense       Rate      Balance     Expense       Rate
                                                -------     -------       ----      -------     -------       ----
                                                  (1)         (2)                     (1)          (2)
<S>                                            <C>         <C>           <C>       <C>          <C>          <C>
LIABILITIES AND CAPITAL:
Interest bearing deposits...................   $146,654      $2,352        3.21%    $134,105      $2,817      4.20%
Short-term borrowings.......................     18,660         170        1.82%      18,935         440      4.65%
Long-term borrowings........................     11,353         337        5.94%      12,364         388      6.28%
                                               --------      ------                 --------      ------
Total interest-bearing liabilities..........   $176,667      $2,859        3.24%    $165,404      $3,645      4.41%
                                               --------      ------                 --------      ------
Demand deposits.............................    $14,789                              $13,633
Other liabilities...........................      1,322                                1,350
Stockholders' equity........................     26,349                               25,710
                                               --------                             --------
Total liabilities and capital...............   $219,127                             $206,097
                                               --------                             --------

NET INTEREST INCOME /
  NET INTEREST MARGIN (4)...................                 $3,605        3.49%                  $3,259      3.34%

TAX EQUIVALENT NET INTEREST INCOME /
  NET INTEREST MARGIN (5)...................                 $3,850        3.73%                  $3,505      3.59%
</TABLE>


(1)      Average volume information was computed using daily averages.

(2)      Interest on loans includes fee income.

(3)      Yield on tax-exempt obligations has been computed on a tax-equivalent
         basis.

(4)      Net interest margin is computed by dividing net interest income by
         total interest earning assets.

(5)      Interest and yield are presented on a tax-equivalent basis using 34
         percent for 2002 and 2001.

The following table demonstrates the relative impact on net interest income of
changes in volume of interest earnings assets and interest bearing liabilities
and changes in rates earned and paid by us on such assets and liabilities.

             CHANGE IN NET INTEREST INCOME ON A TAX EQUIVALENT BASIS

<TABLE>
<CAPTION>
                                                                                    Six Months Ended June 30, 2002
                                                                                          Compared with 2001
                                                                                         Increase (Decrease) (2)
                                                                                -------------------------------------
                                                                                Volume           Rate           Total
                                                                                ------           ----           -----
                                                                                           (In thousands)
<S>                                                                               <C>          <C>              <C>
Interest income:
           Loans (1)                                                              $610         ($1,086)         ($476)
           Investments                                                             314            (195)            119
           Federal funds sold and other short-term investments                      24             (51)           (27)
Interest expense:
           Deposits                                                               $527         ($1,328)         ($801)
           Short-term borrowings                                                  (13)            (536)          (549)
           Long term debt                                                         (63)             (42)          (105)
Net:                                                                              $497             $574         $1,071
</TABLE>

(1)      Interest income is adjusted to a tax equivalent basis using a 34
         percent tax rate.

(2)      Variances resulting from a combination of changes in volume and rates
         are allocated to the categories in proportion to the absolute dollar
         amounts of the change in each category.

Average interest earning assets at June 30, 2002 increased by 5.6 percent over
June 30, 2001 to $206.4 million from $195.4 million.

Average loans outstanding increased from $137.4 million to $145.3 million or 5.7
percent for the six months ended June 30, 2002, as compared to the six months
ended June 30, 2001.





                                      -15-
<PAGE>







The outstanding balance of loans at June 30, 2002 was $148.5 million compared to
$143 million at December 31, 2001.

Interest income from investment securities remained constant at $1.3 million for
the six months ended June 30, 2002 and 2001. The average balance of investment
securities for the six months ended June 30, 2002 increased 12.2 percent to
$54.6 million, compared to the $48.7 million for the same period of 2001.

Total interest expense decreased $.8 million or 21.6 percent for the first six
months of 2002 as compared to the first six months of 2001. The cost of interest
bearing liabilities decreased on an average yield basis from 4.41 percent
through June 2002 compared to 3.24 percent through June 2001. The average yield
on interest earning assets decreased from 7.07 percent to 6.26 percent through
June 2002 and 2001, respectively.

Average short-term borrowings decreased $.2 million from $18.9 million at June
30, 2001 to $18.7 million at June 30, 2002.

Long-term borrowings from Federal Home Loan Bank decreased from an average $12.4
million at June 30, 2001 to $11.4 million at June 30, 2002.

