<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 September 30, 2006

[ ]  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)

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

<TABLE>
<S>                                                             <C>
     232 East Street, Bloomsburg, PA                               17815
(Address of principal executive offices)                        (Zip Code)
</TABLE>

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. 1,243,834 shares of $1.25
(par) common stock were outstanding as of 10/31/06.

<PAGE>

CCFNB BANCORP, INC. AND SUBSIDIARY
TABLE OF CONTENTS
SEPTEMBER 30, 2006

<TABLE>
<CAPTION>
                                                                           Page
                                                                         -------
<S>                                                                      <C>
PART 1  - FINANCIAL INFORMATION:

        - Consolidated Balance Sheets                                          2

        - Consolidated Statements of Income                                    3

        - Consolidated Statements of Cash Flows                                4

        - Notes to Consolidated Financial Statements                      5 - 14

        - Report of Independent Registered Public Accounting Firm             15

        - Management's Discussion and Analysis of Consolidated
          Financial Condition and Results of Operations                  16 - 23

        - Controls and Procedures                                             24

PART II - OTHER INFORMATION                                                   25

SIGNATURES                                                               26 - 29
</TABLE>

<PAGE>

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

<TABLE>
<CAPTION>
                                                               Unaudited
                                                               September   December
                                                                30, 2006   31, 2005
                                                               ---------   --------
<S>                                                            <C>         <C>
ASSETS
Cash and due from banks                                        $  4,171    $  5,123
Interest-bearing deposits with other banks                          380       1,110
Federal funds sold                                                8,218       5,129
Investment securities available-for-sale                         51,276      53,919
Loans, net of unearned income                                   160,294     154,271
Allowance for loan losses                                         1,488       1,552
                                                               --------    --------
   Net loans                                                    158,806     152,719
Premises and equipment, net                                       4,772       4,837
Cash surrender value of bank-owned life insurance                 6,708       6,480
Accrued interest receivable                                       1,076         959
Other assets                                                      1,050         942
                                                               --------    --------
      TOTAL ASSETS                                             $236,457    $231,218
                                                               ========    ========
LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Deposits:
   Non-interest bearing                                        $ 18,190    $ 18,249
   Interest bearing                                             146,623     146,598
                                                               --------    --------
      Total deposits                                            164,813     164,847
Short-term borrowings                                            28,844      24,600
Long-term borrowings                                             11,301      11,310
Accrued interest and other expenses                               1,593       1,442
Other liabilities                                                     3           6
                                                               --------    --------
      TOTAL LIABILITIES                                         206,554     202,205
                                                               --------    --------
STOCKHOLDERS' EQUITY
Common stock, par value $1.25 per share; authorized
   5,000,000 shares; issued and outstanding 1,245,834 shares
   in 2006 and 1,258,337 shares in 2005                           1,557       1,573
Surplus                                                           2,791       3,127
Retained earnings                                                25,725      24,616
Accumulated other comprehensive income (loss)                      (170)       (303)
                                                               --------    --------
      TOTAL STOCKHOLDERS' EQUITY                                 29,903      29,013
                                                               --------    --------
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY               $236,457    $231,218
                                                               ========    ========
</TABLE>

See accompanying notes to Consolidated Financial Statements.


                                       -2-
<PAGE>

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

<TABLE>
<CAPTION>
                                                     For the Nine Months       For the Three Months
                                                     Ending September 30,      Ending September 30,
                                                   -----------------------   -----------------------
                                                      2006         2005         2006         2005
                                                   ----------   ----------   ----------   ----------
<S>                                                <C>          <C>          <C>          <C>
INTEREST AND DIVIDEND INCOME
Interest and fees on loans:
   Taxable                                         $    7,584   $    6,475   $    2,686   $    2,215
   Tax-exempt                                             313          329          110          112
Interest and dividends on investment securities:
   Taxable                                              1,242        1,116          429          356
   Tax-exempt                                             217          275           58           89
   Dividends                                               83           61           28           20
Federal funds sold                                        255          135          131           71
Deposits in other banks                                    26           40           17           21
                                                   ----------   ----------   ----------   ----------
      TOTAL INTEREST AND DIVIDEND INCOME                9,720        8,431        3,459        2,884
                                                   ----------   ----------   ----------   ----------
INTEREST EXPENSE
Deposits                                                2,525        2,079          891          720
Short-term borrowings                                     810          415          327          170
Long-term borrowings                                      507          507          171          171
                                                   ----------   ----------   ----------   ----------
      TOTAL INTEREST EXPENSE                            3,842        3,001        1,389        1,061
                                                   ----------   ----------   ----------   ----------
Net interest income                                     5,878        5,430        2,070        1,823
Provision for loan losses                                 127           90           62           30
                                                   ----------   ----------   ----------   ----------
      NET INTEREST INCOME AFTER PROVISION
         FOR LOAN LOSSES                                5,751        5,340        2,008        1,793
                                                   ----------   ----------   ----------   ----------
NON-INTEREST INCOME
Service charges and fees                                  618          616          225          216
Gain on sale of loans                                      32           29           12            6
Bank-owned life insurance income                          194          193           63           62
Trust department                                          114          106           38           35
Other                                                     433          310          184          106
                                                   ----------   ----------   ----------   ----------
      TOTAL NON-INTEREST INCOME                         1,391        1,254          522          425
                                                   ----------   ----------   ----------   ----------
NON-INTEREST EXPENSE
Salaries                                                1,914        1,726          658          594
Pensions and other employee benefits                      612          596          194          197
Occupancy, net                                            339          346          113          115
Equipment                                                 364          389          120          139
State shares tax                                          228          211           84           70
Professional services                                     158          220           52           63
Directors' fees                                           125          142           39           48
Stationery and supplies                                   103           98           29           22
Other                                                     875          829          337          270
                                                   ----------   ----------   ----------   ----------
      TOTAL NON-INTEREST EXPENSE                        4,718        4,557        1,626        1,518
                                                   ----------   ----------   ----------   ----------
Income before income taxes                              2,424        2,037          904          700
Income tax expense                                        590          433          234          152
                                                   ----------   ----------   ----------   ----------
      NET INCOME                                   $    1,834   $    1,604   $      670   $      548
                                                   ==========   ==========   ==========   ==========
PER SHARE DATA
Net income                                         $     1.47   $     1.27   $     0.54   $     0.43
Cash dividends                                     $     0.58   $     0.55   $     0.20   $     0.19
Weighted average shares outstanding                 1,251,832    1,263,405    1,251,832    1,263,405
</TABLE>

See accompanying notes to Consolidated Financial Statements.


