##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-K







|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2007

OR



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

For the transition period from  to

Commission File Number: 0-26486





Auburn National Bancorporation, Inc.

(Exact name of registrant as specified
in charter)







|                                               |  |                                     
|---------------------------------------------- |  | ------------------------------------
|Delaware                                       |  | 63-0885779                          
|(State or other jurisdiction of incorporation) |  | (I.R.S. Employer Identification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|100 N. Gay Street, Auburn, Alabama       |  | 36830     
|(Address of principal executive offices) |  | (Zip Code)

Registrants telephone number, including area code: (334) 821-9200





Securities registered pursuant to Section 12 (b) of the Act:



|                              |  |                                     
|----------------------------- |  | ------------------------------------
|Title of Each Class           |  | Name of Exchange on which Registered
|Common Stock, par value $0.01 |  | Nasdaq Global Market                

Securities registered to Section 12(g) of the Act:None





Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes   ̈    No  x

Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes   ̈    No  x

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

Indicate by check mark if disclosure of
delinquent filers pursuant to Item 405 of Regulation S-K (Section 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and
smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):



|                           |  |                      |  |                                               |  |                             
|-------------------------- |  | -------------------- |  | --------------------------------------------- |  | ----------------------------
|Large Accelerated filer   ̈ |  | Accelerated filer   ̈ |  | Non-accelerated filer  x                      |  | Smaller reporting company   ̈
|                           |  |                      |  | (Do not check if a smaller reporting company) |  |                             

Indicate by check mark if the registrant is a shell company (as defined in Rule 12b-2 of the
Act).    Yes   ̈    No  x

State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity as of
the last business day of the registrants most recently completed second fiscal quarter: $64,119,417 as of June 30, 2007.

APPLICABLE ONLY TO CORPORATE REGISTRANTS

Indicate the number of shares outstanding of each of the registrants classes of common stock, as
of the latest practicable date: 3,681,809 shares of common stock as of March 10, 2008.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the Annual Meeting of Shareholders, scheduled to be held May 13, 2008, are incorporated by reference into Part III of
this Form 10-K.









---

##### Table of Contents

TABLE OF CONTENTS



|            |  |                                                                                                              |  |         
|----------- |  | ------------------------------------------------------------------------------------------------------------ |  | --------
|            |  |                                                                                                              |  | Page No.
|PART I     
|            |  |                                                                                                             
|ITEM 1.     |  | BUSINESS                                                                                                     |  | 4       
|            |  |                                                                                                             
|ITEM 1A.    |  | RISK FACTORS                                                                                                 |  | 13      
|            |  |                                                                                                             
|ITEM 1B.    |  | UNRESOLVED STAFF COMMENTS                                                                                    |  | 17      
|            |  |                                                                                                             
|ITEM 2.     |  | DESCRIPTION OF PROPERTY                                                                                      |  | 17      
|            |  |                                                                                                             
|ITEM 3.     |  | LEGAL PROCEEDINGS                                                                                            |  | 20      
|            |  |                                                                                                             
|ITEM 4.     |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                          |  | 20      
|           
|PART II    
|            |  |                                                                                                             
|ITEM 5.     |  | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |  | 21      
|            |  |                                                                                                             
|ITEM 6.     |  | SELECTED FINANCIAL DATA                                                                                      |  | 23      
|            |  |                                                                                                             
|ITEM 7.     |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                        |  | 24      
|            |  |                                                                                                             
|ITEM 7A.    |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                   |  | 48      
|            |  |                                                                                                             
|ITEM 8.     |  | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                                                                  |  | 48      
|            |  |                                                                                                             
|ITEM 9.     |  | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE                         |  | 48      
|            |  |                                                                                                             
|ITEM 9A(T). |  | CONTROLS AND PROCEDURES                                                                                      |  | 48      
|            |  |                                                                                                             
|ITEM 9B.    |  | OTHER INFORMATION                                                                                            |  | 48      
|           
|PART III   
|            |  |                                                                                                             
|ITEM 10.    |  | DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE                                                       |  | 75      
|            |  |                                                                                                             
|ITEM 11.    |  | EXECUTIVE COMPENSATION                                                                                       |  | 75      
|            |  |                                                                                                             
|ITEM 12.    |  | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS               |  | 75      
|            |  |                                                                                                             
|ITEM 13.    |  | CERTAIN RELATIONSHIPS, RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE                                        |  | 75      
|            |  |                                                                                                             
|ITEM 14.    |  | PRINCIPAL ACCOUNTANT FEES AND SERVICES                                                                       |  | 75      
|           
|PART IV    
|            |  |                                                                                                             
|ITEM 15.    |  | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES                                                                   |  | 76      



2



---

##### Table of Contents

PART I

SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

Certain of the statements made herein under the caption
Managements Discussion and Analysis of Financial Condition and Results of Operations, Risk Factors and elsewhere, including information incorporated herein by reference to other documents, are forward-looking
statements within the meaning of, and subject to the protections of Section 27A of the Securities Act of 1933, as amended, (the Securities Act) and Section 21E of the Securities Exchange Act of 1934, as amended (the
Exchange Act).

Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals,
expectations, anticipations, assumptions, estimates, intentions and future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause our actual results, performance or
achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements.

All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as may, will,
anticipate, assume, should, indicate, would, believe, contemplate, expect, seek, estimate, continue,
plan, point to, project, predict, could, intend, target, potential, and other similar words and expressions of the future. These forward-looking
statements may not be realized due to a variety of factors, including, without limitation:



| |  |  | future economic, business and market conditions; domestic and foreign;
| | - |  | ----------------------------------------------------------------------



| |  |  | government monetary and fiscal policies;
| | - |  | ----------------------------------------



| |  |  | legislative and regulatory changes, including changes in banking, securities and tax laws and regulations, and their application by governmental authorities;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in accounting policies, rules and practices;
| | - |  | ----------------------------------------------------



| |  |  | the risks of changes in interest rates on the levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral, securities
and interest sensitive assets and liabilities;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | credit risks of borrowers;
| | - |  | --------------------------



| |  |  | changes in the prices, values, sales volumes and liquidity of residential and commercial real estate, as well as securities;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | the failure of assumptions underlying the establishment of reserves for possible loan losses and other estimates;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | the effects of competition from a wide variety of local, regional, national and other providers of financial, investment, and insurance services;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of effecting such transactions, integrating
operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in the availability and cost of credit and capital in the financial markets;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | changes in the prices, values, sales volumes and liquidity of residential and commercial real estate, as well as securities;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



3



---

##### Table of Contents

| |  |  | changes in accounting policies, rules and practices;
| | - |  | ----------------------------------------------------



| |  |  | changes in technology or products may be more difficult or costly, or less effective, than anticipated;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | the effects of war or other conflicts, acts of terrorism or other events that may affect general economic conditions and economic confidence; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | other factors and risks described in Risk Factors herein and in any of our subsequent reports that we make with the Securities and Exchange Commission
(the Commission or the SEC) under the Exchange Act.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

All written or oral forward-looking
statements that are attributable to us are expressly qualified in their entirety by this cautionary notice. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date of this report,
or after the respective dates on which such statements otherwise are made.



|ITEM 1. | BUSINESS
|------- | --------

Auburn National Bancorporation, Inc. (the
Company) is a bank holding company registered with the Board of Governors of the Federal Reserve System (the Federal Reserve) under the Bank Holding Company Act of 1956, as amended (the BHC Act). The Company was
incorporated in Delaware in 1990, and in 1994 it succeeded its Alabama predecessor as the bank holding company controlling AuburnBank, an Alabama state member bank with its principal office in Auburn, Alabama (the Bank). The Company and
its predecessor have controlled the Bank since 1984. As a bank holding company, the Company may diversify into a broader range of financial services and other business activities than currently are permitted to the Bank under applicable law. The
holding company structure also provides greater financial and operating flexibility than is presently permitted to the Bank.

The Bank has
operated continuously since 1907 and conducts its business in East Alabama, including Lee County and surrounding areas. In April 1995, in order to gain flexibility and reduce certain regulatory burdens, the Bank converted from a national bank to an
Alabama state bank that is a member of the Federal Reserve (the Charter Conversion). Prior to April 1995, the Bank was regulated by the Office of the Comptroller of the Currency. Upon consummation of the Charter Conversion, the
Banks primary regulators became the Federal Reserve and the Alabama Superintendent of Banks (the Alabama Superintendent). The Bank has been a member of the Federal Home Loan Bank of Atlanta (the FHLB) since 1991.

General

The Companys business
is conducted primarily through the Bank and its subsidiaries. Although it has no immediate plans to conduct any other business, the Company may engage directly or indirectly in a number of activities that the Federal Reserve has determined to be so
closely related to banking or managing or controlling banks as to be a proper incident thereto.

The Companys principal executive
offices are located at 100 N. Gay Street, Auburn, Alabama 36830, and its telephone number at such address is (334) 821-9200. The Company maintains an Internet website at www.auburnbank.com. The Company is not incorporating the
information on that website into this report, and the website and the information appearing on the website are not included in, and are not part of, this report.

Services

The Bank offers checking, savings, transaction deposit accounts and certificates of deposit, and is an active
residential mortgage lender in its primary service area (PSA). The Bank also offers commercial, financial, agricultural, real estate construction and consumer loan products and other financial services. The Bank is one of the largest
providers of automated teller services in East Alabama and operates ATM machines in 12



4



---

##### Table of Contents

locations. The Bank offers Visa® Checkcards, which are debit cards with the Visa logo that work
like checks but can be used anywhere Visa is accepted, including ATMs. The Banks Visa Checkcards can be used internationally through the Cirrus® network. The Bank offers online
banking and bill payment services through its Internet website, www.auburnbank.com.

Competition

The banking business in Alabama, including Lee County, is highly competitive with respect to loans, deposits, and other financial services. The area is
dominated by a number of regional and national banks and bank holding companies that have substantially greater resources, and numerous offices and affiliates operating over wide geographic areas. The Bank competes for deposits, loans and other
business with these banks, as well as with credit unions, mortgage companies, insurance companies, and other local and nonlocal financial institutions, including institutions offering services through the mail, by telephone and over the Internet. As
more and different kinds of businesses enter the market for financial services, competition from nonbank financial institutions may be expected to intensify further.

Among the advantages that larger financial institutions have over the Bank are their ability to finance extensive advertising campaigns and to allocate and diversify their assets among loans and securities of the
highest yield in locations with the greatest demand. Many of the major commercial banks or their affiliates operating in the Banks service area offer services which are not presently offered directly by the Bank and they may also have
substantially higher lending limits than the Bank.

Community banks also have experienced significant competition for deposits from mutual
funds, insurance companies and other investment companies and from money center banks offerings of high-yield investments and deposits. Certain of these competitors are not subject to the same regulatory restrictions as the Bank.

Selected Economic Data

The Banks PSA
includes the cities of Auburn and Opelika, Alabama and nearby surrounding areas in East Alabama, primarily in Lee County. Outside of the Banks PSA, the Bank has a mortgage loan production office in Mountain Brook, a Birmingham suburb. Lee
Countys population is approximately 120,000. Approximately 71% of the land in Lee County is devoted to agriculture, of which approximately 91% is comprised of forests. An estimated 10% is urban or developed. Timber and timber products,
greenhouses and horticulture, beef cattle, and cotton are the major agricultural products. Principal manufactured products in the Companys PSA include tires, textiles, small gasoline engines and hardware. The largest employers in the area are
Auburn University, East Alabama Medical Center, a Wal-Mart Distribution Center, Uniroyal-Goodrich, West Point Stevens and Briggs & Stratton.

Loans and Loan Concentrations

The Bank makes loans for commercial, financial and agricultural purposes, as well as for real
estate mortgage, real estate acquisition, construction and development and consumer purposes. While there are certain risks unique to each type of lending, management believes that there is more risk associated with commercial, real estate
acquisition, construction and development, agricultural and consumer lending than with real estate mortgage loans. To help manage these risks, the Bank has established underwriting standards used in evaluating each extension of credit on an
individual basis, which are substantially similar for each type of loan. These standards include a review of the economic conditions affecting the borrower, the borrowers financial strength and capacity to repay the debt, the underlying
collateral and the borrowers past credit performance. These standards are used to determine the creditworthiness of the borrower at the time a loan is made and are monitored periodically throughout the life of the loan. See Legislative
and Regulatory Changes for a discussion of recent regulatory guidance on commercial real estate lending.

The Bank has loans
outstanding to borrowers in all industries within its PSA. Any adverse economic or other conditions affecting these industries would also likely have an adverse effect on the local workforce, other



5



---

##### Table of Contents

local businesses, and individuals in the community that have entered into loans with the Bank. However, management
believes that due to the diversified mix of industries located within the Banks PSA, adverse changes in one industry may not necessarily affect other area industries to the same degree or within the same time frame. Management realizes that
the Banks PSA is also subject to both local and national economic fluctuations.

Employees

At December 31, 2007, the Company and its subsidiaries had 147 full-time equivalent employees, including 32 officers.

Statistical Information

Certain statistical
information is included in response to Item 7 of this Annual Report on Form 10-K. Certain statistical information is also included in response to Item 6, Item 7A and Item 8 of this Annual Report on Form 10-K.

SUPERVISION AND REGULATION

Bank holding companies
and banks are extensively regulated under federal and state law. This discussion is qualified in its entirety by reference to the particular statutory and regulatory provisions referred to below and is not intended to be a complete description of
the status or regulations applicable to the Companys and the Banks business. The supervision, regulation and examination of the Company and the Bank and their respective subsidiaries by the bank regulatory agencies are intended primarily
for the protection of depositors rather than holders of Company capital stock and other securities. Any change in applicable law or regulation may have a material effect on the Companys business.

Bank Holding Company Regulation

The Company, as a
bank holding company, is subject to supervision and regulation by the Federal Reserve under the BHC Act. Bank holding companies are generally limited to the business of banking, managing or controlling banks, and other activities that the Federal
Reserve determines to be so closely related to banking or managing or controlling banks as to be a proper incident thereto. The Company is required to file with the Federal Reserve periodic reports and such other information as the Federal Reserve
may request. The Federal Reserve examines the Company, and may examine its subsidiaries. The State of Alabama currently does not regulate bank holding companies.

The BHC Act requires prior Federal Reserve approval for, among other things, the acquisition by a bank holding company of direct or indirect ownership or control of more than 5% of the voting shares or substantially
all the assets of any bank, or for a merger or consolidation of a bank holding company with another bank holding company. With certain exceptions, the BHC Act prohibits a bank holding company from acquiring direct or indirect ownership or control of
voting shares of any company that is not a bank or bank holding company and from engaging directly or indirectly in any activity other than banking or managing or controlling banks or performing services for its authorized subsidiary. A bank holding
company may, however, engage in or acquire an interest in a company that engages in activities that the Federal Reserve has determined by regulation or order to be so closely related to banking or managing or controlling banks as to be a proper
incident thereto.

The Gramm-Leach-Bliley Act of 1999 (the GLB Act) revised the statutory restrictions separating banking
activities from certain other financial activities. Under the GLB Act, bank holding companies that are well-capitalized and well-managed, as defined in Federal Reserve Regulation Y, and whose subsidiary banks have and
maintain satisfactory or better ratings under the Community Reinvestment Act of 1977, as amended (the CRA), and meet certain other conditions can elect to become financial holding companies. Financial holding companies and
their subsidiaries are permitted to acquire or engage in previously impermissible activities such as insurance underwriting, securities underwriting, travel agency activities, broad insurance



6



---

##### Table of Contents

agency activities, merchant banking and other activities that the Federal Reserve determines to be financial in nature or complementary thereto. In addition,
under the merchant banking authority added by the GLB Act and Federal Reserve regulations, financial holding companies are authorized to invest in companies that engage in activities that are not financial in nature, as long as the financial holding
company makes its investment with the intention of limiting the terms of its investment, does not manage the company on a day-to-day basis, and the investee company does not cross-market with any of the financial holding companys controlled
depository institutions. Financial holding companies continue to be subject to the oversight and supervision of the Federal Reserve, but the GLB Act applies the concept of functional regulation to the activities conducted by subsidiaries. For
example, insurance activities would be subject to supervision and regulation by state insurance authorities. While the Company has not elected to become a financial holding company, in order to exercise the broader activity powers provided by the
GLB Act, it may elect to do so in the future.

The BHC Act permits acquisitions of banks by bank holding companies, such that the Company
and any other bank holding company, whether located in Alabama or elsewhere, may acquire a bank located in any other state, subject to certain deposit-percentage, age of bank charter requirements, and other restrictions. Federal law also permits
national and state-chartered banks to branch interstate through acquisitions of banks in other states. Alabama permits interstate branching. Under the Alabama Banking Code, with the prior approval of the Alabama Superintendent, an Alabama bank, may
establish, maintain and operate one or more banks in a state other than the State of Alabama pursuant to a merger transaction in which the Alabama bank is the resulting bank. In addition, one or more Alabama banks may enter into a merger transaction
with one or more out-of-state banks, and an out-of-state bank resulting from such transaction may maintain and operate the branches of the Alabama bank that participated in such merger.

The Company is a legal entity separate and distinct from the Bank. Various legal limitations restrict the Bank from lending or otherwise supplying funds
to the Company. The Company and the Bank are subject to Section 23A of the Federal Reserve Act and Federal Reserve Regulation W thereunder. Section 23A defines covered transactions, which include extensions of credit, and
limits a banks covered transactions with any affiliate to 10% of such banks capital and surplus. All covered and exempt transactions between a bank and its affiliates must be on terms and conditions consistent with safe and sound banking
practices, and banks and their subsidiaries are prohibited from purchasing low-quality assets from the banks affiliates. Finally, Section 23A requires that all of a banks extensions of credit to its affiliates be appropriately
secured by acceptable collateral, generally United States government or agency securities. The Company and the Bank also are subject to Section 23B of the Federal Reserve Act, which generally requires covered and other transactions among
affiliates to be on terms and under circumstances, including credit standards, that are substantially the same as or at least as favorable to the bank or its subsidiary as those prevailing at the time for similar transactions with unaffiliated
companies.

Federal Reserve policy requires a bank holding company to act as a source of financial strength and to take measures to
preserve and protect its bank subsidiaries in situations where additional investments in a troubled bank may not otherwise be warranted. In addition, where a bank holding company has more than one bank or thrift subsidiary, each of the bank holding
companys subsidiary depository institutions are responsible for any losses to the Federal Deposit Insurance Corporation (FDIC) as a result of an affiliated depository institutions failure. As a result, a bank holding company
may be required to loan money to a bank subsidiary in the form of subordinate capital notes or other instruments which qualify as capital under bank regulatory rules. However, any loans from the holding company to such subsidiary banks likely will
be unsecured and subordinated to such banks depositors and perhaps to other creditors of the bank.

Bank and Bank Subsidiary Regulation

The Bank is subject to supervision, regulation and examination by the Federal Reserve and the Alabama Superintendent, which monitor all
areas of the operations of the Bank, including reserves, loans, mortgages, issuances of securities, payment of dividends, establishment of branches, capital adequacy and compliance with laws. The Bank is a member of the FDIC and, as such, its
deposits are insured by the FDIC to the maximum extent provided by law. See FDIC Insurance Assessments.



7



---

##### Table of Contents

Alabama law permits statewide branching by banks. The powers granted to Alabama-chartered banks by state
law include certain provisions designed to provide such banks with competitive equality to the powers of national banks.

In 2007, the
Alabama legislature amended the Alabama Banking Code to, among other things, allow Alabama banks to establish de novo branches in other states, and to allow out-of-state banks that do not already operated a branch in Alabama to establish
de novo branches in Alabama, provided the laws of the home state of such out-of-state bank allow Alabama banks to establish de novo branches in such state. This legislation also strengthens the regulatory and enforcement authority of
the Alabama State Banking Department and the Alabama Superintendent of Banks.

The Federal Reserve has adopted the Federal Financial
Institutions Examination Councils (FFIEC) updated rating system which assigns each financial institution a confidential composite CAMELS rating based on an evaluation and rating of six essential components of an
institutions financial condition and operations including Capital adequacy, Asset quality, Management, Earnings, Liquidity and Sensitivity to market risk, as well as the quality of risk management practices. For most institutions, the FFIEC
has indicated that market risk primarily reflects exposures to changes in interest rates. When regulators evaluate this component, consideration is expected to be given to: managements ability to identify, measure; monitor and control market
risk; the institutions size; the nature and complexity of its activities and its risk profile, and the adequacy of its capital and earnings in relation to its level of market risk exposure. Market risk is rated based upon, but not limited to,
an assessment of the sensitivity of the financial institutions earnings or the economic value of its capital to adverse changes in interest rates, foreign exchange rates, commodity prices, or equity prices; managements ability to
identify, measure, monitor and control exposure to market risk; and the nature and complexity of interest rate risk exposure arising from nontrading positions.

The GLB Act and related regulations requires banks and their affiliated companies to adopt and disclose privacy policies, including policies regarding the sharing of personal information they obtain from customers
with third parties. The GLB Act also permits bank subsidiaries to engage in financial activities similar to those permitted to financial holding companies.

Community Reinvestment Act

The Bank is subject to the provisions of the CRA and the Federal
Reserves regulations thereunder. Under the CRA, all banks and thrifts have a continuing and affirmative obligation, consistent with their safe and sound operation, to help meet the credit needs for their entire communities, including low- and
moderate-income neighborhoods. The CRA requires a depository institutions primary federal regulator, in connection with its examination of the institution, to assess the institutions record of assessing and meeting the credit needs of
the community served by that institution, including low- and moderate-income neighborhoods. The bank regulatory agencys assessment of the institutions record is made available to the public. Further, such assessment is required of any
institution which has applied to: (i) charter a national bank; (ii) obtain deposit insurance coverage for a newly-chartered institution; (iii) establish a new branch office that accepts deposits; (iv) relocate an office; or
(v) merge or consolidate with, or acquire the assets or assume the liabilities of, a federally regulated financial institution. In the case of a bank holding company applying for approval to acquire a bank or other bank holding company, the
Federal Reserve will assess the records of each subsidiary depository institution of the applicant bank holding company, and such records may be the basis for denying the application. A less than satisfactory CRA rating will slow, if not preclude
branch expansion activities and may prevent a company from becoming a financial holding company. The Bank currently had a satisfactory CRA rating at year-end 2007.

As a result of the GLB Act, CRA agreements with private parties must be disclosed and annual CRA reports must be made to a banks primary federal regulator. No new activities authorized under the GLB Act may be
commenced by a bank holding company or by a bank financial subsidiary if any of its bank subsidiaries received less than a satisfactory CRA rating in its latest CRA examination. The Federal CRA regulations require that evidence of
discriminatory, illegal or abusive lending practices be considered in the CRA evaluation.



8



---

##### Table of Contents

The Bank is also subject to, among other things, the provisions of the Equal Credit Opportunity Act (the
ECOA) and the Fair Housing Act (the FHA), both of which prohibit discrimination based on race or color, religion, national origin, sex and familial status in any aspect of a consumer or commercial credit or residential real
estate transaction. The Department of Justice (the DOJ), and the federal bank regulatory agencies have issued an Interagency Policy Statement on Discrimination in Lending in order to provide guidance to financial institutions in
determining whether discrimination exists, how the agencies will respond to lending discrimination, and what steps lenders might take to prevent discriminatory lending practices. The DOJ has increased its efforts to prosecute what it regards as
violations of the ECOA and FHA.

Other Laws and Regulations

The GLB Act requires banks and their affiliated companies to adopt and disclose privacy policies regarding the sharing of personal information they obtain from their customers with third parties. The GLB Act also
permits bank subsidiaries to engage in financial activities through subsidiaries similar to those permitted to financial holding companies. See the discussion regarding the GLB Act in Bank Holding Company Regulation above.

The International Money Laundering Abatement and Anti-Terrorism Funding Act of 2001 specifies new know your customer
requirements that obligate financial institutions to take actions to verify the identity of the account holders in connection with opening an account at any U.S. financial institution. Bank regulators are required to consider compliance with this
Acts money laundering provisions in acting upon acquisition and merger proposals, and sanctions for violations of this Act can be imposed in an amount equal to twice the sum involved in the violating transaction, up to $1 million.

Under the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (USA PATRIOT
Act), financial institutions are subject to prohibitions against specified financial transactions and account relationships as well as to enhanced due diligence and know your customer standards in their dealings with foreign
financial institutions and foreign customers.

The USA PATRIOT Act requires financial institutions to establish anti-money laundering
programs, and sets forth minimum standards for these programs, including:



| |  |  | the development of internal policies, procedures, and controls;
| | - |  | ---------------------------------------------------------------



| |  |  | the designation of a compliance officer;
| | - |  | ----------------------------------------



| |  |  | an ongoing employee training program; and
| | - |  | -----------------------------------------



| |  |  | an independent audit function to test the programs.
| | - |  | ---------------------------------------------------

The Federal Reserve, the FDIC and the Alabama Superintendent monitor compliance with laws and regulations. Violations of laws and regulations, or other unsafe and unsound practices, may result in these agencies
imposing fines or penalties, cease and desist orders, or taking other enforcement actions. Under certain circumstances, these agencies may enforce these remedies directly against officers, directors, employees and others participating in the affairs
of a bank or bank holding company.