NON-INTEREST INCOME

The following table presents the components of non-interest income for the six
months ended June 30, 2002 and 2001.

<TABLE>
<CAPTION>
                                                                        Six Months Ended
                                                                            June 30,
                                                                       ---------------------
                                                                         (In thousands)
                                                                       2000             2001
                                                                       ----             ----
<S>                                                                    <C>              <C>
Service charges and fees.........................................      $326             $302
Trust Department income..........................................       103              112
Investment securities gain - net.................................         0               37
Third party brokerage income.....................................        36               32
Other............................................................        49               64
                                                                       ----             ----
           Total.................................................      $514             $547
                                                                       ====             ====
</TABLE>


Non-interest income continues to represent a considerable source of our income.
We are committed to increasing non-interest income. Increases will be from our
existing sources of non-interest income and any new opportunities that may
develop. For the six months ended June 30, 2002, total non-interest income
decreased $33 thousand to $514 thousand or 6. percent, compared to $547 thousand
for the six months period ended June 30, 2001. Service charges and fees
increased $24 thousand from $302 thousand at June 30, 2002 to $326 thousand or
7.9 percent at June 30, 2002. Trust Department income decreased from $112
thousand at June 30, 2002 to $103 thousand or 8 percent at June 30 2001. Third
party brokerage income reflected a $4 thousand increase or 12.5 percent
comparing June 30 2002 to June 30, 2001. Income from this source is dependent
upon the investment climate. Other non-interest income decreased from $64
thousand at June 30, 2001 to $49 thousand or 2.3 percent at June 30, 2002. This
decrease was attributable to a change in accounting for loan and credit report
fees.

Investment securities gains were $37 thousand at June 30, 2001 and 0 at June 30,
2002. If the investment security gains are not considered, then the non-interest
income increased $4 thousand for the six month period ending June 30, 2002 and
2001.

NON-INTEREST EXPENSE

The following table presents the components of non-interest expense for the six
months ended June 30, 2002 and 2001.


<TABLE>
<CAPTION>
                                                                                   Six Months Ended
                                                                                        June 30,
                                                                                 -----------------------
                                                                                  2002             2001
                                                                                 -----             -----
                                                                                 (Dollars in Thousands)
<S>                                                                              <C>              <C>
Salaries and  wages............................................................  $1,075           $1,007
Employee benefits..............................................................     373              340
Net occupancy expense..........................................................     180              194
Furniture and equipment expense................................................     301              267
State shares tax...............................................................     127              109
Other expense..................................................................     631              619
                                                                                 ------           ------
           Total...............................................................  $2,687           $2,536
                                                                                 ======           ======
</TABLE>

Non-interest expense increased from $2.5 million at June 30, 2001 to $2.7
million at June 30, 2002 or 6%.






                                      -16-
<PAGE>




Generally, non-interest expense accounts for the cost of maintaining facilities;
providing salaries and benefits to employees; and paying for insurance,
supplies, advertising, data processing services, taxes and other related
expenses. Some of the costs and expenses are variable while others are fixed. To
the extent possible, we utilize budgets and related measures to control variable
expenses.

Salaries increased 6.8 percent at June 30, 2002 compared to June 30, 2001. A 9.7
percent increase was reflected in employee benefits from $340 thousand at June
30, 2002, to $373 thousand at June 30, 2002. Increased cost of employee
benefits, specifically health coverage, accounted for the increase in employee
benefits.

Occupancy expense and furniture and equipment expense reflects a $14 thousand or
7.2 percent decrease for the first six months of 2002 compared to the first six
months of 2001. This was a result of a mild winter with less snow removal
expenses.

Pennsylvania Bank Shares Tax increased 16.5 percent from $127 thousand at March
31, 2002 compared to $109 thousand at June 30, 2001.

Other expenses increased 1.9 percent from $619 thousand at June 30, 2001 to $631
thousand at June 30, 2002.

INCOME TAXES

Income tax expense as a percentage of pre-tax income was 23.2 percent for the
six months ended June 30, 2002 compared with 22.7 percent for the same period in
2001. The effective tax rate for 2002 is expected to approximate 34 percent.

ASSET / LIABILITY MANAGEMENT

INTEREST RATE SENSITIVITY

Our success is largely dependent upon our ability to manage interest rate risk.
Interest rate risk can be defined as the exposure of our net interest income to
the movement in interest rates. We do not currently use derivatives to manage
market and interest rate risks. Our interest rate risk management is the
responsibility of the Asset / Liability Management Committee ("ALCO"), which
reports to the Board of Directors. ALCO establishes policies that monitor and
coordinate our sources, uses and pricing of funds as well as interest-earning
asset pricing and volume.