                                       -3-

<PAGE>

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

<TABLE>
<CAPTION>
                                                                          For the Nine Months
                                                                         Ending September 30,
                                                                         --------------------
                                                                            2006       2005
                                                                          --------   -------
<S>                                                                      <C>         <C>
OPERATING ACTIVITIES
Net income                                                                $  1,834   $ 1,604
Adjustments to reconcile net income to net cash provided by operating
   activities:
   Provision for loan losses                                                   127        90
   Depreciation and amortization                                               274       315
   Premium amortization on investment securities                                85       195
   Discount accretion on investment securities                                 (14)       (8)
   Deferred income taxes (benefit)                                             (65)      (87)
   (Gain) on sale of loans                                                     (32)      (29)
   Proceeds from sale of mortgage loans                                      1,650     1,536
   Originations of mortgage loans for resale                                (1,713)   (1,239)
   (Income) from investment in insurance agency                                (10)      (16)
   (Increase) in accrued interest receivable and other assets                 (219)     (108)
   Net (increase) in cash surrender value of bank-owned life insurance        (228)     (227)
   Increase in accrued interest, other expenses and other liabilities          149        31
                                                                          --------   -------
       NET CASH PROVIDED BY OPERATING ACTIVITIES                             1,838     2,057
                                                                          --------   -------
INVESTING ACTIVITIES
Purchase of investment securities available-for-sale                       (10,560)   (1,058)
Proceeds from sales, maturities and redemptions of investment
   securities available-for-sale                                            13,334     9,645
Net (increase) in loans                                                     (6,121)   (1,730)
Purchases of premises and equipment                                           (208)     (729)
                                                                          --------   -------
       NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                  (3,555)    6,128
                                                                          --------   -------
FINANCING ACTIVITIES
Net increase (decrease) in deposits                                            (34)   (8,452)
Net increase in short-term borrowings                                        4,244       414
Net (decrease) in long-term borrowings                                          (9)       (9)
Acquisition of treasury stock                                                 (505)     (335)
Proceeds from issuance of common stock                                         153       158
Cash dividends paid                                                           (725)     (695)
                                                                          --------   -------
       NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                   3,124    (8,919)
                                                                          --------   -------
       INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                      1,407      (734)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                            11,362    12,833
                                                                          --------   -------
       CASH AND CASH EQUIVALENTS AT END OF PERIOD                         $ 12,769   $12,099
                                                                          ========   =======
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the year for:
   Interest                                                               $  3,785   $ 2,991
   Income taxes                                                           $    581   $   443
</TABLE>

See accompanying notes to Consolidated Financial Statements.


                                       -4-
<PAGE>

CCFNB BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2006

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies of CCFNB Bancorp, Inc. and Subsidiary (the
"Corporation") are in accordance with the 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"). 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 eight
offices covering an area of approximately 484 square miles in Northcentral
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
Lightstreet branch. This investment center offers a full line of stocks, bonds
and other non-insured financial services.

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.


                                       -5-

<PAGE>

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.

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 other comprehensive income (loss) (see Note 6). 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.

Real estate mortgage loans held for resale are carried at the lower of cost or
market on an aggregate basis. These loans are sold with limited recourse to the
Corporation.

PAST DUE LOANS - Generally, a loan is considered past due when a payment is in
arrears for a period of 10 or 15 days, depending on the type of loan. Delinquent
notices are issued at this point and collection efforts will continue on loans
past due beyond 60 days which have not been satisfied. Past due loans are
continually evaluated with determination for charge-off being made when no
reasonable chance remains that the status of the loan can be improved.


                                       -6-

<PAGE>

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 loan losses. Certain non-accrual loans may continue to
perform, wherein, 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.

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
recognition of interest income on impaired loans is the same as for non-accrual
loans as discussed above.

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.

In addition, an allowance is provided for possible credit losses on off-balance
sheet credit exposures. This allowance is estimated by management and is
classified in other liabilities.

DERIVATIVES

The Bank has outstanding loan commitments that relate to the origination of
mortgage loans that will be held for resale. Pursuant to Statement of Financial
Accounting Standards (SFAS) No. 133 "Accounting for Derivative Instruments and
Hedging Activities" as amended by SFAS No. 138, "Accounting for Certain
Derivative Instruments and Certain Hedging Activities", and SFAS No. 149
"Amendments to SFAS 133 on Derivative Instruments and Hedging Activities" and
the guidance contained in the Derivatives Implementation Group Statement 133
Implementation Issue No. C 13, the Bank has accounted for such loan commitments
as derivative instruments. The outstanding loan commitments in this category did
not give rise to any losses for the nine-month period ended September 30, 2006
and the year ended December 31, 2005, as the fair market value of each
outstanding loan commitment exceeded the Bank's cost basis in each loan
commitment.


                                       -7-

<PAGE>

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.

MORTGAGE SERVICING RIGHTS

The Corporation originates and sells real estate loans to investors in the
secondary mortgage market. After the sale, the Corporation retains the right to
service some of these loans. When originated mortgage loans are sold and
servicing is retained, a servicing asset is capitalized based on relative fair
value at the date of sale. Servicing assets are amortized as an offset to other
fees in proportion to, and over the period of, estimated net servicing income.
The unamortized cost is included in other assets in the accompanying
consolidated balance sheet. The servicing rights are periodically evaluated for
impairment based on their relative fair value.

OTHER REAL ESTATE OWNED

Real estate properties acquired through, or in lieu of, loan foreclosure are
held for sale and are initially recorded at fair value on the date of
foreclosure establishing a new cost basis. After foreclosure, valuations are
periodically performed by management and the real estate is carried at the lower
of carrying amount or fair value less cost to sell and is included in other
assets. Revenues derived from and costs to maintain the assets and subsequent
gains and losses on sales are included in other non-interest income and expense.