The Company is also required to comply with various corporate governance and financial reporting
requirements under the Sarbanes-Oxley Act of 2002, as well as new rules and regulations adopted by the SEC, the Public Company Accounting Oversight Board and Nasdaq. In particular, the Company is required to report on internal controls as part of
its annual report for the year ended December 31, 2007 pursuant to Section 404 of the Sarbanes-Oxley Act. The Company has evaluated its controls, including compliance with the SEC rules on internal controls, and has and expects to continue
to spend significant amounts of time and money on compliance with these rules. If the Companys fails to comply with these internal control rules, it may materially adversely affect its reputation, its ability to obtain the necessary
certifications to its financial statements, and the values of its securities. The Companys assessment of its financial reporting controls as of December 31, 2007 are included elsewhere in this report with no material weaknesses reported.



9



---

##### Table of Contents

Payment of Dividends

The Company is a legal entity separate and distinct from the Bank. The Companys primary source of cash, other than securities offerings, is dividends from the Bank. Prior regulatory approval is required if the
total of all dividends declared by a state member bank (such as the Bank) in any calendar year will exceed the sum of such banks net profits for the year and its retained net profits for the preceding two calendar years, less any required
transfers to surplus. During 2007, the Bank paid cash dividends of $4.8 million to the Company.

In addition, the Company and the Bank are
subject to various general regulatory policies and requirements relating to the payment of dividends, including requirements to maintain adequate capital above regulatory minimums. The appropriate federal and state regulatory authorities are
authorized to determine the payment of dividends would be an unsafe or unsound practice, and may prohibit such dividends. The Federal Reserve has indicated that paying dividends that deplete a state member banks capital base to an inadequate
level would be an unsafe and unsound banking practice. The Federal Reserve has indicated that depositary institutions and their holding companies should generally pay dividends out of current years operating earnings.

Capital

The Federal Reserve has risk-based capital
guidelines for bank holding companies and state member banks, respectively. These guidelines require a minimum ratio of capital to risk-weighted assets (including certain off-balance sheet activities, such as standby letters of credit) of 8%. At
least half of the total capital must consist of common equity, retained earnings and a limited amount of qualifying preferred stock, less goodwill and certain core deposit intangibles (Tier 1 capital). Voting common equity must be the
predominant form of capital. The remainder may consist of nonqualifying preferred stock, qualifying subordinated, perpetual, and/or mandatory convertible debt, term subordinated debt and intermediate term preferred stock, up to 45% of pretax
unrealized holding gains on available for sale equity securities with readily determinable market values that are prudently valued, and a limited amount of general loan loss allowance (Tier 2 capital and, together with Tier 1 capital,
Total Capital). The Federal Reserve believes that Tier 1 voting common equity should be the predominant form of capital.

In
addition, the federal regulatory agencies have established minimum leverage ratio guidelines for bank holding companies and state member banks, which provide for a minimum leverage ratio of Tier 1 capital to adjusted average quarterly assets
(leverage ratio) equal to 3%, plus an additional cushion of 1.0% to 2.0%, if the institution has less than the highest regulatory rating. The guidelines also provide that institutions experiencing internal growth or making acquisitions
will be expected to maintain strong capital positions substantially above the minimum supervisory levels without significant reliance on intangible assets. Higher capital may be required in individual cases and depending upon a bank holding
companys risk profile. All bank holding companies and banks are expected to hold capital commensurate with the level and nature of their risks including the volume and severity of their problem loans. Lastly, the Federal Reserves
guidelines indicate that the Federal Reserve will continue to consider a tangible Tier 1 leverage ratio (deducting all intangibles) in evaluating proposals for expansion or new activity. The Federal Reserve has not advised the Company or
the Bank of any specific minimum leverage ratio or tangible Tier 1 leverage ratio applicable to them.

The Federal Deposit Insurance
Corporation Improvement Act of 1991 (FDICIA), among other things, requires the federal banking agencies to take prompt corrective action regarding depository institutions that do not meet minimum capital requirements. FDICIA
establishes five capital tiers: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized. A depository institutions
capital tier will depend upon how its capital levels compare to various relevant capital measures and certain other factors, as established by regulation.



10



---

##### Table of Contents

All of the federal bank regulatory agencies have adopted regulations establishing relevant capital
measures and relevant capital levels. The relevant capital measures are the Total Capital ratio, Tier 1 capital ratio and the leverage ratio. Under the regulations, a state member bank will be: (i) well capitalized if it has a Total Capital
ratio of 10% or greater, a Tier 1 capital ratio of 6% or greater, a Tier 1 leverage ratio of 5% or greater and is not subject to any written agreement, order, capital directive or prompt corrective action directive by a federal bank regulatory
agency to meet and maintain a specific capital level for any capital measure; (ii) adequately capitalized if it has a Total Capital ratio of 8% or greater, a Tier 1 capital ratio of 4% or greater, and a leverage ratio of 4% or greater (3% in
certain circumstances); (iii) undercapitalized if it has a Total Capital ratio of less than 8%, a Tier 1 capital ratio of less than 4% (3% in certain circumstances); (iv) significantly undercapitalized if it has a Total Capital ratio of
less than 6%, a Tier 1 capital ratio of less than 3% and a leverage ratio of less than 3%; or (v) critically undercapitalized if its tangible equity is equal to or less than 2% of average quarterly tangible assets. The federal bank regulatory
agencies have authority to require additional capital, and have been indicating that higher capital levels may be required in light of current market conditions and risk. In addition, changes may be proposed in the capital rules and new rules
regarding liquidity also may be proposed.

The Federal Reserves revised trust preferred capital rules, which took effect in early
April 2006, permit the Company to treat its outstanding trust preferred securities as Tier 1 Capital for the first 25 years of the 30 year term of the related junior subordinated debentures. During the last five years preceding maturity, the amount
included as capital will decline 20% per year.

Information concerning the Companys and the Banks regulatory capital
ratios at December 31, 2007 is included in Note 15 to the Consolidated Financial Statements.

FDICIA generally prohibits a
depository institution from making any capital distribution (including paying dividends) or paying any management fee to its holding company, if the depository institution would thereafter be undercapitalized. Institutions that are
undercapitalized are subject to growth limitations and are required to submit a capital restoration plan for approval. A depository institutions parent holding company must guarantee that the institution will comply with such
capital restoration plan. The aggregate liability of the parent holding company is limited to the lesser of 5% of the depository institutions total assets at the time it became undercapitalized and the amount necessary to bring the institution
into compliance with applicable capital standards. If a depository institution fails to submit an acceptable plan, it is treated as if it is significantly undercapitalized. If the controlling holding company fails to fulfill its obligations under
FDICIA and files (or has filed against it) a petition under the federal Bankruptcy Code, the claim against the holding companys capital restoration obligation would be entitled to a priority in such bankruptcy proceeding over third party
creditors of the bank holding company. Significantly undercapitalized depository institutions may be subject to a number of requirements and restrictions, including orders to sell sufficient voting stock to become adequately capitalized,
requirements to reduce total assets, and cessation of receipt of deposits from correspondent banks. Critically undercapitalized institutions are subject to the appointment of a receiver or conservator. Because the Company and the Bank exceed
applicable capital requirements, the respective managements of the Company and the Bank do not believe that the provisions of FDICIA have had or will have any material impact on the Company and the Bank or their respective operations.

FDICIA

FDICIA directs that each federal bank
regulatory agency prescribe standards for depository institutions and depository institution holding companies relating to internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate
exposure, asset growth composition, a maximum ratio of classified assets to capital, minimum earnings sufficient to absorb losses, a minimum ratio of market value to book value for publicly traded shares, and such other standards as the federal bank
regulatory agencies deem appropriate.



11



---

##### Table of Contents

Enforcement Policies and Actions

The Federal Reserve and the Alabama Superintendent monitor compliance with laws and regulations. Violations of laws and regulations, or other unsafe and unsound practices, may result in these agencies imposing fines
or penalties, cease and desist orders, or taking other enforcement actions. Under certain circumstances, these agencies may enforce these remedies directly against officers, directors, employees and others participating in the affairs of a bank or
bank holding company.

Fiscal and Monetary Policy

Banking is a business which depends on interest rate differentials. In general, the difference between the interest paid by a bank on its deposits and its other borrowings, and the interest received by a bank on its
loans and securities holdings, constitutes the major portion of a banks earnings. Thus, the earnings and growth of the Company and the Bank are subject to the influence of economic conditions generally, both domestic and foreign, and also to
the monetary and fiscal policies of the United States and its agencies, particularly the Federal Reserve. The Federal Reserve regulates the supply of money through various means, including open market dealings in United States government securities,
the discount rate at which banks may borrow from the Federal Reserve, and the reserve requirements on deposits. The nature and timing of any changes in such policies and their effect on the Company and the Bank cannot be predicted.

FDIC Insurance Assessments

The Bank is subject to
FDIC deposit insurance assessments. The Banks deposits are insured by the FDICs Deposit Insurance Fund (DIF). The Bank is subject to FDIC assessments for such deposit insurance, as well as assessments by the FDIC to pay
interest on the Financing Corporation (FICO) bonds. During 2005 through 2007, the FDICs risk based deposit insurance assessments schedule ranged from zero to 43 basis points per annum. During these three years, the Bank paid no
FDIC deposit insurance premiums. FICO assessments of approximately $57 thousand, $59 thousand and $61 thousand were paid to the FDIC in 2007, 2006 and 2005, respectively.

Congress passed the Federal Deposit Insurance Reform Act in February 2006. Deposits remain insured up to a maximum of $100,000, but the amount of deposits that will be FDIC-insured will be adjusted every five years
based on inflation. Retirement accounts will be insured for up to $250,000 and a bank that is less than adequately capitalized will not be able to accept employee benefit deposits. This law also changes the way FDIC insurance assessments and credits
are calculated.

The FDIC has adopted new risk-based deposit premium rules following the Reform Act, to achieve the new targeted designated
reserve ratio specified in the Reform Act. The new rules set forth the following risk categories and initial deposit insurance assessment rates:



|              |  |                    
|------------- |  | -------------------
|Risk Category |  | Assessment Rate    
|I             |  | 5 to 7 basis points
|II            |  | 10 basis points    
|III           |  | 28 basis points    
|IV            |  | 43 basis points    

The Bank expects that it will pay FDIC deposit insurance assessments in 2008 based upon the lowest
rate under Risk Category I. The Bank is also entitled to a one-time credit provided by the Reform Act and FDIC rules for deposit insurance premiums previously paid. This one-time credit covered all assessments in 2007 based upon the lowest rate
Category of I. Any credits unused in 2007 may be applied to reduce up to 90% of deposit insurance assessments in 2008.

FICO assessments
are set by the FDIC quarterly and ranged from 1.44 basis points of FDIC assessable deposits in the first quarter of 2005 to 1.34 basis points in the last quarter of 2005, 1.32 basis points in the first quarter of 2006 to 1.24 basis points in the
last quarter of 2006, and 1.22 basis point in the first quarter of 2007 to 1.14 basis points in the last quarter of 2007. The FICO assessment rate for the first quarter of 2008 is 1.14 basis points.



12



---

##### Table of Contents

Legislative and Regulatory Changes

Various legislative and regulatory proposals regarding changes in banking, and the regulation of banks, thrifts and other financial institutions and bank and bank holding company powers, as well as the taxation of
these entities, are being considered by the executive branch of the Federal government, Congress and various state governments. The State of Alabama has been considering tax reform for several years and the Alabama legislature currently is
considering legislation that may increase the Companys state taxes. Certain of these proposals, if adopted, could significantly change the regulation of banks and the financial services industry. It cannot be predicted whether any of these
proposals will be adopted, and, if adopted, how these proposals will affect the Company and the Bank.

During 2006, the federal bank
regulatory agencies released guidance on Concentrations in Commercial Real Estate Lending (the Guidance). The Guidance defines commercial real estate (CRE) loans as exposures secured by raw land, land development
and construction (including 1-4 family residential construction), multi-family property, and non-farm nonresidential property where the primary or a significant source of repayment is derived from rental income associated with the property (that is,
loans for which 50% or more of the source of repayment comes from third party, non-affiliated, rental income) or the proceeds of the sale, refinancing, or permanent financing of this property. Loans to REITs and unsecured loans to developers that
closely correlate to the inherent risks in CRE markets would also be considered CRE loans under the Guidance. Loans on owner occupied CRE are generally excluded.

The Guidance requires that appropriate processes be in place to identify, monitor and control risks associated with real estate lending concentrations. This could include enhanced strategic planning, CRE underwriting
policies, risk management, internal controls, portfolio stress testing and risk exposure limits as well as appropriately designed compensation and incentive programs. Higher allowances for loan losses and capital levels may also be required. The
Guidance is triggered when CRE loan concentrations exceed either:



| |  |  | Total reported loans for construction, land development, and other land of 100% or more of a banks total capital; or
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | Total reported loans secured by multifamily and nonfarm nonresidential properties and loans for construction, land development, and other land of 300% or more of a
banks total capital.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Guidance also applies when a bank has a sharp increase in CRE loans or has significant
concentrations of CRE secured by a particular property type.

The Guidance did not apply to the Companys CRE lending activities at
year-end 2007. The Company has always had significant exposures to loans secured by commercial real estate due to the nature of its markets and the loan needs of both its retail and commercial customers. The Company believes its long term experience
in CRE lending, underwriting policies, internal controls, and other policies currently in place, as well as improvements in its loan and credit monitoring and administration procedures, are generally appropriate to managing its concentrations as
required under the Guidance. The federal bank regulators are looking more closely at the risks of various assets and asset categories and risk management, and the need for additional rules regarding liquidity, as well as capital rules that better
reflect risk.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

Any of the following risks could harm our business,
results of operations and financial condition and an investment in our stock. The risks discussed below also include forward-looking statements, and our actual results may differ substantially from those discussed in these forward-looking
statements.



13



---

##### Table of Contents

Our future success is dependent on our ability to compete effectively in highly competitive markets.

The Alabama banking markets in which we do business are highly competitive and our future growth and success will depend on our ability to compete effectively in
these markets. We compete for loans, deposits and other financial services in our markets with other local, regional and national commercial banks, thrifts, credit unions, mortgage lenders, and securities and insurance brokerage firms. Many of our
competitors offer products and services different from us, and have substantially greater resources, name recognition and market presence than we do, which benefits them in attracting business. In addition, larger competitors may be able to price
loans and deposits more aggressively than we are able to and have broader and more diverse customer and geographic bases to draw upon.

Our success
depends on local economic conditions where we operate.

Our success depends on the general economic conditions in the geographic markets we serve in
Alabama. The local economic conditions in our markets have a significant effect on our commercial, real estate and construction loans, the ability of borrowers to repay these loans and the value of the collateral securing these loans. Adverse
changes in the economic conditions of the Southeastern United States in general, or in one or more of our local markets could negatively effect our results of operations and our profitability.

Our cost of funds may increase as a result of general economic conditions, interest rates and competitive pressures.

Our cost of funds may increase as a result of general economic conditions, interest rates and competitive pressures. Traditionally, we have obtained funds principally
through local deposits and borrowings from other institutional lenders. Generally, we believe local deposits are a cheaper and more stable source of funds than borrowings because interest rates paid for local deposits are typically lower than
interest rates charged for borrowings from other institutional lenders.

Our profitability and liquidity may be affected by changes in interest rates
and economic conditions.

Our profitability depends upon net interest income, which is the difference between interest earned on assets, and interest
expense on interest-bearing liabilities, such as deposits and borrowings. Net interest income will be adversely affected if market interest rates change such that the interest we pay on deposits and borrowings increases faster than the interest
earned on loans and investments. Interest rates, and consequently our results of operations, are affected by general economic conditions (domestic and foreign) and fiscal and monetary policies. Monetary and fiscal policies may materially affect the
level and direction of interest rates. From June 2004 to mid-2006, the Federal Reserve raised the federal funds rate from 1.0% to 5.25%. Since then, beginning in September 2007, the Federal Reserve decreased the federal funds rates by 100 basis
points to 4.25% over the remainder of 2007, and has since reduced the rate by an additional 125 basis points to 3.00% in January 2008. Decreases in interest rates generally increase the market values of fixed-rate, interest-bearing investments and
loans held. However, the production of mortgages and other loans and the value of collateral securing our loans, are dependent on demand from borrowers and the levels of home sales and other real estate transactions within the markets we serve, as
well as interest rates. Declining rates are indicative of efforts by the Federal Reserve to stimulate the economy and may or may not be effective in the short term, affecting our liquidity and earnings.

Regulatory risks of real estate lending and concentrations

Commercial real estate (CRE) is cyclical and poses the risks of possible loss due to concentration levels and similar risks of the assets being financed, which include loans for the acquisition and development of land and
residential construction. The Company had 52.6% and 50.4% of its portfolio in CRE loans as of December 31, 2007 and 2006, respectively. The banking regulators are giving CRE lending greater scrutiny, and may require banks with higher levels of
CRE loans to implement improved underwriting, internal controls, risk management policies and portfolio stress testing, as well as possibly higher levels of allowances for possible losses and capital levels as a result of CRE lending growth and
exposures.



14



---

##### Table of Contents

Weaknesses in the real estate markets, including the secondary market for residential mortgage loans may continue
adversely affect us.

The effects of ongoing mortgage market challenges, combined with the ongoing correction in residential real estate market prices
and reduced levels of home sales, could result in further price reductions in single family home values, further adversely affecting the liquidity and value of collateral securing commercial loans for residential acquisition, construction and
development, as well as residential mortgage loans that we hold, mortgage loan originations and gains on sale of mortgage loans. Declining real estate prices and higher interest rates charged on mortgage loans have caused higher delinquencies and
losses on certain mortgage loans, generally, particularly second lien mortgages and home equity lines of credit. Significant ongoing disruptions in the secondary market for residential mortgage loans have limited the market for and liquidity of most
mortgage loans other than conforming Fannie Mae and Freddie Mac loans. These trends could continue. Continued declines in real estate values, home sales volumes and financial stress on borrowers as a result of job losses, interest rate resets on
adjustable rate mortgage loans or other factors could have further adverse effects on borrowers that result in higher delinquencies and greater charge-offs in future periods, which would adversely affect our financial condition, including capital
and liquidity, or our results of operations. In the event our allowance for loan losses is insufficient to cover such losses, our earnings, capital and liquidity could be adversely affected.

Our real estate portfolios are exposed to general weaknesses in the markets and the overall state of the economy.

The declines in home prices, generally, along with the reduced availability of mortgage credit, may result in increases in delinquencies and losses in our portfolios of
home equity lines and loans, and commercial loans related to residential real estate acquisition, construction and development. Further declines in home prices coupled with an economic recession and associated rises in unemployment levels could
drive losses beyond that which is provided for in our allowance for loan losses. In that event, our earnings, financial condition, including our capital and liquidity, could be adversely affected.

Our allowance for loan losses may prove inadequate or we may be negatively affected by credit risk exposures.

Our business depends on the creditworthiness of our customers. We periodically review our allowance for loan losses for adequacy considering economic conditions and
trends, collateral values and credit quality indicators, including past charge-off experience and levels of past due loans and nonperforming assets. We cannot be certain that our allowance for loan losses will be adequate over time to cover credit
losses in our portfolio because of unanticipated adverse changes in the economy, market conditions or events adversely affecting specific customers, industries or markets. If the credit quality of our customer base materially decreases, if the risk
profile of a market, industry or group of customers changes materially or weaknesses in the real estate markets persist or worsen, or if our allowance for loan losses is not adequate, our business, financial condition, including our liquidity and
capital, and results of operations could be materially adversely affected.

Future acquisitions and expansion activities may disrupt our business,
dilute shareholder value and adversely affect our operating results.

We regularly evaluate potential acquisitions and expansion opportunities. To the
extent that we grow through acquisitions, we cannot assure you that we will be able to adequately or profitably manage this growth. Acquiring other banks, branches, or businesses, as well as other geographic and product expansion activities, involve
various risks including:



| |  |  | risks of unknown or contingent liabilities;
| | - |  | -------------------------------------------



| |  |  | unanticipated costs and delays;
| | - |  | -------------------------------



| |  |  | risks that acquired new businesses to not perform consistent with our growth and profitability expectations;
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | risks of entering new markets or product areas where we have limited experience;
| | - |  | --------------------------------------------------------------------------------



15



---

##### Table of Contents

| |  |  | risks that growth will strain our infrastructure, staff, internal controls and management, which may require additional personnel, time and expenditures;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | exposure to potential asset quality issues with acquired institutions;
| | - |  | ----------------------------------------------------------------------



| |  |  | difficulties, expenses and delays of integrating the operations and personnel of acquired institutions;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | potential disruptions to our business;
| | - |  | --------------------------------------



| |  |  | possible loss of key employees and customers of acquired institutions;
| | - |  | ----------------------------------------------------------------------



| |  |  | potential short-term decreases in profitability; and
| | - |  | ----------------------------------------------------



| |  |  | diversion of our managements time and attention from our existing operations and business.
| | - |  | -------------------------------------------------------------------------------------------

We are required to maintain capital to meet regulatory requirements, and if we fail to maintain sufficient capital, our financial condition, liquidity and results of
operations would be adversely affected.

We and the Bank must meet regulatory capital requirements and maintain sufficient liquidity, including
liquidity at the Company, as well as the Bank. If we fail to meet these capital and other regulatory requirements, our financial condition, liquidity and results of operations would be materially and adversely affected. Our failure to remain
well capitalized and well managed for bank regulatory purposes could affect customer confidence, our ability to grow, our costs of funds and FDIC insurance, our ability to raise brokered deposits, our ability to pay dividends
on common stock, our ability to make acquisitions, and we would no longer meet the requirements for becoming a financial holding company.

We are
subject to extensive regulation that could limit or restrict our activities and adversely affect our earnings.

We are regulated by several regulators,
including the Federal Reserve, the Alabama Superintendent, the SEC and the FDIC. Our success is affected by state and federal regulations affecting banks, bank holding companies and the securities markets, and our costs of compliance could adversely
affect our earnings. Banking regulations are primarily intended to protect depositors, not shareholders. The financial services industry also is subject to frequent legislative and regulatory changes and proposed changes, the effects of which cannot
be predicted.

We are subject to internal control reporting requirements that increase compliance costs and failure to comply timely could adversely
affect our reputation and the value of our securities.

We are required to comply with various corporate governance and financial reporting
requirements under the Sarbanes-Oxley Act of 2002, as well as rules and regulations adopted by the SEC, the Public Company Accounting Oversight Board and Nasdaq. In particular, we are required to report on internal controls as part of our annual
report on Form 10-K pursuant to Section 404 of the Sarbanes-Oxley Act. We expect to continue to spend significant amounts of time and money on compliance with these rules. Our failure to comply with these internal control rules may materially
adversely affect our reputation, ability to obtain the necessary certifications to financial statements, and the value of our securities.

We may need
to raise additional capital in the future, but that capital may not be available when it is needed or on favorable terms.

We anticipate that our
current capital resources will satisfy our capital requirements for the foreseeable future. We may, however, need to raise additional capital to support our growth or currently unanticipated losses. Our ability to raise additional capital, if
needed, will depend, among other things, on conditions in the capital markets at that time, which are currently disrupted and limited by events outside our control, and on our financial performance. If we cannot raise additional capital on
acceptable terms when needed, our ability to further expand our operations through internal growth and acquisitions could be limited.



16



---

##### Table of Contents

Technological changes affect our business, and we may have fewer resources than many competitors to invest in
technological improvements.

The financial services industry is undergoing rapid technological changes with frequent introductions of new
technology-driven products and services. In addition to serving clients better, the effective use of technology may increase efficiency and may enable financial institutions to reduce costs. Our future success will depend, in part, upon our ability
to use technology to provide products and services that provide convenience to customers and to create additional efficiencies in operations. We may need to make significant additional capital investments in technology in the future, and we may not
be able to effectively implement new technology-driven products and services. Many competitors have substantially greater resources to invest in technological improvements.

Our ability to continue to pay dividends to shareholders in the future is subject to profitability, capital, liquidity and regulatory requirements and these limitations may prevent us from paying dividends in the
future.

Cash available to pay dividends to the Companys shareholders is derived primarily from dividends paid to the Company by its
subsidiaries. The ability of the Companys subsidiaries to pay dividends, as well as our ability to pay dividends to our shareholders, will continue to be subject to and limited by the results of operations of our subsidiaries and our need to
maintain appropriate liquidity and capital at all levels of our business consistent with regulatory requirements and the needs of our businesses.