We use a simulation model to analyze net interest income sensitivity to
movements in interest rates. The simulation model projects net interest income
based on various interest rate scenarios over a 12 and 24 month period. The
model is based on the actual maturity and repricing characteristics of rate
sensitive assets and liabilities. The model incorporates assumptions regarding
the impact of changing interest rates on the prepayment rates of certain assets
and liabilities. In the current stagnant interest rate environment, our net
interest income is not expected to change materially.

LIQUIDITY

Liquidity measures the ability to satisfy current and future cash flow
needs as they become due. Maintaining a level of liquid funds through asset /
liability management seeks to ensure that these needs are met at a reasonable
cost. On the asset side, liquid funds are maintained in the form of cash and
due from banks, federal funds sold, investment securities maturing within one
year, and security and loan payments. Liquid assets amounted to $112.9 million
and $101.3 million at June 30, 2002 and December 31, 2001, respectively. This
represents 54.7 percent and 50.0 percent of earning assets, and 51.2 percent
and 47.3 percent of total assets at June 30, 2002 and December 31, 2001,
respectively.

On the liability side, the primary source of funds available to meet liquidity
needs is our core deposit base, which generally excludes certificates of deposit
over $100 thousand . Core deposits averaged approximately $134.6 million for the
six months ended June 30, 2002 and $116.9 million for the year ended December
31, 2001, representing 65.2 percent and 59.5 percent of average earning assets.
Short-term and long-term borrowings through federal funds lines, repurchase
agreements, Federal Home Loan Bank advances and large dollar certificates of
deposit, generally those over $100 thousand, are used as supplemental funding
sources. Additional liquidity is derived from scheduled loan and investment
payments of principal and interest, as well as prepayments received. For the six
months ended June 30, 2002 there were $17.3 million of proceeds from the sales,
maturities and redemptions of investment securities available for sale.
Purchases of investment securities for the six months ended June 30, 2002 were
$12 million. Short-term borrowings and certificates of deposit over $100
thousand amounted to $48.6 million and $43.7 million, on average, for the six
months ended June 30, 2002 and the year ended December 31, 2001, respectively.

Our cash requirements consist primarily of dividends to shareholders. This cash
need is routinely satisfied by dividends collected from the bank along with cash
and investments owned. Projected cash flows from this source are expected to be
adequate to pay dividends, given the current capital levels and current
profitable operations of the bank. In addition, we may repurchase shares of our
outstanding common stock for benefit plans and other corporate purposes. The
cash required for a purchase of shares can be met by using our own funds,
dividends received from the bank, and borrowed funds.

As of June 30, 2002, we had $52.2 million of securities available for sale
recorded at their fair value, compared with $57.1 million at December 31, 2001.
As of June 30, 2002, the investment securities available for sale had an
unrealized gain of $440 thousand, net of deferred taxes, compared with an
unrealized gain of $75 thousand, net of deferred taxes, at December 31, 2001.
These securities are not considered trading account securities which may be sold
on a continuous basis, but rather are securities which may be sold to meet our
various liquidity and interest rate requirements.






                                      -17-
<PAGE>


NON-PERFORMING ASSETS

Shown below is a summary of past due and non-accrual loans:

<TABLE>
<CAPTION>
                                                                               (Dollars in thousands)
                                                                             --------------------------
                                                                             June 30,      December 31,
                                                                               2002             2001
                                                                             --------      ------------
<S>                                                                          <C>             <C>
Past due and non-accrual:
           Days 30 - 89....................................................   $1,436            $949
           Days 90 plus....................................................      843             969
           Non-accrual.....................................................      555             729
                                                                              ------          ------
  Total....................................................................   $2,834          $2,647
                                                                              ======          ======
</TABLE>

Past due and non-accrual loans increased to $2.8 million at June 30, 2002 from
$2.6 million at December 31, 2001. The loan delinquency expressed as a ratio to
total loans was 1.9% at June 30, 2002 and at December 31, 2001.

Any loans classified for regulatory purposes as loss, doubtful, substandard, or
special mention that have not been disclosed under Industry Guide 3 do not (i)
represent or result from trends or uncertainties which we reasonably expect will
materially impact future operating results, liquidity, or capital resources, or
(ii) represent material credits about which we are aware of any information
which causes us to have serious doubts as to the ability of such borrowers to
comply with the loan repayment terms.