BANK OWNED LIFE INSURANCE

The Corporation invests in Bank Owned Life Insurance (BOLI). Purchase of BOLI
provides life insurance coverage on certain directors and employees with the
Corporation being owner and primary beneficiary of the policies.

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 as of
September 30, 2006 and December 31, 2005 was $209,000 and $199,000,
respectively, and is carried in other assets in the accompanying consolidated
balance sheets.


                                       -8-

<PAGE>

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 are 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.

RECENT ACCOUNTING PRONOUNCEMENTS

In November 2005, the Financial Accounting Standards Board (FASB) issued FASB
Staff Position (FSP)115 - "The Meaning of Other-Than-Temporary Impairment and
Its Application to Certain Investments". This FSP provides additional guidance
on when an investment in a debt or equity security should be considered impaired
and when that impairment should be considered other-than-temporary and
recognized as a loss in the consolidated statement of income. Specifically, this
guidance clarifies that an investor should recognize an impairment loss no later
than when an impairment is deemed other-than-temporary, even if the decision to
sell has not been made. The FSP also requires certain disclosures about
unrealized losses that have not been recognized as other-than-temporary
impairments. The Corporation has followed the guidance of this FSP in 2005 and
2006.


                                       -9-

<PAGE>

In May 2005, the FASB issued Statement of Financial Accounting Standards
("SFAS") No. 154, "Accounting Changes and Error Corrections" which modifies the
accounting for and reporting of a change in an accounting principle. This
statement applies to all voluntary changes in accounting principles and changes
required by an accounting pronouncement in the unusual instance that the
pronouncement does not include specific transition provisions. This statement
also requires retrospective application to prior period financial statements of
changes in accounting principles, unless it is impractical to determine either
the period-specific or cumulative effects of the accounting change. SFAS 154 is
effective for accounting changes made in fiscal years beginning after December
15, 2005. The adoption of SFAS 154 is not expected to have a material impact on
the Corporation's consolidated financial condition or results of operation.

In December 2004, the FASB issued Statement of Financial Accounting Standards
("SFAS") No. 153, "Exchanges of Nonmonetary Assets", which amends APB Opinion
No. 29, "Accounting for Nonmonetary Transactions". SFAS No. 153 eliminates the
exception from fair value measurement for nonmonetary exchanges of similar
productive assets in Opinion No. 29 and replaces it with an exception for
exchanges that do not have commercial substance. SFAS No. 153 specifies that a
nonmonetary exchange has commercial substance if the future cash flows of the
entity are expected to change significantly as a result of the exchange. SFAS
No. 153 is effective for nonmonetary exchanges occurring in fiscal periods
beginning after June 15, 2005. The adoption of SFAS No. 153 is not expected to
have a material impact on the Corporation's consolidated financial condition or
results of operations.

In December 2004, the FASB issued Statement of Financial Accounting Standards
("SFAS") No. 123 (revised 2004), "Share-Based Payment". This Statement is a
revision of SFAS No. 123, "Accounting for Stock-Based Compensation", and
supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees", and
its related guidance. SFAS No. 123 (revised 2004) established standards for the
accounting for transactions in which an entity exchanges its equity instruments
for goods or services. This Statement requires that the cost resulting from all
share-based payment transactions be recognized in the financial statements. This
Statement established fair value as the measurement objective in accounting for
share-based payment arrangements and requires all entities to apply a
fair-value-based measurement method in accounting for share-based payment
transactions with employees, except for equity instruments held by employee
share ownership plans.

In addition, this statement amends SFAS No. 95 "Statement of Cash Flows" to
require that excess tax benefits be reported as financing cash inflow rather
than as a reduction of taxes paid. The Corporation has adopted these statements
as of January 1, 2006. SFAS 123R will require the Corporation to change its
method of accounting for share-based awards to include estimated forfeitures in
the initial estimate of compensation expense and to accelerate the recognition
of compensation expense for retiree-eligible employees. The adoption of these
standards is not expected to have a material effect on the Corporation's
consolidated financial condition or results of operations.

ADVERTISING COSTS

It is the Corporation's policy to expense advertising costs in the period in
which they are incurred. Advertising expense for the nine-month periods ended
September 30, 2006 and 2005 was approximately $71,000 and $61,000, respectively.


                                      -10-

<PAGE>

RECLASSIFICATION

Certain amounts in the consolidated financial statements of the prior years have
been reclassified to conform with presentation used in the 2006 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 nine-month periods ended
September 30, 2006 and 2005 were as follows:

<TABLE>
<CAPTION>
                                    (Amounts in
                                     Thousands)
                                  ---------------
                                   2006     2005
                                  ------   ------
<S>                               <C>      <C>
Balance, beginning of year        $1,552   $1,392
Provision charged to operations      127       90
Loans charged-off                   (216)     (31)
Recoveries                            25       51
                                  ------   ------
Balance, September 30             $1,488   $1,502
                                  ======   ======
</TABLE>

At September 30, 2006, the total recorded investment in loans that are
considered to be impaired as defined by SFAS No. 114 was $167,000. These
impaired loans had a related allowance for loan losses of $42,000. 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 September 30, 2006, there were no significant commitments to lend additional
funds with respect to non-accrual and restructured loans.

Non-accrual loans at September 30, 2006 and December 31, 2005 were $167,000 and
$707,000, respectively, all of which were considered impaired.

Loans past due 90 days or more and still accruing interest amounted to $24,000
at September 30, 2006.

NOTE 3 - SHORT-TERM BORROWINGS

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.


                                      -11-

<PAGE>

NOTE 5 - DEFERRED COMPENSATION PLANS

The Bank has entered into certain non-qualified deferred compensation agreements
with certain executive officers and directors. The additional expenses related
to these non-qualified deferred compensation plans amounted to $98,000 and
$95,000 for the nine-month periods ended September 30, 2006 and 2005,
respectively.

There were no substantial changes in other plans as disclosed in the 2005 Annual
Report.