Our
common stock is not traded in large volumes.

Although our common stock is listed for trading in the Nasdaq Global Market, the trading volume in our
common stock is less than that of other larger financial services companies. A public trading market having the desired characteristics of depth, liquidity and orderliness depends on the presence in the marketplace of willing buyers and sellers of
our common stock at any given time. This also depends on the individual decisions of investors and general economic and market conditions over which we have no control. Given the lower trading volume of our common stock, significant sales of our
common stock, or the expectation of these sales, could cause our stock price to fall.

Severe weather, natural disasters, acts of war or terrorism or
other external events could have significant effects on our business.

Severe weather, natural disasters, acts of war or terrorism or other external
events could have a significant impact on our ability to conduct business. Such events could affect the stability of our deposit base, impair the ability of borrowers to repay outstanding loans, impair the value of collateral securing loans, cause
significant property damage, result in loss of revenue and/or cause us to incur additional expenses. Although management has established disaster recovery policies and procedures, the occurrence of any such event could have a material adverse effect
on our business, which, in turn, could have a material adverse effect on our financial condition and results of operations.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

None.



|ITEM 2. | DESCRIPTION OF PROPERTY
|------- | -----------------------

The Bank conducts its
business from its main office and seven branches. The Bank also has three mortgage loan offices located in Mountain Brook, Phenix City and Valley, Alabama. The bank owns its main office building, which is located in downtown Auburn, Alabama, and has
approximately 16,150 square feet of space. The original building was constructed in 1964, and an addition was completed in 1981. Portions of the building have been renovated to accommodate growth and changes in the Banks operational structure
and to adapt to technological changes. The main office building has paved parking for 84 vehicles, including four handicapped spaces. The main office offers the full line of the Banks services and has two ATMs, including one walk-up ATM and
one drive-through ATM. The Bank owns a drive-in facility located directly across the street from its main office. This drive-in facility was constructed in 1979 and has five drive-through lanes and a walk-up window.



17



---

##### Table of Contents

The Banks Auburn Kroger branch was opened in August 1988 and is located in the Kroger supermarket
in the Corner Village Shopping Center in Auburn, Alabama. The bank leases approximately 500 square feet of space for this branch. In February 2008, the Bank entered into a new lease agreement for another five years. This branch offers the all Bank
services (other than safe deposit boxes) and includes an ATM.

The Opelika branch is located in Opelika, Alabama. This branch, built in
1991, is owned by the Bank and has approximately 4,000 square feet of space. This branch offers the full line of the Banks services and has drive-through windows and an ATM. This branch offers parking for approximately 36 vehicles, including
two handicapped spaces.

The Banks Phenix City branch was opened in August 1998 in the Wal-Mart shopping center in Phenix City,
Alabama, about 35 miles southeast of Auburn, Alabama. In February 2008, the Bank entered into a new lease agreement, which consists of approximately 600 square feet of space in the Wal-Mart. This branch offers the full line of the Banks
deposit and other services including an ATM, except safe deposit boxes.

The Banks Hurtsboro branch was opened in June 1999. This
branch is located in Hurtsboro, Alabama, about 35 miles south of Auburn, Alabama. The Bank owns this branch, which has approximately 1,000 square feet of space. The Bank leases the land for this branch from a third party. In June 2004, the Bank
exercised its option to extend this land lease for another five years. This branch offers the full line of the Banks services including safe deposit boxes, a drive-through window and an ATM. This branch offers parking for approximately 12
vehicles, including a handicapped ramp.

The Banks Auburn Wal-Mart Supercenter branch was opened in September 2000 inside the
Wal-Mart shopping center on the south side of Auburn, Alabama. In September 2005, the Bank exercised its option to extend the lease for another five years. The lease is for approximately 700 square feet of space in the Wal-Mart. This branch offers
the full line of the Banks deposit and other services, including an ATM, except safe deposit boxes.

The Banks Notasulga branch
was opened in August 2001. This branch is located in Notasulga, Alabama, about 15 miles south of Auburn, Alabama. This branch is owned by the Bank and has approximately 1,344 square feet of space. The Bank leased the land for this branch from a
third party. In May 2004, the Bank exercised its option to extend the lease for another five years. This branch offers the full line of the Banks services including safe deposit boxes and a drive-through window. This branch offers parking for
approximately 11 vehicles, including a handicapped ramp.

In November 2002, the Bank opened a mortgage loan office in Phenix City. The
mortgage office is located in Phenix City, Alabama, about 35 miles south of Auburn, Alabama. In November 2004, the Bank moved this mortgage loan office to a larger location with approximately 1,200 square feet of space and entered into a lease
agreement for five years. This office only offers mortgage loan services.

Also in July 2002, the Banks Opelika Wal-Mart Supercenter
branch was opened inside the Wal-Mart shopping center in Opelika, Alabama. In July 2007, the Bank exercised its option to extend the lease for another five years. The lease is for approximately 700 square feet of space in the Wal-Mart. This branch
offers the full line of the Banks deposits and other services including an ATM, except safe deposit boxes.

In September 2004, the
Bank opened a mortgage loan office in Valley. The mortgage office is located in Valley, Alabama, about 30 miles northeast of Auburn, Alabama and has approximately 1,650 square feet of space. In January 2008, the Bank extended the lease agreement for
another year. This office only offers mortgage loan services.



18



---

##### Table of Contents

In December 2006, the Bank opened a leased mortgage loan production office in Mountain Brook, part of the
Birmingham, Alabama metropolitan area. This office contains approximately 1,300 square feet of space and is located off of Highway 280. This office only offers mortgage loan services.

In July 2007, the Bank opened a new branch located in the Kroger supermarket in the TigerTown retail center in Opelika, Alabama. The Bank entered into a
lease agreement with the Kroger Corporation for five years with options for two 5-year extensions. The Branch offers the full line of bank deposit and other services including ATM, except for safe deposit boxes.

Additionally, the Company completed two separate purchases in 2006 and one purchase in 2007 for properties that adjoin land already owned by the Company.
These properties were acquired by the Company for purposes of future expansion.

In addition, the Bank leases from the Company
approximately 8,500 square feet of space in the AuburnBank Center (the Center), which is located next to the main office. This building, which has approximately 18,000 square feet of space, is also leased to outside third parties. Leases
between the Bank and the Company are based on the same terms and conditions as leases to outside third parties leasing space in the same building. The Banks data processing activities, as well as other operations, are located in this leased
space. The parking lot provides parking for approximately 120 vehicles, including handicapped parking.

Directly behind the Center is an
older home that is also owned by the Company. This building is rented as housing to university students. The rear portion of this property is used as a parking area for approximately 20 vehicles of Bank employees. The Bank also owns a two-story
building located directly behind the main office which is currently unoccupied.

The Company owns a commercial office building (the
Hudson Building) located across the street from the main office in downtown Auburn. The Hudson Building has two floors and a basement which contain approximately 14,500 square feet of leasable space. Approximately 60% of this building is
rented by unaffiliated third-party tenants. The Bank occupies approximately 3,000 square feet, which includes a portion of the basement level used for storage and office space used to house certain bank functions. The Bank pays rent to the Company
based on current market rates for such space.

In 1994, the Bank acquired a parcel of commercial real estate located in Auburn on U.S.
Highway 29. This property, which was acquired in satisfaction of debt previously contracted, was formerly used by a floor covering business and contained approximately 6,050 square feet of office, showroom, and warehouse space. The Bank subsequently
removed an underground storage tank (UST) containing petroleum products from the site. In 1995, the property was sold to a third party and the purchaser was indemnified of any environmental liability associated with the UST. Also in
1995, the Alabama Department of Environmental Management (ADEM) requested that the Bank submit a Secondary Investigation Plan (Secondary Investigation) as a result of underground soil and water contamination of
petroleum-based hydrocarbon products. The Secondary Investigation was completed and submitted to ADEM by Roy F. Weston, Inc. (Weston), an independent consultant hired by the Bank. The Secondary Investigation indicated low concentrations
of soil contamination on site and elevated concentrations of gasoline constituents both on-site and off-site. The Secondary Investigation indicated a low risk to human receptors, and Weston recommended to ADEM initiation of a quarterly ground water
monitoring program for one year, at which time the program would be reassessed. In response to ADEMs Letter of Requirement dated January 18, 1996, Weston prepared and submitted, on behalf of the Bank, a Monitoring Only Corrective Action
Plan on February 20, 1996. In 1999, Weston installed a passive waste removal system to remove petroleum-based hydrocarbon products from the groundwater test well. Quarterly groundwater monitoring will continue in 2008 as required by ADEM.
Samples from the eight existing monitoring wells will be collected and analyzed by Weston. The monitoring data will be submitted by Weston to ADEM as required. It is estimated that the cost for monitoring and providing reporting data to ADEM for
2008 will be approximately $60,000 (unless the site is released by ADEM during the year). The extent and cost of any further testing and remediation, if any, cannot be predicted at this time.



19



---

##### Table of Contents

|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------

In the normal course of its
business, the Company and the Bank from time to time are involved in legal proceedings. The Company and Bank management believe there are no pending or threatened legal proceedings that upon resolution are expected to have a material adverse effect
upon the Companys or the Banks financial condition or results of operations.

We have not incurred any penalties for failing to
include on our tax returns any information required to be disclosed under Section 6011 of the Internal Revenue Code of 1988, as amended (the Code) with respect to a reportable transaction under the Code and that is
required to be reported under Code Section 6707A(e).



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

No matters were submitted to a vote of security holders during the fourth quarter of the fiscal year ended December 31, 2007.



20



---

##### Table of Contents

PART II



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------

The Companys Common Stock is listed on the Nasdaq Global Market, under the symbol AUBN. As of March 10, 2008, there were
approximately 3,681,809 shares of the Companys Common Stock issued and outstanding, which were held by approximately 441 shareholders of record. The following table sets forth, for the indicated periods, the high and low closing sale prices
for the Companys Common Stock as reported on the Nasdaq Global Market, and the cash dividends paid to shareholders during the indicated periods.



|               |  |                           |       |                       |   |       |  |   |      
|-------------- |  | ------------------------- | ----- | --------------------- | - | ----- |  | - | -----
|               |  | ClosingPricePer Share (1) |       | CashDividendsDeclared
|               |  | High                      |       | Low                   |   |      
|2007           |  |                           |       |                       |   |       |  |   |      
|First Quarter  |  | $                         | 30.00 |                       | $ | 26.48 |  | $ | 0.175
|Second Quarter |  |                           | 29.00 |                       |   | 26.03 |  |   | 0.175
|Third Quarter  |  |                           | 27.88 |                       |   | 23.25 |  |   | 0.175
|Fourth Quarter |  |                           | 25.56 |                       |   | 21.30 |  |   | 0.175
|2006           |  |                           |       |                       |   |       |  |   |      
|First Quarter  |  | $                         | 23.83 |                       | $ | 21.50 |  | $ | 0.16 
|Second Quarter |  |                           | 24.29 |                       |   | 23.13 |  |   | 0.16 
|Third Quarter  |  |                           | 27.01 |                       |   | 23.00 |  |   | 0.16 
|Fourth Quarter |  |                           | 28.89 |                       |   | 26.39 |  |   | 0.16 



|(1) | The price information represents actual transactions.
|--- | -----------------------------------------------------

The Company has paid cash dividends on its capital stock since 1985. Prior to this time, the Bank paid cash dividends since its organization in 1907, except during the Depression years of 1932 and 1933. Holders of Common Stock are entitled
to receive such dividends as may be declared by the Companys Board of Directors. The amount and frequency of cash dividends will be determined in the judgment of the Companys Board of Directors based upon a number of factors, including
the Companys earnings, financial condition, capital requirements and other relevant factors. Company management currently intends to continue its present dividend policies.

The amount of dividends payable by the Bank is limited by law and regulation. The need to maintain adequate capital in the Bank also limits dividends
that may be paid to the Company. Although Federal Reserve policy could restrict future dividends on Common Stock, such policy places no current restrictions on such dividends. See SUPERVISION AND REGULATION  Payment of Dividends
and MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  CAPITAL ADEQUACY.



21



---

##### Table of Contents

Performance Graph

The following line-graph compares the cumulative, total return on the Companys Common Stock from December 31, 2002 to December 31, 2007, with that of the Nasdaq Composite Index and SNL Southeast Bank
Index (assuming a $100 investment on December 31, 2002). Cumulative total return represents the change in stock price and the amount of dividends received over the indicated period, assuming the reinvestment of dividends.

LOGO



|                                    |  |               |  |          |  |          |  |          |  |          |  |         
|----------------------------------- |  | ------------- |  | -------- |  | -------- |  | -------- |  | -------- |  | --------
|                                    |  | Period Ending
|Index                               |  | 12/31/02      |  | 12/31/03 |  | 12/31/04 |  | 12/31/05 |  | 12/31/06 |  | 12/31/07
|Auburn National Bancorporation Inc. |  | 100.00        |  | 151.29   |  | 163.01   |  | 180.39   |  | 241.60   |  | 188.51  
|NASDAQ Composite                    |  | 100.00        |  | 150.01   |  | 162.89   |  | 165.13   |  | 180.85   |  | 198.60  
|SNL Southeast Bank                  |  | 100.00        |  | 125.58   |  | 148.92   |  | 152.44   |  | 178.75   |  | 134.65  



22



---

##### Table of Contents

ISSUER PURCHASES OF EQUITY SECURITIES(1)



|                         |  |                                           |  |                                       |       |                                                                                          |     |                                                                                                                       |    
|------------------------ |  | ----------------------------------------- |  | ------------------------------------- | ----- | ---------------------------------------------------------------------------------------- | --- | --------------------------------------------------------------------------------------------------------------------- | ---
|Period                   |  | Total Number ofShares (or Units)Purchased |  | Average Price Paidper Share (or Unit) |       | Total Number of Shares(or Units) Purchased
as Part of PubliclyAnnounced Plans orPrograms |     | Maximum Number (orApproximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans
orPrograms
|October 1  October 31   |  | 45                                        |  | $                                     | 23.95 |                                                                                          | N/A |                                                                                                                       | N/A
|November 1  November 30 |  | 800                                       |  |                                       | 24.97 |                                                                                          | N/A |                                                                                                                       | N/A
|December 1  December 31 |  | 8,606                                     |  |                                       | 23.68 |                                                                                          | N/A |                                                                                                                       | N/A
|                         |  |                                           |  |                                       |       |                                                                                          |     |                                                                                                                       |    
|Total                    |  | 9,451                                     |  | $                                     | 23.79 |                                                                                          | N/A |                                                                                                                       | N/A



|(1) | A total of 4,451 shares were purchased in privately negotiated transactions.
|--- | ----------------------------------------------------------------------------



|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

See Table 1 Selected Financial
Data in ITEM 7.



23



---

##### Table of Contents

|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following is a discussion of our financial condition at December 31, 2007 and 2006 and our results of operations for the years ended
December 31, 2007, 2006, and 2005. The purpose of this discussion is to focus on information about our financial condition and results of operations which is not otherwise apparent from the consolidated financial statements. The following
discussion and analysis should be read along with our consolidated financial statements and the related notes included elsewhere herein. In addition, this discussion and analysis contains forward-looking statements, so you should refer to
Special Cautionary Notice Regarding Forward-Looking Statements.

Certain amounts reported in prior periods have been
reclassified to conform to the current-period presentation. These reclassifications had no effect on the Companys previously reported stockholders equity or net earnings during the periods involved.

OVERVIEW

Auburn National Bancorporation, Inc. is a
bank holding company established in 1984, and incorporated in 1990 under the laws of the State of Delaware. AuburnBank, the Companys principal subsidiary, is an Alabama state-chartered bank that is a member of the Federal Reserve System and
has operated continuously since 1907. Both the Company and the Bank are headquartered in Auburn, Alabama. The Bank conducts its business in East Alabama, including Lee County and surrounding areas. The Bank operates full-service branches in Auburn,
Opelika, Hurtsboro and Notasulga, Alabama. In-store branches are located in the Auburn and Opelika Kroger stores, as well as Wal-Mart SuperCenter stores in Auburn, Opelika and Phenix City, Alabama. Mortgage loan offices are located in Phenix City,
Valley, and Mountain Brook, Alabama.

Summary of Results of Operations



|                                                 |  |                         |        |      |   |        |  |   |       
|------------------------------------------------ |  | ----------------------- | ------ | ---- | - | ------ |  | - | ------
|                                                 |  | Years ended December 31
|(Dollars in thousands, except per share amounts) |  | 2007                    |        | 2006 |   | 2005  
|Net interest income (GAAP)                       |  | $                       | 16,875 |      | $ | 15,980 |  | $ | 15,993
|Tax-equivalent adjustment                        |  |                         | 1,123  |      |   | 1,033  |  |   | 956   
|                                                 |  |                         |        |      |   |        |  |   |       
|Net interest income (a)                          |  |                         | 17,998 |      |   | 17,013 |  |   | 16,949
|Noninterest income                               |  |                         | 4,666  |      |   | 4,448  |  |   | 4,319 
|                                                 |  |                         |        |      |   |        |  |   |       
|Total revenue (a)                                |  |                         | 22,664 |      |   | 21,461 |  |   | 21,268
|Provision for loan losses                        |  |                         | 23     |      |   | 330    |  |   | 485   
|Noninterest expense                              |  |                         | 12,360 |      |   | 11,201 |  |   | 11,148
|Income tax expense                               |  |                         | 2,240  |      |   | 2,312  |  |   | 2,209 
|Tax-equivalent adjustment                        |  |                         | 1,123  |      |   | 1,033  |  |   | 956   
|                                                 |  |                         |        |      |   |        |  |   |       
|Net earnings                                     |  |                         | 6,918  |      |   | 6,585  |  |   | 6,470 
|                                                 |  |                         |        |      |   |        |  |   |       
|Basic and diluted earnings per share             |  | $                       | 1.86   |      | $ | 1.74   |  | $ | 1.69  
|                                                 |  |                         |        |      |   |        |  |   |       



|(a) | Tax-equivalent. See Table 1 - Explanation of Non-GAAP Financial Measures.
|--- | ---------------------------------------------------------------------------

Financial Summary

The Companys net earnings were $6.9 million for the 2007 compared to $6.6
million in 2006. Basic and diluted earnings per share were up 7% to $1.86 per share.

Total tax-equivalent revenue increased 6% to $22.7
million for 2007 compared to $21.5 million for 2006. The increase in total revenue was driven by an increase in tax-equivalent net interest income of 6% for 2007, reflecting loan growth from 2006.

Credit quality continued to be very strong. As of December 31, 2007, nonperforming assets were 0.17% of total loans. Provision for loan losses
decreased $307 thousand in 2007 from 2006 due to continued strength in credit quality trends and a decrease in net charge-offs.



24



---

##### Table of Contents

Average loans and loans held for sale increased 6% in 2007 from 2006 to $304.4 million. Average total
deposits increased 5% in 2007 from 2006 to $491.6 million.

Noninterest income increased 5% in 2007 from 2006. This increase was driven by
the Companys decision to sell $21.1 million in securities available-for-sale, generating gross gains of $227 thousand.

Noninterest
expense increased 10% in 2007 from 2006. This increase was primarily impacted by the Companys decision to prepay $10.0 million of higher cost Federal Home Loan Bank (FHLB) advances and increases in salaries and benefits and
professional fees expense. The prepayment of the FHLB advances resulted in a charge of $313 thousand.

In 2007, the Company paid cash
dividends of $2.6 million, or $0.70 per share and the dividend payout ratio was 37.63%. The Companys balance sheet remains strong and well capitalized under regulatory guidelines with a Tier 1 capital ratio of 14.74% and a leverage ratio of
9.02% at December 31, 2007.

CRITICAL ACCOUNTING POLICIES

The accounting and financial reporting policies of the Company conform with U.S. generally accepted accounting principles and with general practices within the banking industry. In connection with the application of
those principles, we have made judgments and estimates which, in the case of the determination of our allowance for loan losses, was critical to the determination of our financial position and results of operations. Other policies also require
subjective judgment and assumptions and may accordingly impact our financial position and results of operations.

Our management assesses
the adequacy of the allowance prior to the end of each calendar quarter. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon
managements evaluation of the loan portfolios, 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 payment), the
estimated value of any underlying collateral, composition of the loan portfolio, economic conditions, industry and peer bank loan quality indications and other pertinent 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. Loan losses are charged off when management believes that the full collectability of the loan is
unlikely. A loan may be partially charged-off after a confirming event has occurred which serves to validate that full repayment pursuant to the terms of the loan is unlikely. Allocation of the allowance may be made for specific loans,
but the entire allowance is available for any loan that, in managements judgment, is deemed to be uncollectible.

Larger balance
commercial and commercial real estate loans are impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Collection of all
amounts due according to the contractual terms means that both the contractual interest payments and the contractual principal payments of a loan will be collected as scheduled in the loan agreement.

An impairment allowance is recognized if the present value of expected future cash flows from the loan is less than the recorded investment in the loan
(recorded investment in the loan is the principal balance plus any accrued interest, net deferred loan fees or costs and unamortized premium or discount, and does not reflect any direct write-down of the loan). The impairment is recognized through
the allowance. Loans that are impaired are recorded at the present value of expected future cash flows discounted at the loans effective interest rate, or if the loan is collateral dependent, impairment measurement is based on the fair value
of the collateral, less estimated disposal costs. Income is recognized on impaired loans on a cash basis.



25



---

##### Table of Contents

The level of allowance maintained is believed by management to be adequate to absorb probable losses in
the portfolio at the balance sheet date. The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off.

In assessing the adequacy of the allowance, we also consider the results of our ongoing independent loan review process. We undertake this process both
to ascertain whether there are loans in the portfolio whose credit quality has weakened over time and to assist in our overall evaluation of the risk characteristics of the entire loan portfolio. Our loan review process includes the judgment of
management, the input from our independent loan reviewer, and reviews that may have been conducted by bank regulatory agencies as part of their usual examination process. We incorporate loan review results in the determination of whether or not it
is probable that we will be able to collect all amounts due according to the contractual terms of a loan.

In addition, regulatory
agencies, as an integral part of their examination process, will periodically review the Companys allowance for loan losses, and may require the Company to record adjustments to the allowance based on their judgment about information available
to them at the time of their examinations.

Average Balance Sheet and Interest Rates



|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|-------------------------------------------------------------------- |  | ----------------------- | ------- | ---------- | ---- | - | -------------- | ---- | ---------- |  | ---- | -------------- |  | ---------- | ------- |  | ---- | -
|                                                                     |  | Years ended December 31 |        
|                                                                     |  | 2007                    |         |            | 2006 |   |                | 2005 |           
|(Dollars in thousands)                                               |  | AverageBalance          |         | Yield/Rate |      |   | AverageBalance |      | Yield/Rate |  |      | AverageBalance |  | Yield/Rate |        
|Loans and loans held for sale                                        |  | $                       | 304,389 |            | 7.98 | % |                | $    | 286,613    |  | 7.78 | %              |  | $          | 275,912 |  | 7.13 | %
|Securitiestaxable                                                   |  |                         | 242,826 |            | 4.96 | % |                |      | 241,298    |  | 4.51 | %              |  |            | 234,577 |  | 4.04 | %
|Securitiestax-exempt                                                |  |                         | 51,995  |            | 6.36 | % |                |      | 47,748     |  | 6.37 | %              |  |            | 44,862  |  | 6.27 | %
|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|Total securities                                                     |  |                         | 294,821 |            | 5.21 | % |                |      | 289,046    |  | 4.82 | %              |  |            | 279,439 |  | 4.40 | %
|Federal funds sold                                                   |  |                         | 5,539   |            | 4.98 | % |                |      | 7,321      |  | 4.99 | %              |  |            | 8,254   |  | 3.16 | %
|Interest bearing bank deposits                                       |  |                         | 693     |            | 4.62 | % |                |      | 1,264      |  | 5.06 | %              |  |            | 1,276   |  | 2.98 | %
|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|Total interest-earning assets                                        |  |                         | 605,442 |            | 6.60 | % |                |      | 584,244    |  | 6.27 | %              |  |            | 564,881 |  | 5.71 | %
|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|Deposits:                                                            |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|NOW                                                                  |  |                         | 57,532  |            | 2.26 | % |                |      | 65,029     |  | 2.45 | %              |  |            | 66,472  |  | 1.81 | %
|Savings and money market                                             |  |                         | 143,587 |            | 3.65 | % |                |      | 142,610    |  | 3.67 | %              |  |            | 121,961 |  | 2.43 | %
|Certificates of deposits less than $100,000                          |  |                         | 85,831  |            | 5.33 | % |                |      | 84,227     |  | 4.55 | %              |  |            | 86,670  |  | 3.80 | %
|Certificates of deposits and other time deposits of $100,000 or more |  |                         | 133,466 |            | 4.45 | % |                |      | 104,446    |  | 3.87 | %              |  |            | 100,213 |  | 3.05 | %
|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|Total interest-bearing deposits                                      |  |                         | 420,416 |            | 4.06 | % |                |      | 396,312    |  | 3.71 | %              |  |            | 375,316 |  | 2.80 | %
|Short-term borrowings                                                |  |                         | 12,727  |            | 4.72 | % |                |      | 7,502      |  | 5.48 | %              |  |            | 2,675   |  | 3.40 | %
|Long-term debt                                                       |  |                         | 93,278  |            | 4.60 | % |                |      | 102,848    |  | 4.40 | %              |  |            | 105,431 |  | 4.47 | %
|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|Total interest-bearing liabilities                                   |  |                         | 526,421 |            | 4.17 | % |                |      | 506,662    |  | 3.88 | %              |  |            | 483,422 |  | 3.17 | %
|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  
|Net interest income and margin (a)                                   |  | $                       | 17,998  |            | 2.97 | % |                | $    | 17,013     |  | 2.91 | %              |  | $          | 16,949  |  | 3.00 | %
|                                                                     |  |                         |         |            |      |   |                |      |            |  |      |                |  |            |         |  |      |  



|(a) | Tax-equivalent. See Table 1 - Explanation of Non-GAAP Financial Measures.
|--- | ---------------------------------------------------------------------------

RESULTS OF OPERATIONS

Net Interest Income and Margin

2007 vs. 2006 comparison

Tax-equivalent net interest income increased 6% in 2007 from 2006 due to growth in the loan portfolio. Net interest margin increased 6 basis points to 2.97%.