We adhere to principles provided by Financial Accounting Standards Board
Statement No. 114, "Accounting by Creditors for Impairment of a Loan" - Refer to
Note 2 above for other details.


The following analysis provides a schedule of loan maturities / interest rate
sensitivities. This schedule presents a repricing and maturity analysis as
required by the FFIEC:

<TABLE>
<CAPTION>
                           MATURITY AND REPRICING DATA FOR LOANS AND LEASES                                June 30,
                                                                                                             2002
                                                                                                         -----------
                                                                                                         (Dollars in
                                                                                                          Thousands)
<S>                                                                                                     <C>
Closed-end loans secured by first liens and 1-4 family residential properties
  with a remaining maturity or repricing frequency of:
           (1) Three months or less.....................................................................  $    4,907
           (2) Over three months through 12 months......................................................      15,920
           (3) Over one year through three years........................................................      28,815
           (4) Over three years through five years......................................................       2,465
           (5) Over five years through 15 years.........................................................      18,363
           (6) Over 15 years............................................................................         248
All loans and leases other than closed-end loans secured by first liens on 1-4
  family residential properties with a remaining maturity or repricing frequency of:
           (1) Three months or less.....................................................................      27,061
           (2) Over three months through 12 months......................................................      10,130
           (3) Over one year through three years........................................................      20,004
           (4) Over three years through five years .....................................................       7,093
           (5) Over five years through 15 years.........................................................      12,861
           (6) Over 15 years............................................................................         222
                                                                                                          ----------
                     Sub-total..........................................................................  $  148,089
                                                                                                          ----------
Add:       non-accrual loans not included above.........................................................         555
Less:      unearned income..............................................................................        (127)
                                                                                                          ----------
                     Total Loans and Leases.............................................................  $  148,517
                                                                                                          ==========

</TABLE>

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses reflected a balance of $1 million or .72 percent
of total loans at June 30, 2002 and December 31, 2001. The allowance is believed
adequate for possible loan losses in the future.

The provision for loan losses was $59 thousand for the first six months of 2002
compared to $23 thousand for the first six months of 2001. We increased the loan
loss provision due to charge-offs and possible charge offs during 2002.




                                      -18-
<PAGE>






Because our loan portfolio contains a significant number of commercial loans
with relatively large balances the deterioration of one or several of these
loans may result in a possible significant increase in non-performing loans. An
increase in non-performing loans could result in a loss of interest income,
higher carrying costs, and an increase in the provision for loan losses and loan
charge-offs.

We maintain an allowance for loan losses to absorb any loan losses based on our
historical experience, an evaluation of economic conditions, and regular reviews
of delinquencies and loan portfolio quality. In evaluating our allowance for
loan losses, we segment our loans into the following categories:

o    Commercial (including investment property mortgages),
o    Residential mortgages, and
o    Consumer.

We evaluate some loans as a homogeneous group and others on an individual basis.
Commercial loans with balances exceeding $250 thousand are reviewed
individually. After our evaluation of these loans, we determine the required
allowance for loan losses based upon the following considerations:

o    Historical loss levels,
o    Prevailing economic conditions,
o    Delinquency trends,
o    Changes in the nature and volume of the portfolio,
o    Concentrations of credit risk, and
o    Changes in loan policies or underwriting standards.

Management and the Board of Directors review the adequacy of the reserve on a
quarterly basis and adjustments, if needed, are made accordingly.


<TABLE>
<CAPTION>
                                                                               For the Three Months
                                                                                  Ending June 30,
                                                                               --------------------
Amounts in thousands                                                            2002        2001
                                                                               --------    --------
<S>                                                                            <C>         <C>
Average loans outstanding: ..............................................      $145,268    $137,423
Total loans at end of period ............................................       148,517     137,452

           Balance at beginning of period  ..............................         1,028       1,008
            Total charge-offs ...........................................            55          65
            Total recoveries ............................................            42          15
            Net charge-offs .............................................            13          50
            Provision for loan losses ...................................            59          23
 Balance at end of period ...............................................      $  1,074    $    981
                                                                               --------    --------
Net charge-offs as a percent of average loans outstanding during period ..          .01%        .04%
Allowance for loan losses as a percent of total loans ....................          .72%        .71%
</TABLE>

The allowance for loan losses is based on our evaluation of the allowance for
loan losses in relation to the credit risk inherent in the loan portfolio. In
establishing the amount of the provision required, management considers a
variety of factors, including but not limited to, general economic conditions,
volumes of various types of loans, collateral adequacy and potential losses from
significant borrowers. On a monthly basis, the Board of Directors and the bank's
Credit Administration Committee review information regarding specific loans and
the total loan portfolio in general in order to determine the amount to be
charged to the provision for loan losses.