NOTE 6 - STOCKHOLDERS' EQUITY

Changes in stockholders' equity for the nine-month period ended September 30,
2006 were as follows:

<TABLE>
<CAPTION>
                                                        (Amounts in Thousands, Except Common Share Data)
                                     -------------------------------------------------------------------------------------
                                                                                           Accumulated
                                                                                              Other
                                                                                          Comprehensive
                                       Common   Common           Comprehensive  Retained      Income     Treasury
                                       Shares    Stock  Surplus      Income     Earnings      (Loss)       Stock    Total
                                     ---------  ------  -------  -------------  --------  -------------  --------  -------
<S>                                  <C>        <C>     <C>      <C>            <C>       <C>            <C>       <C>
Balance at January 1, 2006           1,258,337  $1,573  $3,127                  $24,616       $(303)      $  --    $29,013
Comprehensive Income:
   Net income                               --      --      --      $1,834        1,834          --          --     1,834
   Change in unrealized gain (loss)
      on investment securities
      available- for-sale net of
      reclassification adjustment
      and tax effects                       --      --      --         133           --         133          --       133
                                                                    ------
         TOTAL COMPREHENSIVE INCOME                                 $1,967
                                                                    ======
Issuance of 5,497 shares of
   common stock under dividend
   reinvestment and stock
   purchase plans                        5,497       7     146                       --          --          --        153
Purchase of 18,000 shares of
   treasury stock                           --      --      --                       --          --        (505)      (505)
Retirement of 18,000 shares of
   treasury stock                      (18,000)    (23)   (482)                      --          --         505         --
Cash dividends $.58 per share               --      --      --                     (725)         --          --       (725)
                                     ---------  ------  ------                  -------       -----       -----    -------
Balance at September 30, 2006        1,245,834  $1,557  $2,791                  $25,725       $(170)      $  --    $29,903
                                     =========  ======  ======                  =======       =====       =====    =======
</TABLE>

NOTE 7 - 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 consolidated 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.


                                      -12-

<PAGE>

The Corporation may require collateral or other security to support financial
instruments with off-balance sheet credit risk. The contract or notional amounts
at September 30, 2006 and December 31, 2005 were as follows:

<TABLE>
<CAPTION>
                                           (Amounts in Thousands)
                                           ----------------------
                                            September   December
                                             30, 2006   31, 2005
                                           ----------   ---------
<S>                                        <C>          <C>
Financial instruments whose contract
   amounts represent credit risk:
   Commitments to extend credit              $18,414     $20,418
   Financial standby letters of credit         1,352       1,498
   Performance standby letters of credit         556         570
   Dealer floor plans                            358       1,043
</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 payment to a third party.
When a customer either fails to repay an obligation or fails to perform some
non-financial obligation, 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.

The Corporation granted commercial, consumer and residential loans to customers
primarily within Pennsylvania. Of the total loan portfolio at September 30,
2006, 85.0% was for real estate loans, with significantly most being
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.


                                      -13-

<PAGE>

NOTE 8 - 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 nine-month period ended September 30, 2006,
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, 2005, filed with the Securities and Exchange Commission.


                                      -14-

<PAGE>

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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 September 30, 2006, and the related consolidated
statements of income for the three and nine-month periods ended September 30,
2006 and 2005 and the consolidated statements of cash flows for the nine-month
periods ended September 30, 2006 and 2005. These consolidated interim financial
statements are the responsibility of the management of CCFNB Bancorp, Inc. and
Subsidiary.

We conducted our reviews in accordance with the standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures and making
inquiries of persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance with the
standards of the Public Company Accounting Oversight Board (United States), 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 interim 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 the auditing standards of the
Public Company Accounting Oversight Board (United States), the consolidated
balance sheet of CCFNB Bancorp, Inc. and Subsidiary as of December 31, 2005, and
the related consolidated statements of income, changes in stockholders' equity,
and cash flows for the year then ended (not presented herein); and in our report
dated January 13, 2006, 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, 2005, 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
October 26, 2006


                                      -15-

<PAGE>

                               CCFNB BANCORP, INC.
                                    FORM 10-Q
                    FOR THE QUARTER ENDED SEPTEMBER 30, 2006

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 Nine
                                                 Months
                                          Ended September 30,                 At and For the Years Ended December 31,
                                        -----------------------   --------------------------------------------------------------
                                           2006         2005         2005         2004         2003         2002         2001
                                        ----------   ----------   ----------   ----------   ----------   ----------   ----------
<S>                                     <C>          <C>          <C>          <C>          <C>          <C>          <C>
Income and Expense:
   Interest income                      $    9,720   $    8,431   $   11,442   $   10,843   $   11,221   $   12,780   $   13,720
   Interest expense                          3,842        3,001        4,131        3,669        4,366        5,741        6,924
                                        ----------   ----------   ----------   ----------   ----------   ----------   ----------
   Net interest income                       5,878        5,430        7,311        7,174        6,855        7,039        6,796
   Loan loss provision                         127           90           90          140          200          309          163
                                        ----------   ----------   ----------   ----------   ----------   ----------   ----------
   Net interest income after loan
      loss provision                         5,751        5,340        7,221        7,034        6,655        6,730        6,633
   Non-interest income                       1,391        1,254        1,713        1,530        1,508        1,210        1,149
   Non-interest expense                      4,718        4,557        6,077        5,746        5,409        5,479        5,104
                                        ----------   ----------   ----------   ----------   ----------   ----------   ----------
   Income before income taxes                2,424        2,037        2,857        2,818        2,754        2,461        2,678
   Income taxes                                590          433          631          601          591          539          621
                                        ----------   ----------   ----------   ----------   ----------   ----------   ----------
   Net income                           $    1,834   $    1,604   $    2,226   $    2,217   $    2,163   $    1,922   $    2,057
                                        ----------   ----------   ----------   ----------   ----------   ----------   ----------
Per Share: (1)
   Net income                           $     1.47   $     1.27   $     1.76   $     1.74   $     1.69   $     1.47   $     1.54
   Cash dividends paid                         .58          .55          .74          .70          .66          .63          .59
   Average shares outstanding            1,251,832    1,263,405    1,262,171    1,274,034    1,281,265    1,309,084    1,338,007
Average Balance Sheet:
   Loans                                $  158,036   $  149,342   $  150,065   $  147,348   $  149,485   $  147,545   $  139,219
   Investments                              50,822       56,972       54,943       61,999       58,152       54,197       50,593
   Other earning assets                      7,470        7,769        7,503        5,705        8,036        5,309        6,569
   Total assets                            233,838      230,459      230,081      231,477      230,975      223,476      208,630
   Deposits                                166,541      168,878      167,812      172,028      171,956      150,883      149,601
   Other interest-bearing liabilities       35,636       31,730       32,253       29,823       29,772       29,356       31,629
   Stockholders' equity                     29,458       28,721       28,789       28,136       27,223       26,615       25,890
Balance Sheet Data:
   Loans                                $  160,294   $  151,381   $  154,271   $  149,900   $  147,631   $  151,338   $  142,990
   Investments                              51,276       52,598       53,919       61,834       62,775       53,538       57,121
   Other earning assets                      8,598        6,961        6,239        6,233        6,882       10,068        9,644
   Total assets                            236,457      227,786      231,218      235,377      232,914      229,032      214,238
   Deposits                                164,813      164,035      164,847      172,487      171,786      172,127      155,666
   Other interest-bearing liabilities       40,145       33,485       35,910       30,080       32,325       28,621       31,384
   Stockholders' equity                     29,903       28,934       29,012       28,506       27,603       26,840       26,042
Ratios: (2)
   Return on average assets                   1.05%         .93%         .97%         .96%         .94%         .86%         .99%
   Return on average equity                   8.30%        7.45%        7.73%        7.88%        7.95%        7.22%        7.92%
   Dividend payout ratio                     39.53%       41.33%       41.92%       40.19%       39.02%       42.86%       38.31%
   Average equity to average assets
      ratio                                  12.60%       12.46%       12.51%       12.17%       11.79%       11.77%       12.16%
</TABLE>