The tax-equivalent yield on total interest earning assets increased 33 basis points in 2007 from 2006 to 6.60%. This increase was comprised of a 20 basis point increase in the yield on loans and loans held for sale to
7.98% and a 39 basis point increase in the tax-equivalent yield on total securities to 5.21%.



26



---

##### Table of Contents

The cost of total interest-bearing liabilities increased 29 basis points in 2007 from 2006, to 4.17%.
This increase was comprised of a 35 basis point increase in the cost of total interest-bearing deposits to 4.06%, a 76 basis point decrease in the cost of short-term borrowings to 4.72% and a 20 basis point increase in the cost of long-term debt to
4.60%.

2006 vs. 2005 comparison

Tax-equivalent net interest income increased slightly to $17.0 million in 2006 from $16.9 million in 2005, despite net interest margin compression from an inverted yield curve. Net interest margin decreased 9 basis
points to 2.91%.

The tax-equivalent yield on total interest earning assets increased 56 basis points in 2006 from 2005 to 6.27%. This
increase was comprised of a 65 basis point increase in the yield on loans and loans held for sale to 7.78% and a 42 basis point increase in the tax-equivalent yield on total securities to 4.82%.

The cost of total interest-bearing liabilities increased 71 basis points in 2006 from 2005, to 3.88%. This increase was comprised of a 91 basis point
increase in the cost of total interest-bearing deposits to 3.71%, a 208 basis point increase in the cost of short-term borrowings to 5.48%. The cost of long-term debt in 2006 decreased 7 basis points to 4.40% due to the Companys decision to
restructure several FHLB advances in the third quarter of 2005.

Noninterest Income



|                                    |  |                         |       |      |   |       |  |   |      
|----------------------------------- |  | ----------------------- | ----- | ---- | - | ----- |  | - | -----
|                                    |  | Years ended December 31
|(Dollars in thousands)              |  | 2007                    |       | 2006 |   | 2005 
|Service charges on deposit accounts |  | $                       | 1,302 |      | $ | 1,387 |  | $ | 1,497
|Servicing fees                      |  |                         | 339   |      |   | 375   |  |   | 389  
|Gain on sale of loans held for sale |  |                         | 626   |      |   | 649   |  |   | 669  
|Bank-owned life insurance           |  |                         | 547   |      |   | 452   |  |   | 459  
|Securities gains, net               |  |                         | 253   |      |   | 10    |  |   | 11   
|Other                               |  |                         | 1,599 |      |   | 1,575 |  |   | 1,294
|                                    |  |                         |       |      |   |       |  |   |      
|Total noninterest income            |  | $                       | 4,666 |      | $ | 4,448 |  | $ | 4,319
|                                    |  |                         |       |      |   |       |  |   |      

The major components of noninterest income are service charges on deposit accounts, servicing
fees, gain on sale of loans held for sale, income from bank-owned life insurance, securities gains, net, and other noninterest income.

2007 vs. 2006 comparison

Noninterest income increased 5% or $218 thousand in 2007 compared to 2006. This increase
was driven by the Companys decision to sell $21.1 million in securities available-for-sale, generating gross gains of $227 thousand. Other changes in the components of noninterest income include an increase of $95 thousand in income from
bank-owned life insurance, offset by a decrease of $85 thousand in service charges on deposit accounts.

2006 vs. 2005 comparison

Noninterest income increased 3% or $129 thousand in 2006 compared to 2005. This increase was driven by an increase in other
noninterest income of $281 thousand, offset by a decrease in service charges on deposit accounts of $110 thousand.



27



---

##### Table of Contents

Noninterest Expense



|                                    |  |                         |        |      |   |        |  |   |       
|----------------------------------- |  | ----------------------- | ------ | ---- | - | ------ |  | - | ------
|                                    |  | Years ended December 31
|(Dollars in thousands)              |  | 2007                    |        | 2006 |   | 2005  
|Salaries and benefits               |  | $                       | 7,110  |      | $ | 6,714  |  | $ | 6,658 
|Net occupancy and equipment         |  |                         | 1,267  |      |   | 1,159  |  |   | 1,182 
|Professional fees                   |  |                         | 621    |      |   | 476    |  |   | 491   
|Loss on prepayment of FHLB advances |  |                         | 313    |      |   |       |  |   |      
|Other                               |  |                         | 3,049  |      |   | 2,852  |  |   | 2,817 
|                                    |  |                         |        |      |   |        |  |   |       
|Total noninterest expense           |  | $                       | 12,360 |      | $ | 11,201 |  | $ | 11,148
|                                    |  |                         |        |      |   |        |  |   |       

The major components of noninterest expense are salaries and benefits, net occupancy and
equipment, professional fees, loss on prepayment of FHLB advances, and other noninterest expense.

2007 vs. 2006 comparison

Noninterest expense increased 10% or $1.2 million in 2007 compared to 2006. This increase was primarily impacted by the Companys
decision to prepay $10.0 million of higher cost Federal Home Loan Bank (FHLB) advances and increases in salaries and benefits and professional fees expense. The prepayment of the FHLB advances resulted in a charge of $313 thousand.
Salaries and benefits increased $396 thousand during 2007, due to normal increases in salaries and benefits costs, increases in commissions related to mortgage origination activity, and the hiring of additional mortgage originators in our loan
production offices. Professional fees increased $145 thousand during 2007 due to increased legal fees and costs associated with regulatory compliance.

2006 vs. 2005 comparison

Noninterest expense increased by $53 thousand to $11.2 million in
2006 compared to 2005. This increase was primarily impacted by increases in salaries and benefits expense of $56 thousand.

Income Tax Expense

2007 vs. 2006 comparison

Income tax expense was $2.2 million in 2007, compared to $2.3 million in 2006. Although the decrease in income tax expense was not significant, the Companys effective tax rate decreased to 24.46% in 2007
compared to 25.99% in 2006. The decrease in the Companys effective tax rate was primarily driven by the recognition of previously unrecognized tax benefits upon settlement of an uncertain tax position related to state income tax matters. For
additional information, see Note 10 to the Consolidated Financial Statements.

2006 vs. 2005 comparison

Income tax expense was $2.3 million in 2006 compared to $2.2 million in 2005. The increase is primarily due to an increase in earnings
before income taxes. The Companys effective tax rate was 25.99% in 2006 compared to 25.45% in 2005.



28



---

##### Table of Contents

BALANCE SHEET ANALYSIS

Securities

At December 31, 2007 all securities were classified as available-for-sale. During the fourth quarter of
2007, the Company decided to transfer the remaining securities in the held-to-maturity classification into the available-for-sale classification. The carrying value of the securities transferred to the available-for-sale classification were adjusted
to market as prescribed in Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and Equity Securities. This transfer consisted of two securities with a total carrying value of $424 thousand and
resulted in the recording of net unrealized losses of approximately $4 thousand.

Securities available-for-sale were $318.4 million and
$301.4 million as of December 31, 2007 and December 31, 2006, respectively. The increase from December 31, 2006 was primarily due to a leverage strategy executed in December of 2007. Approximately $20.0 million in securities were
purchased with proceeds from fixed-rate funding sources, including approximately $10.0 million in FHLB advances and $10.0 million in structured securities sold under agreements to repurchase. Unrealized net losses on securities available-for-sale
were $0.7 million and $3.9 million as of December 31, 2007 and December 31, 2006, respectively. The unrealized net losses on securities available-for-sale were primarily attributable to interest rates. The decrease in unrealized net losses
of $3.2 million from December 31, 2006 was due to changes in interest rates.

The average yield earned on total securities was 5.21%
in 2007 and 4.82% in 2006. Information concerning the maturity distribution and the weighted average yields for investments in the securities portfolio as of and for the year ended December 31, 2007 and 2006 is included in Note 2 to the
Consolidated Financial Statements.

Loans



|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|-------------------------------------- |  | ----------- | ------- | - | ---- | ------- | - | ---- | ------- | - | ---- | ------- | - | ---- | ------- | -
|                                       |  | December 31 |        
|(Dollars in thousands)                 |  | 2007        |         |   | 2006 |         |   | 2005 |         |   | 2004 |         |   | 2003 |        
|Commercial, financial and agricultural |  | $           | 62,478  |   |      | 52,923  |   |      | 51,784  |   |      | 50,075  |   |      | 55,239  |  
|Leases - commercial                    |  |             | 486     |   |      | 761     |   |      | 1,488   |   |      | 5,397   |   |      | 6,630   |  
|Real estate - construction:            |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Commercial                             |  |             | 7,901   |   |      | 4,684   |   |      | 2,039   |   |      | 945     |   |      | 2,099   |  
|Residential                            |  |             | 11,370  |   |      | 9,912   |   |      | 8,832   |   |      | 5,426   |   |      | 4,866   |  
|Real estate - mortgage:                |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Commercial                             |  |             | 161,703 |   |      | 142,092 |   |      | 148,118 |   |      | 136,037 |   |      | 122,397 |  
|Residential                            |  |             | 67,246  |   |      | 62,596  |   |      | 59,757  |   |      | 42,545  |   |      | 41,988  |  
|Consumer installment                   |  |             | 11,539  |   |      | 9,349   |   |      | 10,334  |   |      | 11,021  |   |      | 11,673  |  
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Total loans                            |  |             | 322,723 |   |      | 282,317 |   |      | 282,352 |   |      | 251,446 |   |      | 244,892 |  
|Less: unearned income                  |  |             | (312    | ) |      | (334    | ) |      | (293    | ) |      | (317    | ) |      | (240    | )
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Loans, net of unearned income          |  | $           | 322,411 |   |      | 281,983 |   |      | 282,059 |   |      | 251,129 |   |      | 244,652 |  
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  

Total loans, net of unearned income were $322.4 million as of December 31, 2007, an increase
of $40.4 million or 14% from $282.0 million at December 31, 2006. Growth in commercial, financial, and agricultural loans and commercial real estate mortgage loans were the primary drivers of the increase. As of December 31, 2007,
commercial, financial, and agricultural loans and commercial real estate mortgage loans increased $9.6 million and $19.6 million, respectively from December 31, 2006.

Three loan categories represented the majority of the loan portfolio as of December 31, 2007. Commercial real estate mortgage loans represented 50%,
residential real estate mortgage loans represented 21% and commercial, financial and agricultural loans represented 19% of the Banks total loans at December 31, 2007. The average yield earned on loans and loans held for sale was 7.98% in
2007 and 7.78% in 2006. See Table 7  Loan Maturities and Sensitivities to Changes in Interest Rates for additional information.



29



---

##### Table of Contents

Allowance for Loan Losses

The Company maintains the allowance for loan losses at a level that management deems appropriate to adequately cover the probable losses in the loan portfolio. As of December 31, 2007 and December 31, 2006,
the allowance for loan losses was $4.1 million and $4.0 million, respectively, which management deemed to be adequate at each of the respective dates. The judgments and estimates associated with the determination of the allowance for loan losses are
described under CRITICAL ACCOUNTING POLICIES above.

We periodically analyze our loan portfolio with respect to our commercial
borrowers industries to determine if a concentration of credit risk exists to any one or more industries. We have moderate credit exposures arising from loans outstanding to residential and commercial builders, lessors of residential and
commercial properties, and religious and professional organizations. We evaluate these exposures to ensure the adequacy of our allowance for loan losses.

A summary of changes in the allowance for loan losses for each of the years in the five year period ended December 31, 2007, is presented below.



|                                       |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|-------------------------------------- |  | ----------------------- | ----- | - | ---- | ----- | - | ---- | ----- | - | ---- | ------ | - | ---- | ------ | -
|                                       |  | Years ended December 31 |      
|(Dollars in thousands)                 |  | 2007                    |       |   | 2006 |       |   | 2005 |       |   | 2004 |        |   | 2003 |       
|Allowance for loan losses:             |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Balance at beginning of period         |  | $                       | 4,044 |   |      | 3,843 |   |      | 3,456 |   |      | 4,313  |   |      | 5,104  |  
|Charge-offs:                           |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Commercial, financial and agricultural |  |                         | (62   | ) |      | (37   | ) |      | (39   | ) |      | (215   | ) |      | (416   | )
|Real estate                            |  |                         | (143  | ) |      | (106  | ) |      | (124  | ) |      | (1,507 | ) |      | (1,036 | )
|Consumer                               |  |                         | (45   | ) |      | (46   | ) |      | (193  | ) |      | (44    | ) |      | (125   | )
|                                       |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Total charge-offs                      |  |                         | (250  | ) |      | (189  | ) |      | (356  | ) |      | (1,766 | ) |      | (1,577 | )
|Recoveries:                            |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Commercial, financial and agricultural |  |                         | 14    |   |      | 13    |   |      | 89    |   |      | 219    |   |      | 52     |  
|Real estate                            |  |                         | 267   |   |      | 11    |   |      | 100   |   |      | 11     |   |      | 8      |  
|Consumer                               |  |                         | 7     |   |      | 36    |   |      | 69    |   |      | 79     |   |      | 51     |  
|                                       |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Total recoveries                       |  |                         | 288   |   |      | 60    |   |      | 258   |   |      | 309    |   |      | 111    |  
|Net (charge-offs) recoveries           |  |                         | 38    |   |      | (129  | ) |      | (98   | ) |      | (1,457 | ) |      | (1,466 | )
|Provision for loan losses              |  |                         | 23    |   |      | 330   |   |      | 485   |   |      | 600    |   |      | 675    |  
|                                       |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Ending balance                         |  | $                       | 4,105 |   |      | 4,044 |   |      | 3,843 |   |      | 3,456  |   |      | 4,313  |  
|                                       |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  

As noted in our critical accounting policies, management assesses the adequacy of the allowance
prior to the end of each calendar quarter. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon managements evaluation of the
loan portfolios, 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 payment), the estimated value of any underlying
collateral, composition of the loan portfolio, economic conditions, industry and peer bank loan quality indications and other pertinent 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. Although the allowance increased by $61 thousand between December 31, 2007 and December 31, 2006, the ratio of our
allowance for loan losses to total loans outstanding decreased to 1.27% at December 31, 2007 compared to 1.43% at December 31, 2006. The reduction in the ratio between the two dates is primarily attributable to continued improvements in
the overall credit quality of the loan portfolio. In the future, the allowance to total loans outstanding ratio will increase or decrease to the extent the factors that influence our quarterly allowance assessment in their entirety either improve or
weaken.



30



---

##### Table of Contents

Provision for Loan Losses

The provision for loan losses represents a charge to earnings necessary to establish an allowance for loan losses that, in managements evaluation, should be adequate to provide coverage for the probable losses
on outstanding loans. The provision for loan losses amounted to $23 thousand, $330 thousand, and $485 thousand for the years ended December 31, 2007, 2006 and 2005, respectively.

Based upon its evaluation of the loan portfolio, management believes the allowance for loan losses to be adequate to absorb our estimate of probable
losses existing in the loan portfolio at December 31, 2007. Continued strength in credit quality trends and a net recovery in 2007 were the primary reasons for the decreased provision expense in 2007 when compared to 2006. The decrease in total
charge-offs was the primary reason for the decreased provision expense in 2006 when compared to 2005.

Based upon its assessment of the
loan portfolio, management adjusts the allowance for loan losses to an amount deemed appropriate to adequately cover probable losses in the loan portfolio. While our policies and procedures used to estimate the allowance for loan losses, as well as
the resultant provision for loan losses charged to operations, are considered adequate by management and are reviewed from time to time by regulators, they are necessarily approximate. There exist factors beyond our control, such as general economic
conditions both locally and nationally, which may negatively impact, materially, the adequacy of our allowance for loan losses and, thus, the resulting provision for loan losses.

Nonperforming Assets

The specific economic and credit risks associated with our loan portfolio
include, but are not limited to, a general downturn in the economy which could affect employment rates in our market areas, general real estate market deterioration, interest rate fluctuations, deteriorated or non-existent collateral, title defects,
inaccurate appraisals, financial deterioration of borrowers, fraud, and any violation of laws and regulations.

The Company discontinues
the accrual of interest income when (1) there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or (2) the principal or interest is more than 90 days
past due, unless the loan is both well-secured and in the process of collection. At December 31, 2007, the Company had $447 thousand in loans on nonaccrual compared to $72 thousand at December 31, 2006.

At December 31, 2007, the Company owned $98 thousand in residential real estate which we had acquired from borrowers.

At December 31, 2007, the Company had $4 thousand in loans 90 days past due and still accruing interest at December 31, 2007 compared to
none at December 31, 2006. At December 31, 2007 and at December 31, 2006, no loans were deemed to be restructured loans.

The table below provides information concerning nonperforming assets and certain asset quality ratios.



|                                                               |  |             |      |   |      |      |      |      |      |      |      |      
|-------------------------------------------------------------- |  | ----------- | ---- | - | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -----
|                                                               |  | December 31
|(In thousands)                                                 |  | 2007        |      |   | 2006 |      | 2005 |      | 2004 |      | 2003
|Nonperforming assets:                                          |  |             |      |   |      |      |      |      |      |      |      |      
|Nonaccrual loans                                               |  | $           | 447  |   |      | 72   |      | 108  |      | 711  |      | 1,704
|Other nonperforming assets (primarily other real estate owned) |  |             | 98   |   |      |     |      |     |      |     |      |     
|Accruing loans 90 days or more past due                        |  |             | 4    |   |      |     |      |     |      | 105  |      |     
|                                                               |  |             |      |   |      |      |      |      |      |      |      |      
|Total nonperforming assets                                     |  | $           | 549  |   |      | 72   |      | 108  |      | 816  |      | 1,704
|                                                               |  |             |      |   |      |      |      |      |      |      |      |      
|as a % of loans                                                |  |             | 0.17 | % |      | 0.03 |      | 0.04 |      | 0.32 |      | 0.70 
|                                                               |  |             |      |   |      |      |      |      |      |      |      |      



31



---

##### Table of Contents

Potential problem assets, which are not included in nonperforming assets, amounted to $9.2 million,
or 2.8% of total loans outstanding, net of unearned income at December 31, 2007, compared to $5.2 million, or 1.8% of total loans outstanding, net of unearned income at December 31, 2006. Potential problem assets represent those
assets with a well-defined weakness and where information about possible credit problems of borrowers has caused management to have serious doubts about the borrowers ability to comply with present repayment terms.

Deposits

Total deposits were $492.6 million and
$469.6 million at December 31, 2007 and December 31, 2006, respectively. The increase of $23.0 million in total deposits from December 31, 2006 was largely due to increases in certificates of deposit (CDs) and other time
deposits of $38.2 million, offset by decreases in transaction accounts of $15.2 million. Transaction accounts, which include non-interest bearing demand, NOW, money market, and savings accounts, decreased as customers exhibited a strong preference
for CDs that offered more attractive returns. Of the $38.2 million increase in CDs and other time deposits, only $5.8 million of the increase related to brokered CDs, a wholesale funding source.

The average rate paid on total interest-bearing deposits was 4.06% in 2007 and 3.71% in 2006.

Noninterest bearing deposits were 14% and 17% of total deposits as of December 31, 2007 and December 31, 2006, respectively.

Other Borrowings

Other borrowings consist of
short-term borrowings and long-term debt. Short-term borrowings consist of federal funds purchased, securities sold under agreements to repurchase, and other short-term borrowings. The Bank had available federal fund lines totaling $44.0 million
with $8.7 million outstanding at December 31, 2007, compared to $34.3 million and $7.7 million outstanding at December 31, 2006. Securities sold under agreements to repurchase totaled $15.5 million at December 31, 2007, compared to
$6.7 million at December 31, 2006.

Other short-term borrowings included FHLB advances with an original maturity of one year or less.
In February of 2007, short-term FHLB advances of $10.0 million were repaid. The Company replaced the short-term FHLB advances with brokered CDs, an alternative source of cost-effective funding.

The average rate paid on short-term borrowings was 4.72% in 2007 and 5.48% in 2006. Information concerning the average balances, weighted average rates,
and maximum amounts outstanding for short-term borrowings during the three-year period ended December 31, 2007 is included in Note 7 to the Consolidated Financial Statements.

Long-term debt included FHLB advances with an original maturity greater than one year, structured securities sold under agreements to repurchase and
subordinated debentures related to trust preferred securities. The Bank had $83.2 million in long-term FHLB advances and $7.2 million in subordinated debentures at December 31, 2007 and December 31, 2006. At December 31, 2007, the
Bank had $25.0 million in structure securities sold under agreements to repurchase.

The average rate paid on long-term debt was 4.60% in
2007 and 4.40% in the 2006.

CAPITAL ADEQUACY

The Companys consolidated stockholders equity was $53.0 million and $48.4 million as of December 31, 2007 and December 31, 2006, respectively. The increase from December 31, 2006 was primarily a result of net
earnings of $6.9 million. This increase was offset by cash dividends of $2.6 million or $0.70 per share and $1.6 million in stock repurchases.



32



---

##### Table of Contents

The Companys Tier 1 leverage ratio was 9.02%, Tier 1 risk-based capital ratio was 14.74% and Total
risk-based capital ratio was 15.74% at December 31, 2007. These ratios exceed the minimum regulatory capital percentages of 4.0% for Tier 1 leverage ratio, 4.0% for Tier 1 risk-based capital ratio and 8.0% for Total risk-based capital ratio.
Based on current regulatory standards, the Company is classified as well capitalized.

MARKET AND LIQUIDITY RISK MANAGEMENT

Managements objective is to manage assets and liabilities to provide a satisfactory, consistent level of profitability within the framework of
established liquidity, loan, investment, borrowing, and capital policies. The Banks Asset Liability Management Committee (ALCO) is charged with the responsibility of monitoring these policies, which are designed to ensure
acceptable composition of asset/liability mix. Two critical areas of focus for ALCO are interest rate sensitivity and liquidity risk management.

Interest Rate Sensitivity Management

In the normal course of business, the Company is exposed to market risk arising from
fluctuations in interest rates. ALCO measures and evaluates the interest rate risk so that we can meet customer demands for various types of loans and deposits. ALCO determines the most appropriate amounts of on-balance sheet and off-balance sheet
items.

The dollar difference between rate sensitive assets and liabilities for a given period of time is referred to as the rate sensitive
gap (GAP). A GAP ratio is calculated by dividing rate sensitive assets by rate sensitive liabilities. Due to the nature of the Banks balance sheet structure and the market approach to pricing of liabilities, management and the
Board of Directors recognize that achieving a perfectly matched GAP position in any given time frame would be extremely rare. ALCO has determined that an acceptable level of interest rate risk would be for net interest income to fluctuate no more
than 10.0% given a change in selected interest rates of up or down 200 basis points over any 12-month period. Using an increase of 200 basis points and a decrease of 200 basis points, at December 31, 2007, the Banks net interest income
would increase approximately 2.63% in a falling rate environment and would decrease approximately 4.04% in a rising rate environment. Interest rate scenario models are prepared using software created and licensed by a third party.

For purposes of measuring interest rate sensitivity, Company management provides growth assumptions to incorporate over the 12-month period. Although
demand and savings accounts are subject to immediate withdrawal, all passbook savings and regular NOW accounts are reflected in the model as repricing based on industry data from a third party. For repricing GAP, these accounts are repricing
immediately.

Certificates of deposit are spread according to their contractual maturity. Investment securities and loans reflect either
the contractual maturity, call date, repricing date or in the case of mortgage-related products, a market prepayment assumption.