For the six month periods ending June 30, 2002 and 2001, the allowance for loan
losses was $1,074,000 and $981,000 respectively.














                                      -19-
<PAGE>












CAPITAL ADEQUACY

A major strength of any financial institution is a strong capital position. This
capital is very critical as it must provide growth, dividend payments to
shareholders, and absorption of unforeseen losses. Our federal regulators
provide standards that must be met. These standards measure "risk-adjusted"
assets against different categories of capital. The "risk-adjusted" assets
reflect off balance sheet items, such as commitments to make loans, and also
place balance sheet assets on a "risk" basis for collectibility. The adjusted
assets are measured against the standards of Tier I Capital and Total Qualifying
Capital. Tier I Capital is common shareholders' equity. Total Qualifying Capital
includes so-called Tier II Capital which is common shareholders' equity and the
allowance for loan and lease losses. The allowance for loan and lease losses
must be lower than or equal to common shareholders' equity to be eligible for
Total Qualifying Capital.

We exceed all minimum capital requirements as reflected in the following table:


<TABLE>
<CAPTION>
                                                                             June 30, 2002                   December 31, 2001
                                                                      -------------------------         ---------------------------
                                                                                        Minimum                            Minimum
                                                                      Calculated       Standard         Calculated         Standard
                                                                        Ratios          Ratios            Ratios            Ratios
                                                                      -----------      --------         ----------         --------
<S>                                                                     <C>              <C>               <C>                <C>
Risk Based Ratios:
Tier I Capital to risk-weighted assets............................      18.82%           4.00%             19.06%             4.00%
Total Qualifying Capital to risk-weighted assets..................      19.59%           8.00%             19.82%             8.00%
</TABLE>

Additionally, certain other ratios also provide capital analysis as follows:

<TABLE>
<CAPTION>
                                                                       June 30,      December 31,
                                                                         2002            2001
                                                                       --------      ------------
<S>                                                                    <C>             <C>
Tier I Capital to average assets..................................      12.14%          12.44%
</TABLE>

We believe that the bank's current capital position and liquidity positions are
strong and that its capital position is adequate to support its operations.

Book value per share amounted to $20.37 at June 30, 2002, compared with $19.64
per share at December 31, 2001.

Cash dividends declared amounted to $0.31 per share, for the six months ended
June 30, 2002, equivalent to a dividend payout ratio of 38.58 percent, compared
with 40.25 percent for the same period in 2001. Our Board of Directors continues
to believe that cash dividends are an important component of shareholder value
and that, at the bank's current level of performance and capital, we expect to
continue our current dividend policy of a quarterly cash distribution of
earnings to our shareholders.





                                      -20-
<PAGE>








PART II - Other Information:



Item 1. Legal Proceedings

Management and the Corporation's legal counsel are not aware of any litigation
that would have a material adverse effect on the consolidated financial position
of the Corporation. There are no proceedings pending other than the ordinary
routine litigation incident to the business of the Corporation and its
subsidiary, Columbia County Farmers National Bank. In addition, no material
proceedings are pending or are known to be threatened or contemplated against
the Corporation and the Bank by government authorities.


Item 2. Changes in Securities - Nothing to report.


Item 3. Defaults Upon Senior Securities - Nothing to report.


Item 4. Submission of Matters to a Vote of Security Holders - Nothing to report.


Item 5. Other Information - Nothing to report.


Item 6. Exhibits and Reports on Form 8-K - Exhibits 99.1 and 99.2.










                                      -21-
<PAGE>


                                   SIGNATURES




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




                                   CCFNB BANCORP, INC.
                                      (Registrant)




                                   By /s/ Paul E. Reichart
                                      ----------------------------------------
                                      Paul E. Reichart
                                      President & CEO

                                   Date: August 9, 2002




                                   By /s/ Virginia D. Kocher
                                      ----------------------------------------
                                      Virginia D. Kocher
                                      Treasurer

                                   Date: August 9, 2002


















                                      -22-