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

(2)  The ratios for the nine month period ending September 30, 2006 and 2005 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.


                                       16
<PAGE>

EARNINGS SUMMARY

Net income for the nine months ended September 30, 2006 was $1,834 thousand or
$1.47 per basic and diluted share. These results compare with net income of
$1,604 thousand, or $1.27 per basic and diluted share for the same period in
2005. Annualized return on average equity increased to 8.30 percent from 7.45
percent, while the annualized return on average assets increased to 1.05 percent
from .93 percent for the nine months ended September 30, 2006 and 2005
respectively.

Net interest income continues to be the largest source of our operating income.
Net interest income on a tax equivalent basis increased from $5.7 million at
September 30, 2005 to $6.1 million at September 30, 2006. Overall, interest
earning assets yielded 6.17 percent for the nine months ended September 30, 2006
compared to 5.44 percent yield for the nine months ended September 30, 2005. The
tax equivalized interest margin increased to 3.78 percent for the nine months
ended September 30, 2006 compared to 3.58 percent for the nine months ended
September 30, 2005.

Average interest earning assets increased $2.2 million or 1.03 percent for the
nine months ended September 30, 2006 over the same period in 2005 from $214.1
million at September 30, 2005 to $216.3 million at September 30, 2006. Average
loans increased $8.7 million or 5.83 percent, from $149.3 million at September
30, 2005 to $216.3 million at September 30, 2006; .average investments decreased
$6.2 million or 10.88 percent from $57.0 million at September 30, 2005 to $50.8
million at September 30, 2006 and average federal funds sold and
interest-bearing deposits with other financial institutions decreased $.3
million or 3.85 percent from $7.8 million at September 30, 2005 to $7.5 million
at September 30, 2006.

Average interest bearing liabilities for the nine months ended September 30,
2005 was $183.4 million compared to $184.1 million at September 30, 2006.
Average short-term borrowings were $20.4 million at September 30, 2005 and $24.3
million at September 30, 2006. Long-term debt, which includes primarily FHLB
advances, was $11.3 million at September 30, 2005 and 2006. Average demand
deposits increased $.8 million from $17.2 million at September 30, 2005 compared
to $18.0 million at September 30, 2006.

The average interest rate for loans increased 43 basis points to 6.66 percent at
September 30, 2006 compared to 6.23 percent at September 30, 2005.
Interest-bearing deposits with other Financial Institutions and Federal Funds
Sold rates increased 201 basis points to 5.01 percent at September 30, 2006 from
3.00 percent at September 30, 2005. Average rates on interest bearing deposits
increased by 44 basis points from 1.83 percent to 2.27 percent in one year.
Average interest rates also increased on total interest bearing liabilities by
60 basis points to 2.78 percent from 2.18 percent. The cost of long-term debt
averaged 5.97 percent for the past several years which negatively impacted net
interest margin. This high costing liability will remain due to the fact that
the Federal Home Loan Bank has the option to reprice these loans at their
discretion. Until interest rates would rise to make the current 5.97 percent
average rate unattractive, this in all probability will not occur. We will
continue to price deposits conservatively.

NET INTEREST INCOME

Net interest income increased from $5.4 million at September 30, 2005 to $5.9
million at September 30, 2006.

The following table reflects the components of net interest income for each of
the nine months ended September 30, 2006 and 2005:

           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>
                                               Nine Months Ended September 30, 2006 and 2005
                                       -------------------------------------------------------------
                                                  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              $    676    $   26     5.13%    $  1,843    $   40     2.89%
Investment securities (3)                50,822     1,542     4.34%      56,972     1,452     3.73%
Federal funds sold                        6,794       255     5.00%       5,926       135     3.04%
Loans                                   158,036     7,897     6.66%     149,342     6,804     6.23%
                                       --------    ------              --------    ------
Total interest earning assets          $216,328    $9,720     6.17%    $214,083    $8,431     5.44%
                                       --------    ------              --------    ------
Reserve for loan losses                  (1,478)                         (1,447)
Cash and due from banks                   4,240                           4,851
Other assets                             14,748                          12,972
                                       --------                        --------
Total assets                           $233,838                        $230,459
                                       --------                        --------
</TABLE>