The
interest sensitive assets at December 31, 2007 that reprice or mature within 12 months were $290.9 million while the interest sensitive liabilities that reprice or mature within the same time frame were $356.4 million. At December 31,
2007, the 12 month cumulative GAP position was a negative $65.5 million resulting in a GAP ratio of interest sensitive assets to interest sensitive liabilities of 82%. This negative GAP indicates that the Company has more interest-bearing
liabilities than interest-earning assets that reprice within the GAP period. For additional information, see Table 10  Sensitivities to Changes in Interest Rates. ALCO realizes that GAP is limited in scope since it does not capture
all the options of repricing opportunities in the balance sheet. Therefore, ALCO places its emphasis on income at risk and economic value of equity measurements.

The Company may also use derivative financial instruments to improve the balance between interest-sensitive assets and interest-sensitive liabilities and as one tool to manage interest rate sensitivity while
continuing to meet the credit and deposit needs of our customers. Beginning in 2006, the Company entered into interest rate swaps (swaps) to facilitate customer transactions and meet their financing needs. These swaps qualify as
derivatives, but are not designated as hedging instruments. At December 31, 2007 and 2006, the Company had not entered into any derivative contracts to assist in managing our interest rate sensitivity.



33



---

##### Table of Contents

The Company manages the relationship of interest sensitive assets to interest sensitive liabilities and
the resulting effect on net interest income. The Company utilizes a simulation model to analyze net interest income sensitivity to movements in interest rates. The simulation model projects net interest income based on both a rise and fall in
interest rates of 200 basis points over a 12-month period. The model is based on actual repricing dates of interest sensitive assets and interest sensitive liabilities. The model incorporates assumptions regarding the impact of changing interest
rates on the prepayment rates of certain assets. The assumptions are based on nationally published prepayment speeds on given assets when interest rates increase or decrease by 200 basis points or more.

Interest rate risk represents the sensitivity of earnings to changes in interest rates. As interest rates change, the interest income and expense
associated with the Companys interest sensitive assets and liabilities also change, thereby impacting net interest income, the primary component of the Companys earnings. ALCO utilizes the results of the simulation model and the Economic
Value of Equity report to quantify the estimated exposure of net interest income to a sustained change in interest rates.

Currently, the
Companys income exposure to changes in interest rates is relatively low. The Company measures this exposure based on a gradual increase or decrease in interest rates of 200 basis points. Given this scenario, the Company had, at year-end, a
slight exposure to rising rates, but would benefit from declining interest rates as interest-bearing liabilities would reprice faster than interest-earning assets.

The following chart reflects the Companys sensitivity to changes in interest rates as of December 31, 2007. Numbers are based on the December balance sheet and assume paydowns and maturities of both assets
and liabilities are reinvested based on growth assumptions provided by the Company. The same growth and interest rate assumptions are used in the base, up 200 basis points, and down 200 basis points scenarios.

INTEREST RATE RISK

Income Sensitivity Summary

Interest Rate Scenario

(Dollars in thousands)



|                             |  |         |   |  |        |  |         |   
|---------------------------- |  | ------- | - |  | ------ |  | ------- | --
|                             |  | -200 BP |   |  | Base   |  | +200 BP |   
|Year 1 Net Interest Income   |  | 16,929  |   |  | 16,495 |  | 15,829  |   
|$ Change Net Interest Income |  | 434     |   |  |       |  | (666    | ) 
|% Change Net Interest Income |  | 2.63    | % |  |       |  | (4.04   | )%

Policy Limit: 10% for +/- 200 Basis Points (BP) over 12 months.

The preceding sensitivity analysis is a modeling analysis, which changes quarterly and consists of hypothetical estimates based upon numerous
assumptions, including the interest rate levels, shape of the yield curve, prepayments on loans and securities, rates on loans and deposits, reinvestments of paydowns and maturities of loans, investments and deposits, and others. While assumptions
are developed based on the current economic and market conditions, management cannot make any assurances as to the predictive nature of these assumptions, including how customer preferences or competitor influences might change.

As market conditions vary from those assumed in the sensitivity analysis, actual results will differ. Also, the sensitivity analysis does not reflect
actions that ALCO might take in responding to or anticipating changes in interest rates. See Table 10  Sensitivities to Changes in Interest Rates. Based on our interest rate risk profile as of December 31, 2007, we expect net
interest income to benefit from decreases in interest rates in the first quarter of 2008.

Liquidity Risk Management

Liquidity is the Companys ability to convert assets into cash equivalents in order to meet daily cash flow requirements, primarily for deposit
withdrawals, loan demand and maturing obligations. Without proper management of its liquidity, the Company could experience higher costs of obtaining funds due to insufficient liquidity, while excessive liquidity can lead to a decline in earnings
due to the cost of foregoing alternative higher-yielding investment opportunities.



34



---

##### Table of Contents

Liquidity is managed at two levels. The first is the liquidity of the Company. The second is the
liquidity of the Bank. The management of liquidity at both levels is essential, because the Company and the Bank have different funding needs and sources, and each are subject to regulatory guidelines and requirements.

The primary source of funding and the primary source of liquidity for the Company includes dividends received from the Bank and proceeds from the
issuance of common stock or other securities. Primary uses of funds for the Company include dividends paid to shareholders, stock repurchases, and interest payments on junior subordinated debentures issued by the Company in connection with trust
preferred securities. The junior subordinated debentures are presented as long-term debt in the Consolidated Balance Sheets and the related trust preferred securities are includible in Tier 1 Capital for regulatory capital purposes.

Primary sources of funding for the Bank include customer deposits, other borrowings, repayment and maturity of securities, and sale and repayment of
loans. The Bank has access to federal funds lines from various banks and borrowings from the Federal Reserve discount window. In addition to these sources, the Bank has participated in the FHLBs advance program to obtain funding for its
growth. Advances include both fixed and variable terms and are taken out with varying maturities. As of December 31, 2007, the Bank had an available line of credit with the FHLB totaling $205.2 million with $83.2 million outstanding. As of
December 31, 2007, the Bank also had $44.0 million of federal funds lines with $8.7 million outstanding. Primary uses of funds include repayment of maturing obligations and growing the loan portfolio.

The following table presents additional information about our contractual obligations as of December 31, 2007, which by their terms have contractual
maturity and termination dates subsequent to December 31, 2007:



|                            |  |                        |         |               |         |             |        |             |        |                  |       
|--------------------------- |  | ---------------------- | ------- | ------------- | ------- | ----------- | ------ | ----------- | ------ | ---------------- | ------
|                            |  | Payments due by period
|(Dollars in thousands)      |  | Total                  |         | 1 yearor less |         | 1 to 3years |        | 3 to 5years |        | More than5 years
|Contractual obligations:    |  |                        |         |               |         |             |        |             |        |                  |       
|Deposit maturities (1)      |  | $                      | 492,585 |               | 421,093 |             | 66,866 |             | 4,626  |                  |      
|Long-term debt              |  |                        | 115,386 |               | 10,018  |             | 10,036 |             | 30,018 |                  | 65,314
|Operating lease obligations |  |                        | 586     |               | 221     |             | 247    |             | 118    |                  |      
|                            |  |                        |         |               |         |             |        |             |        |                  |       
|Total                       |  | $                      | 608,557 |               | 431,332 |             | 77,149 |             | 34,762 |                  | 65,314
|                            |  |                        |         |               |         |             |        |             |        |                  |       



|(1) | Deposits with no stated maturity (demand, NOW, money market, and savings deposits) are presented in the less than one year category.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

Management believes the Companys and the Banks sources of liquidity are adequate to meet loan demand, operating needs, and deposit withdrawal
requirements.

Off-Balance Sheet Arrangements

At December 31, 2007, the Bank had outstanding standby letters of credit of $10.1 million and unfunded loan commitments outstanding of $54.5 million. Because these commitments generally have fixed expiration dates and many
will expire without being drawn upon, the total commitment level does not necessarily represent future cash requirements. If needed to fund these outstanding commitments, the Bank has the ability to liquidate federal funds sold or securities
available-for-sale, or on a short-term basis to borrow and purchase federal funds from other financial institutions.

Effects of Inflation and Changing
Prices

The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance
with U.S. generally accepted accounting principles and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative
purchasing power of money over time due to



35



---

##### Table of Contents

inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are
monetary in nature. As a result, interest rates have a more significant impact on a financial institutions performance than the effects of general levels of inflation.

RECENT ACCOUNTING PRONOUNCEMENTS

In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements. SFAS No. 157, which defines fair value, establishes a framework for measuring fair value in U.S. generally accepted accounting principles and expands disclosures about fair value measurements. SFAS
No. 157 applies only to fair-value measurements that are already required or permitted by other accounting standards and is expected to increase the consistency of those measurements. The definition of fair value focuses on the exit price,
i.e., the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not the entry price, i.e., the price that would be paid to acquire the asset or
received to assume the liability at the measurement date. The statement emphasizes that fair value is a market-based measurement; not an entity-specific measurement. Therefore, the fair value measurement should be determined based on the assumptions
that market participants would use in pricing the asset or liability. The effective date for SFAS No. 157 is for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. We do not believe SFAS
No. 157 will have a significant impact on the consolidated financial statements of the Company.

In February of 2007, the FASB issued
Statement of Financial Accounting Standard No. 159 (SFAS 159), The Fair Value Option for Financial Assets and Financial Liabilities, which gives entities the option to measure eligible financial assets, and financial
liabilities at fair value on an instrument by instrument basis, that are otherwise not permitted to be accounted for at fair value under other accounting standards. The election to use the fair value option is available when an entity first
recognizes a financial asset or financial liability. Subsequent changes in fair value must be recorded in earnings. This statement is effective as of the beginning of a companys first fiscal year after November 15, 2007. We do not believe
SFAS No. 159 will have a significant impact on our consolidated financial statements of the Company.

In November 2007, the SEC issued
SAB 109, Written Loan Commitments Recorded at Fair Value Through Earnings. SAB 109 rescinds SAB 105s prohibition on inclusion of expected net future cash flows related to loan servicing activities in the fair value measurement of a
written loan commitment. SAB 109 also applies to any loan commitments for which fair value accounting is elected under SFAS 159. SAB 109 is effective prospectively for derivative loan commitments issued or modified in fiscal quarters beginning after
December 15, 2007. We do not believe SAB 109 will have a significant impact on the consolidated financial statements of the Company.

In December 2007, the SEC issued SAB 110, Share-Based Payment. SAB 110 allows eligible public companies to continue to use a simplified method for estimating the expense of stock options if their own historical experience
isnt sufficient to provide a reasonable basis. Under SAB 107, Share-Based Payment, the simplified method was scheduled to expire for all grants made after December 31, 2007. The SAB describes disclosures that should be
provided if a company is using the simplified method for all or a portion of its stock option grants beyond December 31, 2007. The provisions of this bulletin are effective on January 1, 2008. At December 31, 2007, the Company had no
stock options outstanding. As a result, we do not believe SAB 110 will have a significant impact on the consolidated financial statements of the Company.

In December 2007, the FASB issued SFAS 141R, Business Combinations. SFAS 141R clarifies the definitions of both a business combination and a business. All business combinations will be accounted for
under the acquisition method (previously referred to as the purchase method). This standard defines the acquisition date as the only relevant date for recognition and measurement of the fair value of consideration paid. SFAS 141R requires the
acquirer to expense all acquisition related costs. SFAS 141R will also require acquired loans to be recorded net of the allowance for loan losses on the date of acquisition. SFAS 141R defines the measurement period as the time after the acquisition
date during which the acquirer may make adjustments to the provisional amounts recognized at the acquisition date. This period cannot exceed one year, and any



36



---

##### Table of Contents

subsequent adjustments made to provisional amounts are done retrospectively and restate prior period data. The provisions of this statement are effective for
business combinations during fiscal years beginning after December 15, 2008. The Company has not determined the impact that SFAS 141R will have on its financial position and results of operations and believes that such determination will not be
meaningful until the Company enters into a business combination.

In December 2007, the FASB issued SFAS No. 160,
Noncontrolling Interests in consolidated financial statements  An Amendment of ARB No. 51. SFAS No. 160 requires noncontrolling interests to be treated as a separate component of equity, not as a liability or other item
outside of equity. Disclosure requirements include net income and comprehensive income to be displayed for both the controlling and noncontrolling interests and a separate schedule that shows the effects of any transactions with the noncontrolling
interests on the equity attributable to the controlling interest. The provisions of this statement are effective for fiscal years beginning after December 15, 2008. This statement should be applied prospectively except for the presentation and
disclosure requirements which shall be applied retrospectively for all periods presented. Management is currently evaluating this Statement and its effect on the consolidated financial statements of the Company.



37



---

##### Table of Contents

Table 1Explanation of Non-GAAP Financial Measures

In addition to results presented in accordance with U.S. generally accepted accounting principles (GAAP), this annual report on Form 10-K includes certain
designated net interest income amounts presented on a tax-equivalent basis, a non-GAAP financial measure, including the presentation of total revenue and the calculation of the efficiency ratio.

The Company believes the presentation of net interest income on a tax-equivalent basis provides comparability of net interest income from both taxable
and tax-exempt sources and facilitates comparability within the industry. Although the Company believes this non-GAAP financial measure enhances investors understanding of its business and performance, this non-GAAP financial measure should
not be considered an alternative to GAAP. The reconciliation of this non-GAAP financial measure from GAAP to non-GAAP is presented below.



|                                     |  |                         |        |      |   |        |  |   |       
|------------------------------------ |  | ----------------------- | ------ | ---- | - | ------ |  | - | ------
|                                     |  | Years ended December 31
|(Dollars in thousands)               |  | 2007                    |        | 2006 |   | 2005  
|Net interest income (GAAP)           |  | $                       | 16,875 |      | $ | 15,980 |  | $ | 15,993
|Tax-equivalent adjustment            |  |                         | 1,123  |      |   | 1,033  |  |   | 956   
|                                     |  |                         |        |      |   |        |  |   |       
|Net interest income (Tax-equivalent) |  | $                       | 17,998 |      | $ | 17,013 |  | $ | 16,949
|                                     |  |                         |        |      |   |        |  |   |       



38



---

##### Table of Contents

Table 2Selected Financial Data



|                                                               |  |                         |           |   |      |           |      |           |      |           |      |          
|-------------------------------------------------------------- |  | ----------------------- | --------- | - | ---- | --------- | ---- | --------- | ---- | --------- | ---- | ---------
|                                                               |  | Years ended December 31
|(Dollars in thousands, except per share amounts)               |  | 2007                    |           |   | 2006 |           | 2005 |           | 2004 |           | 2003
|Income statement                                               |  |                         |           |   |      |           |      |           |      |           |      |          
|Tax-equivalent interest income                                 |  | $                       | 39,940    |   |      | 36,658    |      | 32,270    |      | 28,864    |      | 26,219   
|Total interest expense                                         |  |                         | 21,942    |   |      | 19,645    |      | 15,321    |      | 12,508    |      | 11,422   
|                                                               |  |                         |           |   |      |           |      |           |      |           |      |          
|Tax equivalent net interest income                             |  |                         | 17,998    |   |      | 17,013    |      | 16,949    |      | 16,356    |      | 14,797   
|                                                               |  |                         |           |   |      |           |      |           |      |           |      |          
|Provision for loan losses                                      |  |                         | 23        |   |      | 330       |      | 485       |      | 600       |      | 675      
|Total noninterest income                                       |  |                         | 4,666     |   |      | 4,448     |      | 4,319     |      | 6,907     |      | 6,958    
|Total noninterest expense                                      |  |                         | 12,360    |   |      | 11,201    |      | 11,148    |      | 13,069    |      | 13,212   
|                                                               |  |                         |           |   |      |           |      |           |      |           |      |          
|Net earnings before income taxes and tax-equivalent adjustment |  |                         | 10,281    |   |      | 9,930     |      | 9,635     |      | 9,594     |      | 7,868    
|Tax-equivalent adjustment                                      |  |                         | 1,123     |   |      | 1,033     |      | 956       |      | 735       |      | 166      
|Income tax expense                                             |  |                         | 2,240     |   |      | 2,312     |      | 2,209     |      | 2,349     |      | 2,283    
|                                                               |  |                         |           |   |      |           |      |           |      |           |      |          
|Net earnings                                                   |  | $                       | 6,918     |   |      | 6,585     |      | 6,470     |      | 6,510     |      | 5,419    
|                                                               |  |                         |           |   |      |           |      |           |      |           |      |          
|Per share data:                                                |  |                         |           |   |      |           |      |           |      |           |      |          
|Basic and diluted net earnings                                 |  | $                       | 1.86      |   |      | 1.74      |      | 1.69      |      | 1.68      |      | 1.39     
|Cash dividends declared                                        |  | $                       | 0.70      |   |      | 0.64      |      | 0.58      |      | 0.50      |      | 0.48     
|Weighted average shares outstanding                            |  |                         |           |   |      |           |      |           |      |           |      |          
|Basic                                                          |  |                         | 3,716,427 |   |      | 3,777,721 |      | 3,830,002 |      | 3,870,198 |      | 3,894,969
|Diluted                                                        |  |                         | 3,716,427 |   |      | 3,778,055 |      | 3,830,794 |      | 3,871,273 |      | 3,895,728
|Shares outstanding                                             |  |                         | 3,681,809 |   |      | 3,743,787 |      | 3,795,016 |      | 3,846,861 |      | 3,892,568
|Book value                                                     |  | $                       | 14.40     |   |      | 12.93     |      | 11.58     |      | 11.57     |      | 10.38    
|Common stock price                                             |  |                         |           |   |      |           |      |           |      |           |      |          
|High                                                           |  | $                       | 30.00     |   |      | 28.89     |      | 24.50     |      | 22.00     |      | 21.50    
|Low                                                            |  |                         | 21.30     |   |      | 21.50     |      | 20.00     |      | 18.60     |      | 12.90    
|Period-end                                                     |  | $                       | 21.95     |   |      | 28.89     |      | 22.14     |      | 20.68     |      | 19.67    
|To earnings ratio                                              |  |                         | 11.80     | x |      | 16.60     |      | 13.10     |      | 12.31     |      | 14.15    
|To book value                                                  |  |                         | 152       | % |      | 223       |      | 191       |      | 179       |      | 189      
|Performance ratios:                                            |  |                         |           |   |      |           |      |           |      |           |      |          
|Return on average equity                                       |  |                         | 13.50     | % |      | 14.66     |      | 14.26     |      | 15.69     |      | 13.47    
|Return on average assets                                       |  |                         | 1.06      |   |      | 1.06      |      | 1.08      |      | 1.10      |      | 1.05     
|Dividend payout ratio                                          |  |                         | 37.63     |   |      | 36.78     |      | 34.32     |      | 29.76     |      | 34.53    
|Average equity to average assets                               |  |                         | 7.88      |   |      | 7.20      |      | 7.56      |      | 7.03      |      | 7.78     
|Asset Quality:                                                 |  |                         |           |   |      |           |      |           |      |           |      |          
|Allowance for loan losses as a % of:                           |  |                         |           |   |      |           |      |           |      |           |      |          
|Loans                                                          |  |                         | 1.27      | % |      | 1.43      |      | 1.36      |      | 1.38      |      | 1.76     
|Nonperforming assets                                           |  |                         | 748       |   |      | 3,184     |      | 3,558     |      | 424       |      | 253      
|Net charge-offs (recoveries) as a % of average loans           |  |                         | (0.01     | ) |      | 0.05      |      | 0.13      |      | 0.58      |      | 0.59     
|Nonperforming assets as a % of loans                           |  |                         | 0.17      |   |      | 0.03      |      | 0.04      |      | 0.32      |      | 0.70     
|Capital Adequacy:                                              |  |                         |           |   |      |           |      |           |      |           |      |          
|Tier 1 capital ratio                                           |  |                         | 14.74     | % |      | 15.59     |      | 15.88     |      | 16.09     |      | 15.27    
|Total capital ratio                                            |  |                         | 15.74     |   |      | 16.68     |      | 16.99     |      | 17.15     |      | 16.53    
|Leverage ratio                                                 |  |                         | 9.02      |   |      | 9.22      |      | 9.11      |      | 8.86      |      | 8.85     
|Other financial data:                                          |  |                         |           |   |      |           |      |           |      |           |      |          
|Net interest margin                                            |  |                         | 2.91      | % |      | 2.97      |      | 3.00      |      | 2.93      |      | 3.04     
|Effective income tax rate                                      |  |                         | 24.46     |   |      | 25.99     |      | 25.45     |      | 26.52     |      | 29.64    
|Efficiency ratio (a)                                           |  |                         | 54.54     |   |      | 52.19     |      | 52.42     |      | 56.18     |      | 60.73    
|Selected period end balances:                                  |  |                         |           |   |      |           |      |           |      |           |      |          
|Securities                                                     |  | $                       | 318,373   |   |      | 301,937   |      | 274,961   |      | 282,199   |      | 285,319  
|Loans, net of unearned income                                  |  |                         | 322,411   |   |      | 281,983   |      | 282,059   |      | 251,129   |      | 244,652  
|Allowance for loan losses                                      |  |                         | 4,105     |   |      | 4,044     |      | 3,843     |      | 3,456     |      | 4,313    
|Total assets                                                   |  |                         | 688,659   |   |      | 635,126   |      | 608,154   |      | 591,161   |      | 590,115  
|Total deposits                                                 |  |                         | 492,585   |   |      | 469,648   |      | 454,995   |      | 429,339   |      | 434,042  
|Long-term debt                                                 |  |                         | 115,386   |   |      | 90,404    |      | 105,422   |      | 105,441   |      | 105,589  
|Total stockholders equity                                     |  |                         | 53,018    |   |      | 48,418    |      | 43,954    |      | 44,504    |      | 40,408   



|(a) | Tax-equivalent. See Table 1 - Explanation of Non-GAAP Financial Measures.
|--- | ---------------------------------------------------------------------------



39



---

##### Table of Contents

Table 3Selected Quarterly Financial Data



|                                                               |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|-------------------------------------------------------------- |  | ------ | --------- | - | ----- | --------- | ------ | --------- | ----- | --------- | - | ------ | --------- | ----- | --------- | ------ | --------- | ----- | ---------
|                                                               |  | 2007   |           |   | 2006 
|(Dollars in thousands, except per share amounts)               |  | Fourth |           |   | Third |           | Second |           | First |           |   | Fourth |           | Third |           | Second |           | First
|Income statement                                               |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Tax-equivalent interest income                                 |  | $      | 10,138    |   |       | 10,234    |        | 9,993     |       | 9,575     |   |        | 9,307     |       | 9,441     |        | 9,272     |       | 8,638    
|Total interest expense                                         |  |        | 5,549     |   |       | 5,624     |        | 5,417     |       | 5,352     |   |        | 5,229     |       | 5,067     |        | 4,903     |       | 4,446    
|                                                               |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Tax equivalent net interest income                             |  |        | 4,589     |   |       | 4,610     |        | 4,576     |       | 4,223     |   |        | 4,078     |       | 4,374     |        | 4,369     |       | 4,192    
|                                                               |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Provision for loan losses                                      |  |        |          |   |       |          |        | 20        |       | 3         |   |        | 35        |       | 85        |        | 105       |       | 105      
|Total noninterest income                                       |  |        | 1,252     |   |       | 1,088     |        | 1,138     |       | 1,188     |   |        | 1,090     |       | 1,090     |        | 1,092     |       | 1,176    
|Total noninterest expense                                      |  |        | 3,253     |   |       | 3,074     |        | 3,130     |       | 2,903     |   |        | 2,772     |       | 2,849     |        | 2,759     |       | 2,821    
|                                                               |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Net earnings before income taxes and tax-equivalent adjustment |  |        | 2,588     |   |       | 2,624     |        | 2,564     |       | 2,505     |   |        | 2,361     |       | 2,530     |        | 2,597     |       | 2,442    
|Tax-equivalent adjustment                                      |  |        | 291       |   |       | 286       |        | 278       |       | 268       |   |        | 251       |       | 248       |        | 269       |       | 265      
|Income tax expense                                             |  |        | 517       |   |       | 589       |        | 575       |       | 559       |   |        | 563       |       | 621       |        | 595       |       | 533      
|                                                               |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Net earnings                                                   |  | $      | 1,780     |   |       | 1,749     |        | 1,711     |       | 1,678     |   |        | 1,547     |       | 1,661     |        | 1,733     |       | 1,644    
|                                                               |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Per share data:                                                |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Basic and diluted net earnings                                 |  | $      | 0.48      |   |       | 0.47      |        | 0.46      |       | 0.45      |   |        | 0.41      |       | 0.44      |        | 0.46      |       | 0.43     
|Cash dividends declared                                        |  | $      | 0.175     |   |       | 0.175     |        | 0.175     |       | 0.175     |   |        | 0.16      |       | 0.16      |        | 0.16      |       | 0.16     
|Weighted average shares outstanding                            |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Basic                                                          |  |        | 3,688,780 |   |       | 3,708,097 |        | 3,729,681 |       | 3,739,803 |   |        | 3,765,270 |       | 3,775,649 |        | 3,783,970 |       | 3,786,250
|Diluted                                                        |  |        | 3,688,780 |   |       | 3,708,097 |        | 3,729,681 |       | 3,739,803 |   |        | 3,765,270 |       | 3,776,023 |        | 3,784,441 |       | 3,786,741
|Shares outstanding                                             |  |        | 3,681,809 |   |       | 3,691,260 |        | 3,727,260 |       | 3,735,703 |   |        | 3,743,787 |       | 3,771,568 |        | 3,782,867 |       | 3,784,536
|Book value                                                     |  | $      | 14.40     |   |       | 13.68     |        | 12.69     |       | 13.41     |   |        | 12.93     |       | 12.47     |        | 11.67     |       | 11.77    
|Common stock price                                             |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|High                                                           |  | $      | 25.56     |   |       | 27.88     |        | 29.00     |       | 30.00     |   |        | 28.89     |       | 27.01     |        | 24.29     |       | 23.83    
|Low                                                            |  |        | 21.30     |   |       | 23.25     |        | 26.03     |       | 26.48     |   |        | 26.39     |       | 23.00     |        | 23.13     |       | 21.50    
|Period-end                                                     |  | $      | 21.95     |   |       | 24.77     |        | 26.31     |       | 28.01     |   |        | 28.89     |       | 27.01     |        | 23.78     |       | 23.00    
|To earnings ratio                                              |  |        | 11.80     | x |       | 13.84     |        | 14.95     |       | 15.91     |   |        | 16.60     |       | 15.09     |        | 13.44     |       | 13.45    
|To book value                                                  |  |        | 152       | % |       | 181       |        | 207       |       | 209       |   |        | 223       |       | 217       |        | 204       |       | 195      
|Performance ratios:                                            |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Return on average equity                                       |  |        | 13.51     | % |       | 14.41     |        | 13.03     |       | 13.25     |   |        | 12.96     |       | 14.84     |        | 15.37     |       | 14.73    
|Return on average assets                                       |  |        | 1.06      |   |       | 1.07      |        | 1.07      |       | 1.06      |   |        | 0.99      |       | 1.06      |        | 1.10      |       | 1.08     
|Dividend payout ratio                                          |  |        | 36.46     |   |       | 37.23     |        | 38.04     |       | 38.89     |   |        | 39.02     |       | 36.36     |        | 34.78     |       | 37.21    
|Average equity to average assets                               |  |        | 7.85      |   |       | 7.43      |        | 8.19      |       | 7.98      |   |        | 7.60      |       | 7.14      |        | 7.15      |       | 7.33     
|Asset Quality:                                                 |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Allowance for loan losses as a % of:                           |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Loans                                                          |  |        | 1.27      | % |       | 1.29      |        | 1.35      |       | 1.46      |   |        | 1.43      |       | 1.42      |        | 1.35      |       | 1.40     
|Nonperforming assets                                           |  |        | 748       |   |       | 911       |        | 58,629    |       | 1,793     |   |        | 5,617     |       | 23,753    |        | 2,066     |       | 1,564    
|Net charge-offs (recoveries) as a % of average loans           |  |        | (0.04     | ) |       | 0.04      |        | 0.05      |       | (0.11     | ) |        | 0.04      |       | 0.05      |        | 0.06      |       | 0.03     
|Nonperforming assets as a % of loans                           |  |        | 0.17      |   |       | 0.14      |        | 0.00      |       | 0.08      |   |        | 0.03      |       | 0.01      |        | 0.07      |       | 0.09     
|Capital Adequacy:                                              |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Tier 1 capital ratio                                           |  |        | 14.74     | % |       | 14.85     |        | 15.46     |       | 15.72     |   |        | 15.59     |       | 15.42     |        | 14.91     |       | 15.22    
|Total capital ratio                                            |  |        | 15.74     |   |       | 15.86     |        | 16.50     |       | 16.82     |   |        | 16.68     |       | 16.49     |        | 15.96     |       | 16.29    
|Leverage ratio                                                 |  |        | 9.02      |   |       | 9.13      |        | 9.51      |       | 9.72      |   |        | 9.22      |       | 9.20      |        | 9.00      |       | 9.19     
|Other financial data:                                          |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Net interest margin                                            |  |        | 2.91      | % |       | 3.02      |        | 3.07      |       | 2.90      |   |        | 2.76      |       | 2.96      |        | 2.96      |       | 2.97     
|Effective income tax rate                                      |  |        | 22.51     |   |       | 25.19     |        | 25.15     |       | 24.99     |   |        | 26.68     |       | 27.21     |        | 25.56     |       | 24.48    
|Efficiency ratio (a)                                           |  |        | 55.71     |   |       | 53.95     |        | 54.78     |       | 53.65     |   |        | 53.64     |       | 52.14     |        | 50.52     |       | 52.55    
|Selected period end balances:                                  |  |        |           |   |       |           |        |           |       |           |   |        |           |       |           |        |           |       |          
|Securities                                                     |  | $      | 318,373   |   |       | 288,459   |        | 292,618   |       | 297,323   |   |        | 301,937   |       | 287,703   |        | 291,518   |       | 292,947  
|Loans                                                          |  |        | 322,411   |   |       | 316,795   |        | 303,281   |       | 282,837   |   |        | 281,983   |       | 283,746   |        | 294,320   |       | 281,334  
|Allowance for loan losses                                      |  |        | 4,105     |   |       | 4,074     |        | 4,104     |       | 4,123     |   |        | 4,044     |       | 4,038     |        | 3,988     |       | 3,925    
|Total assets                                                   |  |        | 688,659   |   |       | 661,780   |        | 651,822   |       | 643,515   |   |        | 635,126   |       | 635,987   |        | 650,278   |       | 627,523  
|Total deposits                                                 |  |        | 492,585   |   |       | 510,078   |        | 490,478   |       | 493,218   |   |        | 469,648   |       | 479,269   |        | 490,265   |       | 471,349  
|Long-term debt                                                 |  |        | 115,386   |   |       | 90,390    |        | 90,395    |       | 90,399    |   |        | 90,404    |       | 100,409   |        | 105,413   |       | 105,418  
|Total stockholders equity                                     |  |        | 53,018    |   |       | 50,503    |        | 47,305    |       | 50,089    |   |        | 48,418    |       | 47,025    |        | 44,128    |       | 44,527   



|(a) | Tax-equivalent. See Table 1 - Explanation of Non-GAAP Financial Measures.
|--- | ---------------------------------------------------------------------------



40



---

##### Table of Contents

Table 4Average Balance and Net Interest Income Analysis



|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|-------------------------------------------------------------------- |  | ----------------------- | ------- | ---------------------- | ---- | ---------- |  | ---- | -------------- |  | ---------------------- | ------- | ---------- | - | ------ | -------------- | ---- | ---------------------- |  | ---------- | ------- |  | - | ------ |  | ---- | -
|                                                                     |  | Years ended December 31 |        
|                                                                     |  | 2007                    |         |                        | 2006 |            |  | 2005 |               
|(Dollars in thousands)                                               |  | AverageBalance          |         | InterestIncome/Expense |      | Yield/Rate |  |      | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate |   |        | AverageBalance |      | InterestIncome/Expense |  | Yield/Rate |        
|Interest-earning assets:                                             |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Loans and loans held for sale (1)                                    |  | $                       | 304,389 |                        | $    | 24,286     |  | 7.98 | %              |  | $                      | 286,613 |            | $ | 22,304 |                | 7.78 | %                      |  | $          | 275,912 |  | $ | 19,682 |  | 7.13 | %
|Securitiestaxable                                                   |  |                         | 242,826 |                        |      | 12,038     |  | 4.96 | %              |  |                        | 241,298 |            |   | 10,882 |                | 4.51 | %                      |  |            | 234,577 |  |   | 9,475  |  | 4.04 | %
|Securitiestax-exempt (2)                                            |  |                         | 51,995  |                        |      | 3,308      |  | 6.36 | %              |  |                        | 47,748  |            |   | 3,043  |                | 6.37 | %                      |  |            | 44,862  |  |   | 2,814  |  | 6.27 | %
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Total securities                                                     |  |                         | 294,821 |                        |      | 15,346     |  | 5.21 | %              |  |                        | 289,046 |            |   | 13,925 |                | 4.82 | %                      |  |            | 279,439 |  |   | 12,289 |  | 4.40 | %
|Federal funds sold                                                   |  |                         | 5,539   |                        |      | 276        |  | 4.98 | %              |  |                        | 7,321   |            |   | 365    |                | 4.99 | %                      |  |            | 8,254   |  |   | 261    |  | 3.16 | %
|Interest bearing bank deposits                                       |  |                         | 693     |                        |      | 32         |  | 4.62 | %              |  |                        | 1,264   |            |   | 64     |                | 5.06 | %                      |  |            | 1,276   |  |   | 38     |  | 2.98 | %
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Total interest-earning assets                                        |  |                         | 605,442 |                        | $    | 39,940     |  | 6.60 | %              |  |                        | 584,244 |            | $ | 36,658 |                | 6.27 | %                      |  |            | 564,881 |  | $ | 32,270 |  | 5.71 | %
|Cash and due from banks                                              |  |                         | 13,063  |                        |      |            |  |      |                |  |                        | 13,142  |            |   |        |                |      |                        |  |            | 11,985  |  |   |        |  |      |  
|Other assets                                                         |  |                         | 31,903  |                        |      |            |  |      |                |  |                        | 26,541  |            |   |        |                |      |                        |  |            | 23,081  |  |   |        |  |      |  
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Total assets                                                         |  | $                       | 650,408 |                        |      |            |  |      |                |  | $                      | 623,927 |            |   |        |                |      |                        |  | $          | 599,947 |  |   |        |  |      |  
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Interest-bearing liabilities:                                        |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Deposits:                                                            |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|NOW                                                                  |  | $                       | 57,532  |                        | $    | 1,301      |  | 2.26 | %              |  | $                      | 65,029  |            | $ | 1,595  |                | 2.45 | %                      |  | $          | 66,472  |  | $ | 1,201  |  | 1.81 | %
|Savings and money market                                             |  |                         | 143,587 |                        |      | 5,243      |  | 3.65 | %              |  |                        | 142,610 |            |   | 5,238  |                | 3.67 | %                      |  |            | 121,961 |  |   | 2,962  |  | 2.43 | %
|Certificates of deposits less than $100,000                          |  |                         | 85,831  |                        |      | 4,575      |  | 5.33 | %              |  |                        | 84,227  |            |   | 3,836  |                | 4.55 | %                      |  |            | 86,670  |  |   | 3,296  |  | 3.80 | %
|Certificates of deposits and other time deposits of $100,000 or more |  |                         | 133,466 |                        |      | 5,933      |  | 4.45 | %              |  |                        | 104,446 |            |   | 4,037  |                | 3.87 | %                      |  |            | 100,213 |  |   | 3,061  |  | 3.05 | %
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Total interest-bearing deposits                                      |  |                         | 420,416 |                        |      | 17,052     |  | 4.06 | %              |  |                        | 396,312 |            |   | 14,706 |                | 3.71 | %                      |  |            | 375,316 |  |   | 10,520 |  | 2.80 | %
|Short-term borrowings                                                |  |                         | 12,727  |                        |      | 601        |  | 4.72 | %              |  |                        | 7,502   |            |   | 411    |                | 5.48 | %                      |  |            | 2,675   |  |   | 91     |  | 3.40 | %
|Long-term debt                                                       |  |                         | 93,278  |                        |      | 4,289      |  | 4.60 | %              |  |                        | 102,848 |            |   | 4,528  |                | 4.40 | %                      |  |            | 105,431 |  |   | 4,710  |  | 4.47 | %
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Total interest-bearing liabilities                                   |  |                         | 526,421 |                        | $    | 21,942     |  | 4.17 | %              |  |                        | 506,662 |            | $ | 19,645 |                | 3.88 | %                      |  |            | 483,422 |  | $ | 15,321 |  | 3.17 | %
|Noninterest-bearing deposits                                         |  |                         | 71,201  |                        |      |            |  |      |                |  |                        | 70,240  |            |   |        |                |      |                        |  |            | 68,408  |  |   |        |  |      |  
|Other liabilities                                                    |  |                         | 1,544   |                        |      |            |  |      |                |  |                        | 2,120   |            |   |        |                |      |                        |  |            | 2,758   |  |   |        |  |      |  
|Stockholders equity                                                 |  |                         | 51,242  |                        |      |            |  |      |                |  |                        | 44,905  |            |   |        |                |      |                        |  |            | 45,359  |  |   |        |  |      |  
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Total liabilities and stockholders equity                           |  | $                       | 650,408 |                        |      |            |  |      |                |  | $                      | 623,927 |            |   |        |                |      |                        |  | $          | 599,947 |  |   |        |  |      |  
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  
|Net interest income and margin                                       |  |                         |         |                        | $    | 17,998     |  | 2.97 | %              |  |                        |         |            | $ | 17,013 |                | 2.91 | %                      |  |            |         |  | $ | 16,949 |  | 3.00 | %
|                                                                     |  |                         |         |                        |      |            |  |      |                |  |                        |         |            |   |        |                |      |                        |  |            |         |  |   |        |  |      |  



|(1) | Average loan balances are shown net of unearned income and loans on nonaccrual status have been included in the computation of average balances.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Yields on tax-exempt securities have been computed on a tax-equivalent basis using an income tax rate of 34%.
|--- | -------------------------------------------------------------------------------------------------------------



41



---

##### Table of Contents

Table 5 - Volume and Rate Variance Analysis



|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|-------------------------------------------------------------------- |  | -------------------------------------- | -------- | - | -------------------------------------- | ---------- | - | --------- | ----- | -------- | ---------------- | - | ---------- | - |  | ----- | - |  | ----- | -
|                                                                     |  | Years ended December 31, 2007 vs. 2006 |          |   | Years ended December 31, 2006 vs. 2005 |           
|                                                                     |  | NetChange                              |          |   | Due to change in                       |            |   | NetChange |       |          | Due to change in |  
|(Dollars in thousands)                                               |  |                                        | Rate (2) |   |                                        | Volume (2) |   |           |       | Rate (2) |                  |   | Volume (2) |  
|Interest Income:                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Loans and loans held for sale                                        |  | $                                      | 1,982    |   |                                        | 574        |   |           | 1,408 |          |                  | $ | 2,622      |   |  | 1,838 |   |  | 784   |  
|Securities - taxable                                                 |  |                                        | 1,156    |   |                                        | 1,087      |   |           | 69    |          |                  |   | 1,407      |   |  | 1,130 |   |  | 277   |  
|Securities - tax-exempt (1)                                          |  |                                        | 265      |   |                                        | (5         | ) |           | 270   |          |                  |   | 229        |   |  | 46    |   |  | 183   |  
|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Total securities                                                     |  |                                        | 1,421    |   |                                        | 1,082      |   |           | 339   |          |                  |   | 1,636      |   |  | 1,176 |   |  | 460   |  
|Federal funds sold                                                   |  |                                        | (89      | ) |                                        |           |   |           | (89   | )        |                  |   | 104        |   |  | 130   |   |  | (26   | )
|Interest bearing bank deposits                                       |  |                                        | (32      | ) |                                        | (5         | ) |           | (27   | )        |                  |   | 26         |   |  | 26    |   |  |      |  
|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Total interest income                                                |  | $                                      | 3,282    |   |                                        | 1,651      |   |           | 1,631 |          |                  | $ | 4,388      |   |  | 3,170 |   |  | 1,218 |  
|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Interest expense:                                                    |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Deposits:                                                            |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|NOW                                                                  |  | $                                      | (294     | ) |                                        | (118       | ) |           | (176  | )        |                  | $ | 394        |   |  | 419   |   |  | (25   | )
|Savings and money market                                             |  |                                        | 5        |   |                                        | (31        | ) |           | 36    |          |                  |   | 2,276      |   |  | 1,711 |   |  | 565   |  
|Certificates of deposits less than $100,000                          |  |                                        | 739      |   |                                        | 665        |   |           | 74    |          |                  |   | 540        |   |  | 630   |   |  | (90   | )
|Certificates of deposits and other time deposits of $100,000 or more |  |                                        | 1,896    |   |                                        | 665        |   |           | 1,231 |          |                  |   | 976        |   |  | 842   |   |  | 134   |  
|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Total interest-bearing deposits                                      |  |                                        | 2,346    |   |                                        | 1,181      |   |           | 1,165 |          |                  |   | 4,186      |   |  | 3,602 |   |  | 584   |  
|Short-term borrowings                                                |  |                                        | 190      |   |                                        | (47        | ) |           | 237   |          |                  |   | 320        |   |  | 81    |   |  | 239   |  
|Long-term debt                                                       |  |                                        | (239     | ) |                                        | 218        |   |           | (457  | )        |                  |   | (182       | ) |  | (68   | ) |  | (114  | )
|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Total interest expense                                               |  |                                        | 2,297    |   |                                        | 1,352      |   |           | 945   |          |                  |   | 4,324      |   |  | 3,615 |   |  | 709   |  
|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  
|Net interest income                                                  |  | $                                      | 985      |   |                                        | 299        |   |           | 686   |          |                  | $ | 64         |   |  | (445  | ) |  | 509   |  
|                                                                     |  |                                        |          |   |                                        |            |   |           |       |          |                  |   |            |   |  |       |   |  |       |  



|(1) | Yields on tax-exempt securities have been computed on a tax-equivalent basis using an income tax rate of 34%.
|--- | -------------------------------------------------------------------------------------------------------------

|(2) | Changes attributable to rate/volume are allocated to both rate and volume on an equal basis.
|--- | --------------------------------------------------------------------------------------------



42



---

##### Table of Contents

Table 6Loan Portfolio Composition



|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|-------------------------------------- |  | ----------- | ------- | - | ---- | ------- | - | ---- | ------- | - | ---- | ------- | - | ---- | ------- | -
|                                       |  | December 31 |        
|(Dollars in thousands)                 |  | 2007        |         |   | 2006 |         |   | 2005 |         |   | 2004 |         |   | 2003 |        
|Commercial, financial and agricultural |  | $           | 62,478  |   |      | 52,923  |   |      | 51,784  |   |      | 50,075  |   |      | 55,239  |  
|Leasescommercial                      |  |             | 486     |   |      | 761     |   |      | 1,488   |   |      | 5,397   |   |      | 6,630   |  
|Real estateconstruction:              |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Commercial                             |  |             | 7,901   |   |      | 4,684   |   |      | 2,039   |   |      | 945     |   |      | 2,099   |  
|Residential                            |  |             | 11,370  |   |      | 9,912   |   |      | 8,832   |   |      | 5,426   |   |      | 4,866   |  
|Real estatemortgage:                  |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Commercial                             |  |             | 161,703 |   |      | 142,092 |   |      | 148,118 |   |      | 136,037 |   |      | 122,397 |  
|Residential                            |  |             | 67,246  |   |      | 62,596  |   |      | 59,757  |   |      | 42,545  |   |      | 41,988  |  
|Consumer installment                   |  |             | 11,539  |   |      | 9,349   |   |      | 10,334  |   |      | 11,021  |   |      | 11,673  |  
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Total loans                            |  |             | 322,723 |   |      | 282,317 |   |      | 282,352 |   |      | 251,446 |   |      | 244,892 |  
|Less: unearned income                  |  |             | (312    | ) |      | (334    | ) |      | (293    | ) |      | (317    | ) |      | (240    | )
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Loans, net of unearned income          |  |             | 322,411 |   |      | 281,983 |   |      | 282,059 |   |      | 251,129 |   |      | 244,652 |  
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Less: Allowance for Loan Losses        |  |             | (4,105  | ) |      | (4,044  | ) |      | (3,843  | ) |      | (3,456  | ) |      | (4,312  | )
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Loans, net                             |  | $           | 318,306 |   |      | 277,939 |   |      | 278,216 |   |      | 247,673 |   |      | 240,340 |  
|                                       |  |             |         |   |      |         |   |      |         |   |      |         |   |      |         |  



43



---

##### Table of Contents

Table 7Loan Maturities and Sensitivities to Changes in Interest Rates



|                                       |  |                   |         |             |         |              |        |       |         |                |         |           |         |       |        
|-------------------------------------- |  | ----------------- | ------- | ----------- | ------- | ------------ | ------ | ----- | ------- | -------------- | ------- | --------- | ------- | ----- | -------
|                                       |  | December 31, 2007
|(Dollars in thousands)                 |  | 1 year orless     |         | 1 to 5years |         | After 5years |        | Total |         | AdjustableRate |         | FixedRate |         | Total
|Commercial, financial and agricultural |  | $                 | 33,916  |             | 26,008  |              | 2,554  |       | 62,478  |                | 25,735  |           | 36,743  |       | 62,478 
|Leasescommercial                      |  |                   | 49      |             | 437     |              |       |       | 486     |                |        |           | 486     |       | 486    
|Real estateconstruction:              |  |                   | 11,951  |             | 5,614   |              | 1,706  |       | 19,271  |                |        |           | 19,271  |       | 19,271 
|Real estatemortgage:                  |  |                   | 49,939  |             | 98,452  |              | 80,558 |       | 228,949 |                | 120,461 |           | 108,488 |       | 228,949
|Consumer installment                   |  |                   | 6,305   |             | 4,893   |              | 341    |       | 11,539  |                | 927     |           | 10,612  |       | 11,539 
|                                       |  |                   |         |             |         |              |        |       |         |                |         |           |         |       |        
|Total loans                            |  | $                 | 102,160 |             | 135,404 |              | 85,159 |       | 322,723 |                | 147,123 |           | 175,600 |       | 322,723
|                                       |  |                   |         |             |         |              |        |       |         |                |         |           |         |       |        



44



---

##### Table of Contents

Table 8Allowance for Loan Losses and Nonperforming Assets



|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|-------------------------------------------------------------- |  | ----------------------- | ----- | - | ---- | ----- | - | ---- | ----- | - | ---- | ------ | - | ---- | ------ | -
|                                                               |  | Years ended December 31 |      
|(Dollars in thousands)                                         |  | 2007                    |       |   | 2006 |       |   | 2005 |       |   | 2004 |        |   | 2003 |       
|Allowance for loan losses:                                     |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Balance at beginning of period                                 |  | $                       | 4,044 |   |      | 3,843 |   |      | 3,456 |   |      | 4,313  |   |      | 5,104  |  
|Charge-offs:                                                   |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Commercial, financial and agricultural                         |  |                         | (62   | ) |      | (37   | ) |      | (39   | ) |      | (215   | ) |      | (416   | )
|Real estate                                                    |  |                         | (143  | ) |      | (106  | ) |      | (124  | ) |      | (1,507 | ) |      | (1,036 | )
|Consumer                                                       |  |                         | (45   | ) |      | (46   | ) |      | (193  | ) |      | (44    | ) |      | (125   | )
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Total charge-offs                                              |  |                         | (250  | ) |      | (189  | ) |      | (356  | ) |      | (1,766 | ) |      | (1,577 | )
|Recoveries:                                                    |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Commercial, financial and agricultural                         |  |                         | 14    |   |      | 13    |   |      | 89    |   |      | 219    |   |      | 52     |  
|Real estate                                                    |  |                         | 267   |   |      | 11    |   |      | 100   |   |      | 11     |   |      | 8      |  
|Consumer                                                       |  |                         | 7     |   |      | 36    |   |      | 69    |   |      | 79     |   |      | 51     |  
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Total recoveries                                               |  |                         | 288   |   |      | 60    |   |      | 258   |   |      | 309    |   |      | 111    |  
|Net (charge-offs) recoveries                                   |  |                         | 38    |   |      | (129  | ) |      | (98   | ) |      | (1,457 | ) |      | (1,466 | )
|Provision for loan losses                                      |  |                         | 23    |   |      | 330   |   |      | 485   |   |      | 600    |   |      | 675    |  
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Ending balance                                                 |  | $                       | 4,105 |   |      | 4,044 |   |      | 3,843 |   |      | 3,456  |   |      | 4,313  |  
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|as a % of loans                                                |  |                         | 1.27  | % |      | 1.43  |   |      | 1.36  |   |      | 1.38   |   |      | 1.76   |  
|as a % of nonperforming assets                                 |  |                         | 748   |   |      | 3,184 |   |      | 3,558 |   |      | 424    |   |      | 253    |  
|Net charge-offs as a % of average loans                        |  |                         | (0.01 | ) |      | 0.05  |   |      | 0.13  |   |      | 0.58   |   |      | 0.59   |  
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Nonperforming assets:                                          |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Nonaccrual loans                                               |  | $                       | 447   |   |      | 72    |   |      | 108   |   |      | 711    |   |      | 1,704  |  
|Other nonperforming assets (primarily other real estate owned) |  |                         | 98    |   |      |      |   |      |      |   |      |       |   |      |       |  
|Accruing loans 90 days or more past due                        |  |                         | 4     |   |      |      |   |      |      |   |      | 105    |   |      |       |  
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|Total nonperforming assets                                     |  | $                       | 549   |   |      | 72    |   |      | 108   |   |      | 816    |   |      | 1,704  |  
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  
|as a % of loans                                                |  |                         | 0.17  | % |      | 0.03  |   |      | 0.04  |   |      | 0.32   |   |      | 0.70   |  
|                                                               |  |                         |       |   |      |       |   |      |       |   |      |        |   |      |        |  