                                       17

<PAGE>

<TABLE>
<S>                                    <C>        <C>        <C>       <C>         <C>        <C>
LIABILITIES AND CAPITAL:
Interest bearing deposits              $148,504    $2,525     2.27%    $ 151,673    $2,079     1.83%
Short-term borrowings                    24,331       810     4.44%       20,412       416     2.72%
Long-term borrowings                     11,305       507     5.98%       11,318       506     5.96%
                                       --------    ------              ---------    ------
Total interest-bearing liabilities     $184,140    $3,842     2.78%    $ 183,403    $3,001     2.18%
                                       --------    ------              ---------    ------
Demand deposits                        $ 18,037                        $  17,205
Other liabilities                         2,203                            1,130
Stockholders' equity                     29,458                           28,721
                                       --------                        ---------
Total liabilities and capital          $233,838                        $ 230,459
                                       --------                        ---------
NET INTEREST INCOME /
   NET INTEREST MARGIN (4)                         $5,878     3.62%                 $5,430     3.38%
TAX EQUIVALENT NET INTEREST INCOME /
   NET INTEREST MARGIN (5)                         $6,134     3.78%                 $5,741     3.58%
</TABLE>

(1)  Average volume information was computed using daily (or monthly) averages
     for interest earning and bearing accounts. Certain balance sheet items
     utilized quarter end balances for averages. Due to the availability of
     certain daily and monthly average balance information, certain
     reclassifications were made to prior period amounts.

(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 annualized net interest income
     by total interest earning assets.

(5)  Interest and yield are presented on a tax-equivalent basis using 34 percent
     for 2006 and 2005.

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>
                                             Nine Months Ended September 30, 2006
                                                      Compared with 2005
                                                    Increase (Decrease) (2)
                                             ------------------------------------
                                                   Volume    Rate     Total
                                                   ------   ------   ------
                                                        (In thousands)
<S>                                          <C>            <C>      <C>
Interest income:
   Loans (1)                                       $ 542    $  642   $1,184
   Investments (1)                                  (229)      348      119
   Federal funds sold and other short-term
      investments                                     (9)      157      148
                                                   -----    ------   ------
Total Interest Income:                             $ 304    $1,147   $1,451
Interest expense:
   Deposits                                        $ (58)   $  667   $  609
   Short-term borrowings                             107       351      458
   Long term debt                                     (1)        2        1
                                                   -----    ------   ------
Total Interest Expense:                            $  48    $1,020   $1,068
Net Interest Income:                               $ 256    $  127   $  383
</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

The outstanding balance of loans at September 30, 2006 was $160.3 million and
December 31, 2005 was $154.3 million.

Income from investment securities remained at $1.5 million at September 30, 2006
and 2005. The average balance of investment securities for the nine months ended
September 30, 2006 was $50.8 million compared to $57.0 million at September 30,
2005.

Total interest expense increased $.8 million or 26.66 percent for the first nine
months of 2006 as compared to the first nine months of 2005.

This percentage increase is attributable to volume increases along with rising
interest rates, particularly in short term borrowings.

The average yield on interest earning assets increased from 5.44 percent to 6.17
percent as of September 30, 2005 and 2006, respectively.


                                       18
<PAGE>

NON-INTEREST INCOME

The following table presents the components of non-interest income for the nine
months ended September 30, 2006 and 2005:

<TABLE>
<CAPTION>
                                         Nine Months
                                            Ended
                                        September 30,
                                        (In thousands)
                                       ---------------
                                        2006     2005
                                       ------   ------
<S>                                    <C>      <C>
Service charges and fees               $  618   $  616
Trust department income                   114      106
Gain on sale of loans                      32       29
Gain on cash surrender value of BOLI      194      193
Other                                     433      310
                                       ------   ------
   Total                               $1,391   $1,254
                                       ------   ------
</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 nine months ended September 30, 2006 and September 30, 2005
total non-interest income increased from $1,254 thousand at September 30, 2005
to $1,391 thousand at September 30, 2006. Service charges and fees increased $2
thousand from $616 thousand at September 30, 2005 to $618 thousand or .32
percent at September 30, 2006.

Sales of fixed rate mortgages through the MPF and PHFA programs increased in the
first nine months of 2006 compared to the first nine months of 2005 resulting in
gain on sale of loans increasing from $29 thousand in 2005 to $32 thousand in
2006. The MPF loans are being serviced by CCFNB and the bank retains minimal
credit risk. Other non-interest income increased $123 thousand from $310
thousand at September 30, 2005 to $433 thousand at September 30, 2006. This
increase is primarily attributable to investment center income, from $88.5
thousand at September 30, 2005 to $162.9 thousand at September 30, 2006; a State
initiative for donations to private schools and community projects resulting in
a State Shares Tax credit in 2006, thus creating other income of $27.4 thousand
compared to 0 in 2005; and certificate of deposit penalties, from $10.6 thousand
at September 30, 2005 to $22.5 thousand at September 30, 2006.

NON-INTEREST EXPENSE

The following table presents the components of non-interest expense for the nine
months ended September 30, 2006 and 2005:

<TABLE>
<CAPTION>
                                Nine Months
                                   Ended
                               September 30,
                          ----------------------
                               2006     2005
                              ------   ------
                          (Dollars in Thousands)
<S>                       <C>          <C>
Salaries and wages            $1,914   $1,726
Employee benefits                612      596
Net occupancy expense            339      346
Equipment expense                364      389
State shares tax                 228      211
Professional services            158      220
Director fees                    125      142
Stationery and supplies          103       98
Other expense                    875      829
                              ------   ------
   Total                      $4,718   $4,557
                              ------   ------
</TABLE>

Non-interest expense increased 2.17 percent from $4.6 million at September 30,
2005 to $4.7 million at September 30, 2006.

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 10.89 percent from $1,726 thousand at September 30, 2005 to
$1,914 thousand at September 30, 2006. Additionally, employee benefits increased
2.68 percent from $596 thousand at September 30, 2005 to $612 thousand at
September 30, 2006. These increases were partially attributable to the addition
of new personnel to increase business development and annual increases in
salaries and cost of benefits.

Occupancy expense decreased 2.02 percent, from $346 thousand at September 30,
2005 to $339 thousand at September 30, 2006. This decrease is attributable to
savings of miscellaneous occupancy, which includes heat, snow plowing and air
conditioning. Equipment expense reflects a $25 thousand decrease for the first
nine months of 2006 compared to the first nine months of 2005. This decrease is
a result of less depreciation expense as some equipment has fully depreciated.
Occupancy expense is expected to increase as our eighth office, Berwick, opened
on October 12, 2006.

Pennsylvania Bank Shares Tax increased $17 thousand from $211 thousand at
September 30, 2005 to $228 thousand at September 30, 2006.


                                       19

<PAGE>

Professional services decreased 28.18 percent from $220 thousand at September
30, 2005 to $158 thousand at September 30, 2006. This decrease is attributable
to reduced costs of Sarbanes Oxley (Sox 404) of $32,000 and the implementation
cost of the Overdraft Privilege Program in 2004 - 2005 which were $32,000 in
2005 and $0 in 2006.

Director's fees decreased 11.97 percent from $142 thousand through September 30,
2005 compared to $125 thousand through September 30, 2006. Beginning January
2006, the Chairman of the Board fee decreased from $56 thousand annually to $40
thousand annually.

Stationery and supplies increased $5 thousand in comparing September 30, 2005 at
$98 thousand and September 30, 2006 at $103 thousand.

Other expenses increased $46 thousand or 5.55 percent from $829 thousand at
September 30, 2005 to $875 thousand at September 30, 2006. Donations increased
$38.6 thousand due to the State initiative for donations to private schools and
community projects. Data Processing also reflected an increase of $16.8
thousand. This was for compliance and various improvements in various areas and
the addition of the Berwick branch.

INCOME TAXES

Income tax expense as a percentage of pre-tax income was 24.34 percent for the
nine months ended September 30, 2006 compared with 21.26 percent for the same
period in 2005. The effective tax rate for 2006 remains at 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 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. As of
September 30, 2006, we had $51.3 million of securities available for sale
recorded at their fair value, compared with $53.9 million at December 31, 2005.
As of September 30, 2006, the investment securities available for sale had a net
unrealized loss of $170 thousand, net of deferred taxes, compared with a net
unrealized loss of $303 thousand, net of deferred taxes, at December 31, 2005.
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.

     In accordance with disclosures required by EITF NO. 03-1, the summary below
reflects the gross unrealized losses and fair value, aggregated by investment
category that individual securities have been in a continuous unrealized loss
position for less than or more than 12 months as of September 30, 2006:

<TABLE>
<CAPTION>
                                        Less than 12 months         12 months or more                Total
                                     ------------------------   ------------------------   ------------------------
                                                   Unrealized                 Unrealized                 Unrealized
Description of Security               Fair Value      Loss       Fair Value      Loss       Fair Value      Loss
-----------------------              -----------   ----------   -----------   ----------   -----------   ----------
<S>                                  <C>           <C>          <C>           <C>          <C>           <C>
Obligations of U.S. Government
Corporations and Agencies:
   Mortgage backed                   $ 3,616,549     $14,664    $11,973,884    $293,908    $15,590,433    $308,572
   Other                               7,714,563      29,642     12,305,945     194,055     20,020,508     223,697
Obligations of State and Political
   Subdivisions                                0           0        320,948       2,493        320,948       2,493
Marketable Equity Securities             133,223       9,915         91,937      16,860        225,160      26,775
                                     -----------     -------    -----------    --------    -----------    --------
Total                                $11,464,335     $54,221    $24,692,714    $507,316    $36,157,049    $561,537
                                     -----------     -------    -----------    --------    -----------    --------
</TABLE>

Note: This schedule reflects only unrealized losses without the effect of
unrealized gains.


                                       20

<PAGE>

The Corporation invests in various forms of agency debt including mortgage
backed securities and callable agency debt. The fair market value of these
securities is influenced by market interest rates, prepayment speeds on mortgage
securities, bid to offer spreads in the market place and credit premiums for
various types of agency debt. These factors change continuously and therefore
the market value of these securities may be higher or lower than the
Corporation's carrying value at any measurement date.

The Corporation's marketable equity securities represent common stock positions
in various financial institutions. The fair market value of these equities tends
to fluctuate with the overall equity markets as well as the trends specific to
each institution.

The Corporation has both the intent and ability to hold the securities contained
in the previous table for a time necessary to recover the cost.

NON-PERFORMING ASSETS

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

<TABLE>
<CAPTION>
                             September   December
                              30, 2006   31, 2005
                             ---------   --------
                            (Dollars in thousands)
<S>                         <C>          <C>
Past due and non-accrual:
   Days 30 - 89                 $703      $1,229
   Days 90 plus                   24         130
   Non-accrual                   167         707
                                ----      ------
Total                           $894      $2,066
</TABLE>

Past due and non-accrual loans decreased 57.14 percent from $2.1 million at
December 31, 2005 to $.9 million at September 30, 2006. The loan delinquency
expressed as a ratio to total loans was .56 percent at September 30, 2006 and
1.34 percent at December 31, 2005.

The provision for loan losses for the first nine months of 2006 was $127
thousand compared to the first nine months of 2005 at $90 thousand. Management
is diligent in its efforts to reduce delinquencies and continues to monitor and
review current loans to foresee future delinquency occurrences and react to them
quickly.

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                    September 30, 2006
               ------------------------------------------------                  ----------------------
                                                                                 (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                                                          $  2,196
      (2) Over three months through 12 months                                             12,442
      (3) Over one year through three years                                               30,008
      (4) Over three years through five years                                              6,673
      (5) Over five years through 15 years                                                19,631
      (6) Over 15 years                                                                      258
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                                                            17,579
      (2) Over three months through 12 months                                             12,604
      (3) Over one year through three years                                               32,267
      (4) Over three years through five years                                             12,119
      (5) Over five years through 15 years                                                13,478
      (6) Over 15 years                                                                      892
                                                                                        --------
         Sub-total                                                                      $160,147
Add: Non-accrual loans not included above                                                    167
Less: Unearned income                                                                        (20)
                                                                                        --------
         Total Loans and Leases                                                         $160,294
</TABLE>

ALLOWANCE FOR LOAN LOSSES

Because our loan portfolio and delinquencies 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 loss of
interest income, higher carrying costs, and an increase in the provision for
loan losses and loan charge-offs.