45



---

##### Table of Contents

Table 9CDs and Other Time Deposits of $100,000 or More



|                                                      |  |                   |        
|----------------------------------------------------- |  | ----------------- | -------
|(Dollars in thousands)                                |  | December 31, 2007
|Maturity of:                                          |  |                   |        
|3 months or less                                      |  | $                 | 11,306 
|Over 3 months through 6 months                        |  |                   | 11,353 
|Over 6 months through 12 months                       |  |                   | 60,157 
|Over 12 months                                        |  |                   | 59,535 
|                                                      |  |                   |        
|Total CDs and other time deposits of $100,000 or more |  | $                 | 142,351
|                                                      |  |                   |        



46



---

##### Table of Contents

Table 10Sensitivities to Changes in Interest Rates



|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|-------------------------------------------------------------------- |  | ----------------- | ------- | - | ------------ | ------- | - | ------------- | ------- | - | ----------- | ------- | ------------- | ------- | ----- | -------
|                                                                     |  | December 31, 2007
|(Dollars in thousands)                                               |  | Immediate         |         |   | 1 to 3months |         |   | 4 to 12months |         |   | 1 to 5years |         | (1)Thereafter |         | Total
|Interest-earning assets:                                             |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Loans, net of unearned income (2)                                    |  | $                 |        |   |              | 130,469 |   |               | 74,361  |   |             | 112,698 |               | 7,861   |       | 325,389
|Securitiestaxable                                                   |  |                   |        |   |              | 45,855  |   |               | 39,301  |   |             | 109,272 |               | 65,697  |       | 260,125
|Securitiestax-exempt                                                |  |                   |        |   |              |        |   |               | 735     |   |             | 16,563  |               | 40,950  |       | 58,248 
|Federal funds sold                                                   |  |                   | 50      |   |              |        |   |               |        |   |             |        |               |        |       | 50     
|Interest bearing bank deposits                                       |  |                   | 136     |   |              |        |   |               |        |   |             |        |               |        |       | 136    
|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Total earning assets                                                 |  |                   | 186     |   |              | 176,324 |   |               | 114,397 |   |             | 238,533 |               | 114,508 |       | 643,948
|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Interest-bearing liabilities:                                        |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Deposits:                                                            |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|NOW                                                                  |  |                   |        |   |              | 23,957  |   |               | 4,685   |   |             | 24,915  |               |        |       | 53,557 
|Savings and money market                                             |  |                   |        |   |              | 120,092 |   |               | 2,745   |   |             | 14,632  |               |        |       | 137,469
|Certificates of deposits less than $100,000                          |  |                   | 1,917   |   |              | 12,513  |   |               | 43,882  |   |             | 30,655  |               |        |       | 88,967 
|Certificates of deposits and other time deposits of $100,000 or more |  |                   | 4,153   |   |              | 14,669  |   |               | 86,317  |   |             | 37,212  |               |        |       | 142,351
|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Total interest-bearing deposits                                      |  |                   | 6,070   |   |              | 171,231 |   |               | 137,629 |   |             | 107,414 |               |        |       | 422,344
|Short-term borrowings                                                |  |                   | 24,247  |   |              |        |   |               |        |   |             |        |               |        |       | 24,247 
|Long-term debt                                                       |  |                   |        |   |              | 7,217   |   |               | 10,011  |   |             | 45,067  |               | 53,091  |       | 115,386
|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Total interest-bearing liabilities                                   |  |                   | 30,317  |   |              | 178,448 |   |               | 147,640 |   |             | 152,481 |               | 53,091  |       | 561,977
|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Interest sensitivity gap                                             |  |                   | (30,131 | ) |              | (2,124  | ) |               | (33,243 | ) |             | 86,052  |               | 61,417  |       | 81,971 
|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        
|Cumulative interest sensitivity gap                                  |  | $                 | (30,131 | ) |              | (32,255 | ) |               | (65,498 | ) |             | 20,554  |               | 81,971  |       |       
|                                                                     |  |                   |         |   |              |         |   |               |         |   |             |         |               |         |       |        



|(1) | includes non-rate sensitive items
|--- | ---------------------------------

|(2) | includes loans held for sale
|--- | ----------------------------



47



---

##### Table of Contents

|ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------

The
information called for by ITEM 7A is set forth in ITEM 7 under the caption MARKET AND LIQUIDITY RISK MANAGEMENT and is incorporated herein by reference.



|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

See Financial
Statements and Supplementary Data contained within this Annual Report on Form 10-K.



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

Not applicable.

ITEM 9A(T). CONTROLS AND PROCEDURES

The management of the Company is responsible for establishing and
maintaining adequate internal controls over financial reporting. The Companys internal controls system was designed to provide reasonable assurance to the Companys management and board of directors regarding the preparation and fair
presentation of published financial statements. All internal controls systems, no matter how well designed, have inherent limitations.

The
Companys management, including the Chief Executive Officer and the Principal Financial and Accounting Officer, assessed the effectiveness of the Companys internal controls over financial reporting at December 31, 2007. This assessment
used the framework set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this assessment, we believe that, as of December 31, 2007, the Companys internal controls over financial reporting are
effective and we did not identify any material weaknesses in such internal controls.

During the period from September 30, 2007 to December
31, 2007, we did not make any change in our internal controls over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

This annual report does not include an attestation report of the Companys registered public accounting firm regarding internal control over
financial reporting. Managements report was not subject to attestation by the Companys registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit the Company to provide only
managements report in this annual report. The statements made in this Item 9A(T) are being furnished not filed under the Securities and Exchange Act of 1934, as amended (the Exchange Act) , for all purposes, except as and to the
extent incorporated by reference into a filing made by us under the Exchange Act or the Securities Act of 1933, as amended.



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------

None.



48



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

The Board of Directors

Auburn National Bancorporation, Inc.:

We have audited the accompanying consolidated balance sheets of Auburn National Bancorporation, Inc. and subsidiaries (the Company) as of December 31, 2007 and 2006,
and the related consolidated statements of earnings, stockholders equity and comprehensive income (loss), and cash flows for each of the years in the three-year period ended December 31, 2007. These consolidated financial statements are
the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Auburn National Bancorporation, Inc. and subsidiaries as of December 31,
2007 and 2006, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2007 in conformity U.S. generally accepted accounting principles.

As discussed in note 1 to the consolidated financial statements, effective January 1, 2007, the Company changed its method of accounting for uncertainties in income
taxes.



|                                  
|----------------------------------
|LOGO                              
|                                  
|Birmingham, Alabama March 28, 2008



49



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Consolidated Balance Sheets



|                                                                                                                         |  |             |         |   |      |   |         |  
|------------------------------------------------------------------------------------------------------------------------ |  | ----------- | ------- | - | ---- | - | ------- | -
|                                                                                                                         |  | December 31 |        
|(Dollars in thousands, except share data)                                                                                |  | 2007        |         |   | 2006 |  
|Assets:                                                                                                                  |  |             |         |   |      |   |         |  
|Cash and due from banks                                                                                                  |  | $           | 13,312  |   |      | $ | 16,875  |  
|Federal funds sold                                                                                                       |  |             | 50      |   |      |   |        |  
|Interest bearing bank deposits                                                                                           |  |             | 136     |   |      |   | 151     |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Cash and cash equivalents                                                                                                |  |             | 13,498  |   |      |   | 17,026  |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Securities held-to-maturity (fair value of $514 for December 31, 2006)                                                   |  |             |        |   |      |   | 513     |  
|Securities available-for-sale                                                                                            |  |             | 318,373 |   |      |   | 301,424 |  
|Loans held for sale                                                                                                      |  |             | 2,978   |   |      |   | 3,109   |  
|Loans, net of unearned income                                                                                            |  |             | 322,411 |   |      |   | 281,983 |  
|Allowance for loan losses                                                                                                |  |             | (4,105  | ) |      |   | (4,044  | )
|                                                                                                                         |  |             |         |   |      |   |         |  
|Loans, net                                                                                                               |  |             | 318,306 |   |      |   | 277,939 |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Premises and equipment, net                                                                                              |  |             | 6,423   |   |      |   | 5,796   |  
|Bank-owned life insurance                                                                                                |  |             | 14,825  |   |      |   | 14,278  |  
|Other assets                                                                                                             |  |             | 14,256  |   |      |   | 15,041  |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Total assets                                                                                                             |  | $           | 688,659 |   |      | $ | 635,126 |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Liabilities:                                                                                                             |  |             |         |   |      |   |         |  
|Deposits:                                                                                                                |  |             |         |   |      |   |         |  
|Noninterest-bearing                                                                                                      |  | $           | 70,241  |   |      | $ | 79,102  |  
|Interest-bearing                                                                                                         |  |             | 422,344 |   |      |   | 390,546 |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Total deposits                                                                                                           |  |             | 492,585 |   |      |   | 469,648 |  
|Federal funds purchased and securities sold under agreements to repurchase                                               |  |             | 24,247  |   |      |   | 14,401  |  
|Other short-term borrowings                                                                                              |  |             |        |   |      |   | 10,000  |  
|Long-term debt                                                                                                           |  |             | 115,386 |   |      |   | 90,404  |  
|Accrued expenses and other liabilities                                                                                   |  |             | 3,423   |   |      |   | 2,255   |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Total liabilities                                                                                                        |  |             | 635,641 |   |      |   | 586,708 |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Stockholders equity:                                                                                                    |  |             |         |   |      |   |         |  
|Preferred stock of $.01 par value; authorized 200,000 shares; issued sharesnone                                         |  |             |        |   |      |   |        |  
|Common stock of $.01 par value; authorized 8,500,000 shares; issued 3,957,135 shares                                     |  |             | 39      |   |      |   | 39      |  
|Additional paid-in capital                                                                                               |  |             | 3,748   |   |      |   | 3,748   |  
|Retained earnings                                                                                                        |  |             | 55,362  |   |      |   | 51,087  |  
|Accumulated other comprehensive loss, net                                                                                |  |             | (397    | ) |      |   | (2,335  | )
|Less treasury stock, at cost275,326 shares and 213,348 shares for December 31, 2007 and December 31, 2006,
respectively |  |             | (5,734  | ) |      |   | (4,121  | )
|                                                                                                                         |  |             |         |   |      |   |         |  
|Total stockholders equity                                                                                               |  |             | 53,018  |   |      |   | 48,418  |  
|                                                                                                                         |  |             |         |   |      |   |         |  
|Total liabilities and stockholders equity                                                                               |  | $           | 688,659 |   |      | $ | 635,126 |  
|                                                                                                                         |  |             |         |   |      |   |         |  

See accompanying notes to consolidated financial statements



50



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Consolidated Statements of Earnings



|                                                        |  |                         |           |      |   |           |  |   |          
|------------------------------------------------------- |  | ----------------------- | --------- | ---- | - | --------- |  | - | ---------
|                                                        |  | Years ended December 31
|(Dollars in thousands, except share and per share data) |  | 2007                    |           | 2006 |   | 2005     
|Interest income:                                        |  |                         |           |      |   |           |  |   |          
|Loans, including fees                                   |  | $                       | 24,286    |      | $ | 22,304    |  | $ | 19,682   
|Securities                                              |  |                         | 14,223    |      |   | 12,892    |  |   | 11,333   
|Federal funds sold and interest bearing bank deposits   |  |                         | 308       |      |   | 429       |  |   | 299      
|                                                        |  |                         |           |      |   |           |  |   |          
|Total interest income                                   |  |                         | 38,817    |      |   | 35,625    |  |   | 31,314   
|                                                        |  |                         |           |      |   |           |  |   |          
|Interest expense:                                       |  |                         |           |      |   |           |  |   |          
|Deposits                                                |  |                         | 17,052    |      |   | 14,706    |  |   | 10,520   
|Short-term borrowings                                   |  |                         | 601       |      |   | 411       |  |   | 91       
|Long-term debt                                          |  |                         | 4,289     |      |   | 4,528     |  |   | 4,710    
|                                                        |  |                         |           |      |   |           |  |   |          
|Total interest expense                                  |  |                         | 21,942    |      |   | 19,645    |  |   | 15,321   
|                                                        |  |                         |           |      |   |           |  |   |          
|Net interest income                                     |  |                         | 16,875    |      |   | 15,980    |  |   | 15,993   
|Provision for loan losses                               |  |                         | 23        |      |   | 330       |  |   | 485      
|                                                        |  |                         |           |      |   |           |  |   |          
|Net interest income after provision for loan losses     |  |                         | 16,852    |      |   | 15,650    |  |   | 15,508   
|                                                        |  |                         |           |      |   |           |  |   |          
|Noninterest income:                                     |  |                         |           |      |   |           |  |   |          
|Service charges on deposit accounts                     |  |                         | 1,302     |      |   | 1,387     |  |   | 1,497    
|Servicing fees                                          |  |                         | 339       |      |   | 375       |  |   | 389      
|Gain on sale of loans held for sale                     |  |                         | 626       |      |   | 649       |  |   | 669      
|Bank-owned life insurance                               |  |                         | 547       |      |   | 452       |  |   | 459      
|Securities gains, net                                   |  |                         | 253       |      |   | 10        |  |   | 11       
|Other                                                   |  |                         | 1,599     |      |   | 1,575     |  |   | 1,294    
|                                                        |  |                         |           |      |   |           |  |   |          
|Total noninterest income                                |  |                         | 4,666     |      |   | 4,448     |  |   | 4,319    
|                                                        |  |                         |           |      |   |           |  |   |          
|Noninterest expense:                                    |  |                         |           |      |   |           |  |   |          
|Salaries and benefits                                   |  |                         | 7,110     |      |   | 6,714     |  |   | 6,658    
|Net occupancy and equipment                             |  |                         | 1,267     |      |   | 1,159     |  |   | 1,182    
|Professional fees                                       |  |                         | 621       |      |   | 476       |  |   | 491      
|Loss on prepayment of FHLB advances                     |  |                         | 313       |      |   |          |  |   |         
|Other                                                   |  |                         | 3,049     |      |   | 2,852     |  |   | 2,817    
|                                                        |  |                         |           |      |   |           |  |   |          
|Total noninterest expense                               |  |                         | 12,360    |      |   | 11,201    |  |   | 11,148   
|                                                        |  |                         |           |      |   |           |  |   |          
|Earnings before income taxes                            |  |                         | 9,158     |      |   | 8,897     |  |   | 8,679    
|Income tax expense                                      |  |                         | 2,240     |      |   | 2,312     |  |   | 2,209    
|Net earnings                                            |  | $                       | 6,918     |      | $ | 6,585     |  | $ | 6,470    
|                                                        |  |                         |           |      |   |           |  |   |          
|Net earnings per share:                                 |  |                         |           |      |   |           |  |   |          
|Basic and diluted                                       |  | $                       | 1.86      |      | $ | 1.74      |  | $ | 1.69     
|                                                        |  |                         |           |      |   |           |  |   |          
|Weighted average shares outstanding:                    |  |                         |           |      |   |           |  |   |          
|Basic                                                   |  |                         | 3,716,427 |      |   | 3,777,721 |  |   | 3,830,002
|                                                        |  |                         |           |      |   |           |  |   |          
|Diluted                                                 |  |                         | 3,716,427 |      |   | 3,778,055 |  |   | 3,830,794
|                                                        |  |                         |           |      |   |           |  |   |          

See accompanying notes to consolidated financial statements



51



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders Equity and Comprehensive Income



|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|---------------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------ | -- | ------------------------ | - | ---------------- |  | - | --------------------------------- | - |  | ------------- | ------ | - | ----- | - | ------ | - |  | - | ------ | -
|                                                                                                                 |  |              |  |        |    | Additionalpaid-incapital |   | Retainedearnings |  |   | Accumulatedothercomprehensiveloss |   |  | Treasurystock |        |   | Total |  
|                                                                                                                 |  | Common Stock |  |        |    |                          |  
|(Dollars in thousands, except share and per share data)                                                          |  | Shares       |  | Amount |    |                          |   |                  | 
|Balance, December 31, 2004                                                                                       |  | 3,957,135    |  | $      | 39 |                          | $ | 3,723            |  | $ | 42,669                            |   |  | $             | (361   | ) |       | $ | (1,566 | ) |  | $ | 44,504 |  
|Comprehensive income (loss):                                                                                     |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Net earnings                                                                                                     |  |             |  |        |   |                          |   |                 |  |   | 6,470                             |   |  |               |       |   |       |   |       |   |  |   | 6,470  |  
|Other comprehensive income due to change in unrealized loss on securities available for sale and derivative, net |  |             |  |        |   |                          |   |                 |  |   |                                  |   |  |               | (3,621 | ) |       |   |       |   |  |   | (3,621 | )
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Total comprehensive income                                                                                       |  |             |  |        |   |                          |   |                 |  |   | 6,470                             |   |  |               | (3,621 | ) |       |   |       |   |  |   | 2,849  |  
|Cash dividends paid ($0.58 per share)                                                                            |  |             |  |        |   |                          |   |                 |  |   | (2,220                            | ) |  |               |       |   |       |   |       |   |  |   | (2,220 | )
|Stock repurchases (53,745 shares)                                                                                |  |             |  |        |   |                          |   |                 |  |   |                                  |   |  |               |       |   |       |   | (1,202 | ) |  |   | (1,202 | )
|Sale of treasury stock (1,900 shares)                                                                            |  |             |  |        |   |                          |   | 11               |  |   |                                  |   |  |               |       |   |       |   | 12     |   |  |   | 23     |  
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Balance, December 31, 2005                                                                                       |  | 3,957,135    |  | $      | 39 |                          | $ | 3,734            |  | $ | 46,919                            |   |  | $             | (3,982 | ) |       | $ | (2,756 | ) |  | $ | 43,954 |  
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Comprehensive income:                                                                                            |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Net earnings                                                                                                     |  |             |  |        |   |                          |   |                 |  |   | 6,585                             |   |  |               |       |   |       |   |       |   |  |   | 6,585  |  
|Other comprehensive income due to change in unrealized loss on securities available for sale and derivative, net |  |             |  |        |   |                          |   |                 |  |   |                                  |   |  |               | 1,647  |   |       |   |       |   |  |   | 1,647  |  
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Total comprehensive income                                                                                       |  |             |  |        |   |                          |   |                 |  |   | 6,585                             |   |  |               | 1,647  |   |       |   |       |   |  |   | 8,232  |  
|Cash dividends paid ($0.64 per share)                                                                            |  |             |  |        |   |                          |   |                 |  |   | (2,417                            | ) |  |               |       |   |       |   |       |   |  |   | (2,417 | )
|Stock repurchases (53,229 shares)                                                                                |  |             |  |        |   |                          |   |                 |  |   |                                  |   |  |               |       |   |       |   | (1,378 | ) |  |   | (1,378 | )
|Sale of treasury stock (2,000 shares)                                                                            |  |             |  |        |   |                          |   | 14               |  |   |                                  |   |  |               |       |   |       |   | 13     |   |  |   | 27     |  
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Balance, December 31, 2006                                                                                       |  | 3,957,135    |  | $      | 39 |                          | $ | 3,748            |  | $ | 51,087                            |   |  | $             | (2,335 | ) |       | $ | (4,121 | ) |  | $ | 48,418 |  
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Comprehensive income:                                                                                            |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Net earnings                                                                                                     |  |             |  |        |   |                          |   |                 |  |   | 6,918                             |   |  |               |       |   |       |   |       |   |  |   | 6,918  |  
|Other comprehensive income due to change in unrealized loss on securities available for sale, net                |  |             |  |        |   |                          |   |                 |  |   |                                  |   |  |               | 1,938  |   |       |   |       |   |  |   | 1,938  |  
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Total comprehensive income                                                                                       |  |             |  |        |   |                          |   |                 |  |   | 6,918                             |   |  |               | 1,938  |   |       |   |       |   |  |   | 8,856  |  
|Cash dividends paid ($0.70 per share)                                                                            |  |             |  |        |   |                          |   |                 |  |   | (2,643                            | ) |  |               |       |   |       |   |       |   |  |   | (2,643 | )
|Stock repurchases (61,978 shares)                                                                                |  |             |  |        |   |                          |   |                 |  |   |                                  |   |  |               |       |   |       |   | (1,613 | ) |  |   | (1,613 | )
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  
|Balance, December 31, 2007                                                                                       |  | 3,957,135    |  | $      | 39 |                          | $ | 3,748            |  | $ | 55,362                            |   |  | $             | (397   | ) |       | $ | (5,734 | ) |  | $ | 53,018 |  
|                                                                                                                 |  |              |  |        |    |                          |   |                  |  |   |                                   |   |  |               |        |   |       |   |        |   |  |   |        |  

See accompanying notes to consolidated financial statements



52



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows



|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|----------------------------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                      |  | Years ended December 31 |         
|(In thousands)                                                                                        |  | 2007                    |          |   | 2006 |   |         | 2005 | 
|Cash flows from operating activities:                                                                 |  |                         |          |   |      |   |         |      |  |   |         |  
|Net earnings                                                                                          |  | $                       | 6,918    |   |      |   | 6,585   |      |  | $ | 6,470   |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities:           |  |                         |          |   |      |   |         |      |  |   |         |  
|Provision for loan losses                                                                             |  |                         | 23       |   |      |   | 330     |      |  |   | 485     |  
|Depreciation and amortization                                                                         |  |                         | 387      |   |      |   | 396     |      |  |   | 444     |  
|Premium amortization and discount accretion, net                                                      |  |                         | 52       |   |      |   | 470     |      |  |   | 994     |  
|Deferred tax expense (benefit)                                                                        |  |                         | 65       |   |      |   | (389    | )    |  |   | (1,640  | )
|Net loss (gain) on securities available for sale transactions                                         |  |                         | 360      |   |      |   | (10     | )    |  |   | (11     | )
|Net gain on sale of loans held for sale                                                               |  |                         | (626     | ) |      |   | (649    | )    |  |   | (669    | )
|Gain on sale of privately-held stock investments                                                      |  |                         | (613     | ) |      |   |        |      |  |   |        |  
|Gain on sale of other real estate owned                                                               |  |                         |         |   |      |   | (7      | )    |  |   | (15     | )
|Loans originated for sale                                                                             |  |                         | (97,477  | ) |      |   | (80,803 | )    |  |   | (86,401 | )
|Proceeds from sale of loans                                                                           |  |                         | 98,234   |   |      |   | 79,744  |      |  |   | 87,779  |  
|Loss on sale of premises and equipment                                                                |  |                         |         |   |      |   |        |      |  |   | 3       |  
|Increase in cash surrender value of bank owned life insurance                                         |  |                         | (547     | ) |      |   | (452    | )    |  |   | (459    | )
|Loss on prepayment of FHLB advances                                                                   |  |                         | 313      |   |      |   |        |      |  |   |        |  
|Net (increase) decrease in other assets                                                               |  |                         | (1,576   | ) |      |   | (6,350  | )    |  |   | 1,263   |  
|Net increase (decrease) in accrued expenses and other liabilities                                     |  |                         | 1,168    |   |      |   | 601     |      |  |   | (367    | )
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) operating activities                                                   |  |                         | 6,681    |   |      |   | (534    | )    |  |   | 7,876   |  
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Cash flows from investing activities:                                                                 |  |                         |          |   |      |   |         |      |  |   |         |  
|Proceeds from maturities of securities held-to-maturity                                               |  |                         | 89       |   |      |   | 120     |      |  |   | 175     |  
|Proceeds from sales of securities available-for-sale                                                  |  |                         | 50,207   |   |      |   | 31,146  |      |  |   | 33,346  |  
|Proceeds from maturities of securities available-for-sale                                             |  |                         | 41,509   |   |      |   | 33,769  |      |  |   | 38,880  |  
|Purchase of securities available-for-sale                                                             |  |                         | (105,423 | ) |      |   | (89,736 | )    |  |   | (72,388 | )
|Net increase in loans                                                                                 |  |                         | (40,528  | ) |      |   | (328    | )    |  |   | (25,609 | )
|Net purchases of premises and equipment                                                               |  |                         | (971     | ) |      |   | (2,502  | )    |  |   | (75     | )
|Proceeds from sale of other real estate                                                               |  |                         | 40       |   |      |   | 280     |      |  |   | 386     |  
|Decrease (increase) in FHLB stock                                                                     |  |                         | 526      |   |      |   | 193     |      |  |   | (4      | )
|Proceeds from sale of privately-held stock investment                                                 |  |                         | 1,146    |   |      |   |        |      |  |   |        |  
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Net cash used in investing activities                                                                 |  |                         | (53,405  | ) |      |   | (27,058 | )    |  |   | (25,289 | )
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Cash flows from financing activities:                                                                 |  |                         |          |   |      |   |         |      |  |   |         |  
|Net (decrease) increase in noninterest-bearing deposits                                               |  |                         | (8,861   | ) |      |   | 8,317   |      |  |   | 5,421   |  
|Net increase in interest-bearing deposits                                                             |  |                         | 31,798   |   |      |   | 6,335   |      |  |   | 20,236  |  
|Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase |  |                         | 9,846    |   |      |   | 12,670  |      |  |   | (5,882  | )
|Net (decrease) increase in other short-term borrowings                                                |  |                         | (10,000  | ) |      |   | 10,000  |      |  |   |        |  
|Proceeds from issuance of long-term debt                                                              |  |                         | 35,000   |   |      |   |        |      |  |   | 28,000  |  
|Repayments or retirement of long-term debt                                                            |  |                         | (10,331  | ) |      |   | (15,018 | )    |  |   | (28,018 | )
|Stock repurchases                                                                                     |  |                         | (1,613   | ) |      |   | (1,378  | )    |  |   | (1,202  | )
|Proceeds from sale of treasury stock                                                                  |  |                         |         |   |      |   | 27      |      |  |   | 23      |  
|Dividends paid                                                                                        |  |                         | (2,643   | ) |      |   | (2,417  | )    |  |   | (2,220  | )
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Net cash provided by financing activities                                                             |  |                         | 43,196   |   |      |   | 18,536  |      |  |   | 16,358  |  
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Net change in cash and cash equivalents                                                               |  |                         | (3,528   | ) |      |   | (9,056  | )    |  |   | (1,055  | )
|Cash and cash equivalents at beginning of period                                                      |  |                         | 17,026   |   |      |   | 26,082  |      |  |   | 27,137  |  
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Cash and cash equivalents at end of period                                                            |  | $                       | 13,498   |   |      |   | 17,026  |      |  | $ | 26,082  |  
|                                                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Supplemental disclosures of cash flow information:                                                    |  |                         |          |   |      |   |         |      |  |   |         |  
|Cash paid during the period for:                                                                      |  |                         |          |   |      |   |         |      |  |   |         |  
|Interest                                                                                              |  | $                       | 21,570   |   |      | $ | 19,195  |      |  | $ | 15,086  |  
|Income taxes                                                                                          |  |                         | 1,937    |   |      |   | 4,320   |      |  |   | 3,292   |  
|Supplemental disclosure of non-cash transactions:                                                     |  |                         |          |   |      |   |         |      |  |   |         |  
|Real estate acquired through foreclosure                                                              |  |                         | 138      |   |      |   | 276     |      |  |   | 286     |  
|Loans held for sale transferred to loan portfolio                                                     |  |                         |         |   |      |   |        |      |  |   | 5,767   |  
|Transfer of securities from held-to-maturity to available-for-sale                                    |  |                         | 424      |   |      |   |        |      |  |   |        |  

See accompanying notes to consolidated financial statements



53



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Notes to the Consolidated Financial Statements

NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

Auburn National Bancorporation, Inc. (the Company) is a bank holding company whose primary business is conducted by its wholly-owned
subsidiary, AuburnBank (the Bank). AuburnBank is a commercial bank located in Auburn, Alabama. The Bank provides a full range of banking services in its primary market area, Lee County, which includes the Auburn-Opelika Metropolitan
Statistical Area.