                                       21
<PAGE>

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:

     -    Commercial (including investment property mortgages),

     -    Residential mortgages, and

     -    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 all loans, we determine the required
allowance for loan losses based upon the following considerations:

     -    Historical loss levels,

     -    Prevailing economic conditions,

     -    Delinquency trends,

     -    Changes in the nature and volume of the portfolio,

     -    Concentrations of credit risk, and

     -    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.

The following table presents a summary of CCFNB's loan loss experience as of the
dates indicated:

<TABLE>
<CAPTION>
                                                                                        For the Nine Months
                                                                                       Ending September 30,
                                                                                       Amounts in thousands
                                                                                       --------------------
                                                                                         2006        2005
                                                                                       --------    --------
<S>                                                                                    <C>         <C>
Average loans outstanding:                                                             $158,036    $149,342
                                                                                       --------    --------
Total loans at end of period                                                            160,294     154,271
                                                                                       --------    --------
Balance at beginning of period                                                         $  1,552    $  1,392
   Total charge-offs                                                                       (216)        (31)
   Total recoveries                                                                          25          51
                                                                                       --------    --------
   Net (charge-offs) recoveries                                                            (191)         20
   Provision for loan losses                                                                127          90
                                                                                       --------    --------
Balance at end of period                                                               $  1,488    $  1,502
                                                                                       --------    --------
Net (charge-offs) recoveries as a percent of average loans outstanding during period       (.12)%       .01%
Allowance for loan losses as a percent of total loans                                       .93%        .97%
</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.

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 are 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.


                                       22

<PAGE>

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

<TABLE>
<CAPTION>
                                                     September 30, 2006      December 31, 2005
                                                   ---------------------   ---------------------
                                                                 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               18.69%       4.00%      19.24%       4.00%
Total Qualifying Capital to risk-weighted assets     19.71%       8.00%      20.32%       8.00%
</TABLE>

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

<TABLE>
<CAPTION>
                                   September 30,   December 31,
                                        2006           2005
                                   -------------   ------------
<S>                                <C>             <C>
Tier I Capital to average assets       12.66%         12.74%
</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 $24.00 at September 30, 2006, compared with
$23.06 per share at December 31, 2005.

Cash dividends declared amounted to $.58 per share for the nine months ended
September 30, 2006, equivalent to a dividend payout ratio of 39.53 percent,
compared with 41.33 percent for the same period in 2005. 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.

The following table presents information on the shares of our common stock that
we repurchased during the third quarter of 2006:

                               CCFNB BANCORP, INC.
                      ISSUER PURCHASES OF EQUITY SECURITIES

<TABLE>
<CAPTION>
                                                        NUMBER OF SHARES
                                                      PURCHASED AS PART OF   NUMBER OF SHARES THAT
                      NUMBER OF SHARES   PRICE PAID    PUBLICLY ANNOUNCED     MAY YET BE PURCHASED
       PERIOD             PURCHASED       PER SHARE        PROGRAM (1)         UNDER THE PROGRAM
       ------         ----------------   ----------   --------------------   --------------------
<S>                   <C>                <C>          <C>                    <C>
07/24/06 - 07/24/06         2,000          $28.00             2,000                 50,000
08/22/06 - 08/22/06         2,000          $27.65             2,000                 48,000
09/20/06 - 09/20/06         2,000          $27.95             2,000                 46,000

   TOTAL                    6,000                             6,000
</TABLE>

(1)  This program was announced in 2003 and represents the second buy-back
     program. The Board of Directors approved the purchase of 100,000 shares.
     There is no expiration date associated with this program.


                                       23

<PAGE>

Controls and Procedures

Item 4. Controls and Procedures

     Our Chief Executive Officer (CEO) and Principal Financial Officer (PFO)
have concluded that our disclosure controls and procedures (as defined in Rules
13a - 15(e) and 15d - 15(e) under the Securities Exchange Act of 1934, as
amended), based on their evaluation of these controls and procedures as of the
end of the period covered by this Report, were effective as of such date at the
reasonable assurance level as discussed below to ensure that information
required to be disclosed by us in the reports we file under the Securities
Exchange Act of 1934, as amended, is recorded, processed, summarized and
reported within the time periods specified in the rules and forms of the
Securities and Exchange Commission and that such information is accumulated and
communicated to our management, including its principal executive officer and
principal financial officer, as appropriate to allow timely decisions regarding
required disclosure.

     Our management, including the CEO and PFO, does not expect that our
disclosure controls and internal controls will prevent all errors and all fraud.
A control system, no matter how well conceived and operated, can provide only
reasonable, not absolute, assurance that the objectives of the system are met.
Because of the inherent limitations in all control systems, no evaluation of
controls can provide absolute assurance that all control issues and instances of
fraud, if any, within our company have been detected. These inherent limitations
include the realities that judgments in decision-making can be faulty, and that
breakdowns can occur because of simple error or mistake. In addition, controls
can be circumvented by the individual acts of some persons, by collusion of two
or more people or by management override of the controls.

     The CEO and PFO have evaluated the changes to our internal controls over
financial reporting that occurred during our fiscal quarter ended September 30,
2006, as required by paragraph (d) Rules 13a - 15 (e) and 15d - 15 (e) under the
Securities Exchange Act of 1934, as amended, and have concluded that there were
no changes that materially affected, or are reasonably likely to materially
affect, our internal controls over financial reporting.


                                       24

<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 - The following were filed with the SEC
during 2006:

     March 10, 2006 - Proxy dated December 31, 2005

     April 3, 2006 - Item 1.01 - Entry into a Material Definitive Agreement -
     Complying with newly enacted Section 409A of Internal Revenue Code of
     1986...changes made to existing deferred compensation programs maintained
     by the Subsidiary.

     May 1, 2006 - Item 5.02 - Departure of a Director and Election of a
     Director - Resignation of Director and Election of Director to fill
     unexpired term.


                                       25

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this quarterly report on Form 10-Q for the period
ended September 30, 2006, to be signed on its behalf by the undersigned
thereunto duly authorized.

                                        CCFNB BANCORP, INC.
                                        (Registrant)


                                        By /s/ Lance O. Diehl
                                           -------------------------------------
                                           Lance O. Diehl
                                           President and CEO

                                        Date: November 9, 2006


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

                                        Date: November 9, 2006


                                       26