Basis of Presentation

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, AuburnBank. Significant intercompany transactions are eliminated in consolidation.

Use of Estimates

The preparation of financial
statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as
of the balance sheet date and the reported amounts income and expense during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term include
the determination of the allowance for loan losses.

Reclassifications

Certain amounts reported in prior periods have been reclassified to conform to the current-period presentation. These reclassifications had no effect on the Companys previously reported net earnings or total
stockholders equity.

Cash Equivalents

Cash on hand, cash items in process of collection, amounts due from banks, and federal funds sold are included in cash and cash equivalents.

Securities

Securities are classified based on managements intention at the date of purchase. At December 31,
2007, all of the Companys securities are classified as available-for-sale. Securities available-for-sale are used as part of the Companys interest rate risk management strategy, and they may be sold in response to changes in interest
rates, changes in prepayment risks or other factors. All securities classified as available-for-sale are recorded at fair value with any unrealized gains and losses reported in accumulated other comprehensive loss, net of the deferred income tax
effects. Interest and dividends on securities, including the amortization of premiums and accretion of discounts are calculated using a method that approximates the effective interest method over the anticipated life of the security, taking into
consideration prepayment assumptions. Realized gains and losses from the sale of securities are determined using the specific identification method.

On a quarterly basis, the Company makes an assessment to determine whether there have been events or economic circumstances to indicate that a security on which there is an unrealized loss is other-than-temporarily
impaired. The Company considers many factors including the severity and duration of the impairment; the intent and ability of the Company to hold the security for a period of time sufficient for a recovery in value; recent events specific to the
issuer or industry; external credit ratings and recent downgrades. Securities on which there is an unrealized loss that is deemed to be other-than-temporary are written down to fair value with the write-down recorded as a realized loss in securities
gains (losses).



54



---

##### Table of Contents

Loans held for sale

Loans originated and intended for sale are carried at the lower of cost or estimated fair value as determined on a loan-by-loan basis. Net unrealized losses, if any, are recognized through a valuation allowance by
charges to income.

Loans

Loans are
reported at their outstanding principal balances, net of unearned income. Loan origination fees, net of certain loan origination costs, are deferred and recognized as an adjustment to the related loan yield using a method that approximates the
interest method. Loan commitment fees are generally deferred and amortized on a straight-line basis over the commitment period.

The
accrual of interest on loans is discontinued when there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or the principal or interest is more than 90 days past
due, unless the loan is both well-collateralized and in the process of collection. Generally, all interest accrued but not collected for loans that are placed on nonaccrual status is reversed against current income. Interest income is subsequently
recognized only to the extent cash payments are received.

A loan is considered impaired when it is probable the Company will be unable to
collect all principal and interest payments due according to the contractual terms of the loan agreement. Individually identified impaired loans are measured based on the present value of expected payments using the loans original effective
rate as the discount rate, the loans observable market price, or the fair value of the collateral if the loan is collateral dependent. If the recorded investment in the impaired loan exceeds the measure of fair value, a valuation allowance may
be established as part of the allowance for loan losses. Changes to the valuation allowance are recorded as a component of the provision for loan losses.

Allowance for Loan Losses

The allowance for loan losses is maintained at a level that management believes adequate to
absorb probable losses in the loan portfolio. Loan losses are charged against the allowance when they are known. Subsequent recoveries are credited to the allowance. Managements determination of the adequacy of the allowance is based on an
evaluation of the portfolio, current economic conditions, growth, composition of the loan portfolio, homogeneous pools of loans, risk ratings of specific loans, historical loan loss factors, identified impaired loans and other factors related to the
portfolio. This evaluation is performed quarterly and is inherently subjective, as it requires material estimates that are susceptible to significant change including the amounts and timing of future cash flows expected to be received on any
impaired loans. In addition, regulatory agencies, as an integral part of their examination process, will periodically review the Companys allowance for loan losses, and may require the Company to record adjustments to the allowance based on
their judgment about information available to them at the time of their examinations.

Premises and Equipment

Land is carried at cost. Buildings and equipment are carried at cost, less accumulated depreciation and amortization computed on a straight-line method
over the useful lives of the assets or the expected terms of the leases, if shorter. Expected terms include lease option periods to the extent that the exercise of such options is reasonably assured.

Foreclosed Assets

Assets acquired through, or in
lieu of, loan foreclosure are held for sale and are initially recorded at fair value less cost to sell at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the
assets are carried at the lower of carrying value amount or fair value less cost to sell.



55



---

##### Table of Contents

Transfers of Financial Assets

Transfers of financial assets are accounted for as sales (i.e. loan sales) when control over the assets have been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have
been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking that right) to pledge or exchange the transferred assets, and (3) the Company doe not maintain effective control over
the transferred assets through an agreement to repurchase them before their maturity.

Derivative Instruments

In accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS No. 138
Accounting for Certain Derivative Instruments and Hedging Activities, an Amendment of SFAS No. 133, all derivative instruments are recorded on the consolidated balance sheet at their respective fair values.

The accounting for changes in fair value (i.e., gains or losses) of a derivative instrument depends on whether it has been designated and qualifies as
part of a hedging relationship and if so, on the reason for holding it. If the derivative instrument is not designated as a hedge, the gain or loss on the derivative instrument is recognized in earnings in the period of change. None of the
derivatives utilized by the Company have been designated as a hedge.

Securities sold under agreements to repurchase

Securities sold under agreements to repurchase generally mature less than one year from the transaction date. Securities sold under agreements to
repurchases are reflected as a secured borrowing in the accompanying consolidated balance sheets at the amount of cash received in connection with each transaction.

Income Taxes

Income tax expense is the total of the current year income tax due or refundable and
the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax
rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.

The Company adopted FASB
Interpretation 48, Accounting for Uncertainty in Income Taxes (FIN 48), as of January 1, 2007. A tax position is recognized as a benefit only if it is more likely than not that the tax position would be
sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the more
likely than not test, no tax benefit is recorded. The adoption had no material affect on the Companys financial statements. It is the Companys policy to recognize interest and penalties related to income tax matters in income tax
expense. The Company and its wholly-owned subsidiary file a consolidated income tax return.

Earnings Per Share

Basic net earnings per share is computed by dividing net earnings by the weighted average common shares outstanding for the year. Diluted net earnings per
share reflects the potential dilution that could occur if the Companys potential common stock was issued. As of December 31, 2007 and 2006, the Company had no options issued or outstanding.

A reconciliation of the numerator and denominator of the basic earnings per share computation to the diluted earnings per share computation for the years
ended December 31, 2007, 2006 and 2005, respectively, is presented on the following page.



56



---

##### Table of Contents

|                                                        |  |                         |           |      |   |           |  |   |          
|------------------------------------------------------- |  | ----------------------- | --------- | ---- | - | --------- |  | - | ---------
|                                                        |  | Years ended December 31
|(Dollars in thousands, except share and per share data) |  | 2007                    |           | 2006 |   | 2005     
|Basic:                                                  |  |                         |           |      |   |           |  |   |          
|Net earnings                                            |  | $                       | 6,918     |      | $ | 6,585     |  | $ | 6,470    
|Average common shares outstanding                       |  |                         | 3,716,427 |      |   | 3,777,721 |  |   | 3,830,002
|                                                        |  |                         |           |      |   |           |  |   |          
|Earnings per share                                      |  | $                       | 1.86      |      | $ | 1.74      |  | $ | 1.69     
|                                                        |  |                         |           |      |   |           |  |   |          
|Diluted:                                                |  |                         |           |      |   |           |  |   |          
|Net earnings                                            |  | $                       | 6,918     |      | $ | 6,585     |  | $ | 6,470    
|Average common shares outstanding                       |  |                         | 3,716,427 |      |   | 3,777,721 |  |   | 3,830,002
|Dilutive effect of options issued                       |  |                         |          |      |   | 334       |  |   | 792      
|                                                        |  |                         |           |      |   |           |  |   |          
|Average diluted shares outstanding                      |  |                         | 3,716,427 |      |   | 3,778,055 |  |   | 3,830,794
|                                                        |  |                         |           |      |   |           |  |   |          
|Earnings per share                                      |  | $                       | 1.86      |      | $ | 1.74      |  | $ | 1.69     
|                                                        |  |                         |           |      |   |           |  |   |          

Stockbased compensation

Prior to January 1, 2006, the Company accounted for its stock compensation plans under the recognition and measurement provisions of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock
Issued to Employees (APB 25), and related Interpretations, as permitted by FASB No. 123, Accounting for Stock-Based Compensation. Accordingly, no stock-based employee compensation cost related to stock options was recognized in the
consolidated statement of earnings for the year ended December 31, 2005, as all options granted under the plans had an exercise price equal to the market value of the underlying common stock on the date of grant.

In December 2005, the FASB issued SFAS No. 123(R), Share-Based Payment, which revised SFAS No. 123, Accounting for Stock-Based
Compensation. This statement supersedes APB 25. SFAS 123(R) addresses the accounting for share-based payment transactions with employees and other third parties, eliminates the ability to account for share-based compensation transactions using APB
25 and requires that the compensation costs relating to such transactions be recognized in the consolidated statement of earnings. The Company adopted SFAS 123(R) effective January 1, 2006, which did not have a material effect on the
consolidated balance sheets or statements of earnings for the Company as all options outstanding were fully vested at that date.

The
following table illustrates the effect on net earnings and earnings per share if the Company had applied the fair value recognition provisions of SFAS No. 123(R) to options granted under the plan in the period presented. For purposes of this
pro forma disclosure, the value of the options is estimated using a Black-Scholes-Merton option-pricing formula and amortized to expense over the options vesting periods.



|                                                                                                                                     |  |                       |       |  
|------------------------------------------------------------------------------------------------------------------------------------ |  | --------------------- | ----- | -
|                                                                                                                                     |  | Year endedDecember 31 |      
|(Dollars in thousands, except share and per share data)                                                                              |  | 2005                  |      
|Basic:                                                                                                                               |  |                       |       |  
|Net earningsas reported                                                                                                             |  | $                     | 6,470 |  
|Deduct:                                                                                                                              |  |                       |       |  
|Total stock-based employee compensation expense determined under fair value based method for all options, net of related tax
effects |  |                       | (3    | )
|                                                                                                                                     |  |                       |       |  
|Net earningspro forma                                                                                                               |  | $                     | 6,467 |  
|                                                                                                                                     |  |                       |       |  
|Earnings per shareas reported                                                                                                       |  |                       |       |  
|Basic                                                                                                                                |  | $                     | 1.69  |  
|Diluted                                                                                                                              |  |                       | 1.69  |  
|Earnings per sharepro forma                                                                                                         |  |                       |       |  
|Basic                                                                                                                                |  | $                     | 1.69  |  
|Diluted                                                                                                                              |  |                       | 1.69  |  



57



---

##### Table of Contents

The Company granted 4,000 options on January 1, 2003 with an exercise price of $13.39 which was
equal to the closing market price on the date of grant. Each option had a fair value of $2.02 at December 31, 2005. These options vested on the date of grant and expired on December 31, 2006. During 2006 and 2005, 2,000 and 800 options
were exercised, respectively. At December 31, 2007 and 2006 no options were outstanding.

The Company granted 3,000 options on
January 1, 2002 with an exercise price of $11.35 which was equal to the closing market price on the date of grant. These options expired on December 31, 2005. During 2005 1,100 options were exercised.



58



---

##### Table of Contents

NOTE 2: SECURITIES

At December 31, 2007 all securities were classified as available-for-sale. During the fourth quarter of 2007, the Company decided to transfer the remaining securities in the held-to-maturity classification into
the available-for-sale classification. The carrying value of the securities transferred to the available-for-sale classification were adjusted to market as prescribed in Statement of Financial Accounting Standards No. 115, Accounting for
Certain Investments in Debt and Equity Securities. This transfer consisted of two securities with a total carrying value of $424 thousand and resulted in the recording of net unrealized losses of approximately $4 thousand.

The fair value and amortized cost for securities available-for-sale at December 31, 2007, by contractual maturity are presented below. Expected
maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations without prepayment penalties.



|                                                               |  |                   |       |   |             |        |       |              |        |   |               |         |   |           |         |   |                  |       |               |       |  |        
|-------------------------------------------------------------- |  | ----------------- | ----- | - | ----------- | ------ | ----- | ------------ | ------ | - | ------------- | ------- | - | --------- | ------- | - | ---------------- | ----- | ------------- | ----- |  | -------
|                                                               |  | December 31, 2007
|                                                               |  | 1 yearor less     |       |   | 1 to 5years |        |       | 5 to 10years |        |   | After 10years |         |   | FairValue |         |   | Gross Unrealized |       | Amortizedcost
|(Dollars in thousands)                                         |  |                   |       |   |             |        | Gains |              | Losses |  
|Available-for-sale:                                            |  |                   |       |   |             |        |       |              |        |   |               |         |   |           |         |   |                  |       |               |       |  |        
|U.S. government agencies, excluding mortgage-backed securities |  | $                 | 6,475 |   |             | 20,100 |       |              | 27,314 |   |               | 54,372  |   |           | 108,261 |   |                  | 951   |               | 54    |  | 107,364
|State and political subdivisions                               |  |                   | 433   |   |             | 69     |       |              | 11,762 |   |               | 46,551  |   |           | 58,815  |   |                  | 560   |               | 320   |  | 58,575 
|Corporate securities                                           |  |                   |      |   |             | 2,528  |       |              | 1,011  |   |               | 9,320   |   |           | 12,859  |   |                  | 56    |               | 118   |  | 12,921 
|Collateralized mortgage obligations                            |  |                   |      |   |             |       |       |              | 2,304  |   |               | 9,916   |   |           | 12,220  |   |                  | 33    |               | 189   |  | 12,376 
|Mortgage-backed securities                                     |  |                   |      |   |             | 12,942 |       |              | 20,588 |   |               | 92,688  |   |           | 126,218 |   |                  | 189   |               | 1,770 |  | 127,799
|                                                               |  |                   |       |   |             |        |       |              |        |   |               |         |   |           |         |   |                  |       |               |       |  |        
|Total available-for-sale                                       |  | $                 | 6,908 |   |             | 35,639 |       |              | 62,979 |   |               | 212,847 |   |           | 318,373 |   |                  | 1,789 |               | 2,451 |  | 319,035
|                                                               |  |                   |       |   |             |        |       |              |        |   |               |         |   |           |         |   |                  |       |               |       |  |        
|Weighted average yield:                                        |  |                   |       |   |             |        |       |              |        |   |               |         |   |           |         |   |                  |       |               |       |  |        
|U.S. government agencies, excluding mortgage-backed securities |  |                   | 3.74  | % |             | 4.49   | %     |              | 5.26   | % |               | 5.69    | % |           | 5.24    | % |                  |       |               |       |  |        
|State and political subdivisions                               |  |                   | 3.62  | % |             | 7.64   | %     |              | 6.04   | % |               | 6.10    | % |           | 6.07    | % |                  |       |               |       |  |        
|Corporate securities                                           |  |                   |      |   |             | 6.75   | %     |              | 6.01   | % |               | 6.72    | % |           | 6.67    | % |                  |       |               |       |  |        
|Collateralized mortgage obligations                            |  |                   |      |   |             |       |       |              | 4.04   | % |               | 4.97    | % |           | 4.79    | % |                  |       |               |       |  |        
|Mortgage-backed securities                                     |  |                   |      |   |             | 3.95   | %     |              | 3.67   | % |               | 4.99    | % |           | 4.67    | % |                  |       |               |       |  |        
|                                                               |  |                   |       |   |             |        |       |              |        |   |               |         |   |           |         |   |                  |       |               |       |  |        
|Total available-for-sale                                       |  |                   | 3.73  | % |             | 4.46   | %     |              | 4.85   | % |               | 5.49    | % |           | 5.21    | % |                  |       |               |       |  |        
|                                                               |  |                   |       |   |             |        |       |              |        |   |               |         |   |           |         |   |                  |       |               |       |  |        

Securities with an aggregate fair value of $193.7 million and $190.8 million at December 31,
2007 and December 31, 2006, respectively, were pledged to secure public deposits, securities sold under agreements to repurchase, structured securities sold under agreements to repurchase, Federal Home Loan Bank (FHLB) advances, and
for other purposes required or permitted by law.

Yields related to tax-exempt securities are stated on a fully tax-equivalent basis using
an income tax rate of 34%.

Gross gains realized on the sale of securities were $247 thousand, $261 thousand and $123 thousand for the
years ended, December 31, 2007, 2006 and 2005 respectively. Gross losses realized on the sale of securities were $607 thousand, $251 thousand and $112 thousand for the years ended December 31, 2007, 2006 and 2005, respectively. In
addition, the Company sold a privately-held investment in 2007 for a gain of $613 thousand.



59



---

##### Table of Contents

The amortized cost and fair value for securities held to maturity at December 31, 2006 by
contractual maturity are presented below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations without prepayment penalties.



|                                 |  |                   |      |   |             |       |   |              |      |   |               |      |   |               |      |   |                  |   |           |   |  |    
|-------------------------------- |  | ----------------- | ---- | - | ----------- | ----- | - | ------------ | ---- | - | ------------- | ---- | - | ------------- | ---- | - | ---------------- | - | --------- | - |  | ---
|                                 |  | December 31, 2006
|(Dollars in thousands)           |  | 1 yearor less     |      |   | 1 to 5years |       |   | 5 to 10years |      |   | After 10years |      |   | Amortizedcost |      |   | Gross Unrealized |   | Fairvalue
|                                 |  |                   |      |   |             | Gains |   | Losses       |     
|Held-to-maturity:                |  |                   |      |   |             |       |   |              |      |   |               |      |   |               |      |   |                  |   |           |   |  |    
|State and political subdivisions |  | $                 |     |   |             |      |   |              |     |   |               | 340  |   |               | 340  |   |                  |  |           |  |  | 340
|Mortgage-backed securities       |  |                   | 10   |   |             | 59    |   |              | 27   |   |               | 77   |   |               | 173  |   |                  | 1 |           |  |  | 174
|                                 |  |                   |      |   |             |       |   |              |      |   |               |      |   |               |      |   |                  |   |           |   |  |    
|Total held-to-maturity           |  | $                 | 10   |   |             | 59    |   |              | 27   |   |               | 417  |   |               | 513  |   |                  | 1 |           |  |  | 514
|                                 |  |                   |      |   |             |       |   |              |      |   |               |      |   |               |      |   |                  |   |           |   |  |    
|Weighted average yield:          |  |                   |      |   |             |       |   |              |      |   |               |      |   |               |      |   |                  |   |           |   |  |    
|State and political subdivisions |  |                   |     |   |             |      |   |              |     |   |               | 3.69 | % |               | 3.69 | % |                  |   |           |   |  |    
|Mortgage-backed securities       |  |                   | 7.86 | % |             | 7.03  | % |              | 7.19 | % |               | 5.91 | % |               | 6.60 | % |                  |   |           |   |  |    
|                                 |  |                   |      |   |             |       |   |              |      |   |               |      |   |               |      |   |                  |   |           |   |  |    
|Total held-to-maturity           |  |                   | 7.86 | % |             | 7.03  | % |              | 7.19 | % |               | 4.10 | % |               | 4.67 | % |                  |   |           |   |  |    
|                                 |  |                   |      |   |             |       |   |              |      |   |               |      |   |               |      |   |                  |   |           |   |  |    

The fair value and amortized cost for securities available-for-sale at December 31, 2006, by
contractual maturity are presented below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations without prepayment penalties.



|                                                               |  |                   |   |             |        |   |              |        |        |               |         |   |           |         |   |                  |       |               |       |  |        
|-------------------------------------------------------------- |  | ----------------- | - | ----------- | ------ | - | ------------ | ------ | ------ | ------------- | ------- | - | --------- | ------- | - | ---------------- | ----- | ------------- | ----- |  | -------
|                                                               |  | December 31, 2006
|                                                               |  | 1 yearor less     |   | 1 to 5years |        |   | 5 to 10years |        |        | After 10years |         |   | FairValue |         |   | Gross Unrealized |       | Amortizedcost
|(Dollars in thousands)                                         |  |                   |   |             |        |   | Gains        |        | Losses |              
|Available-for-sale:                                            |  |                   |   |             |        |   |              |        |        |               |         |   |           |         |   |                  |       |               |       |  |        
|U.S. government agencies, excluding mortgage-backed securities |  | $                 |  |             | 43,412 |   |              | 37,409 |        |               | 19,287  |   |           | 100,108 |   |                  | 194   |               | 809   |  | 100,723
|State and political subdivisions                               |  |                   |  |             | 511    |   |              | 3,362  |        |               | 45,645  |   |           | 49,518  |   |                  | 655   |               | 69    |  | 48,932 
|Corporate securities                                           |  |                   |  |             |       |   |              | 3,449  |        |               | 7,137   |   |           | 10,586  |   |                  | 51    |               | 170   |  | 10,705 
|Collateralized mortgage obligations                            |  |                   |  |             |       |   |              | 1,518  |        |               | 13,195  |   |           | 14,713  |   |                  | 34    |               | 300   |  | 14,979 
|Mortgage-backed securities                                     |  |                   |  |             | 16,701 |   |              | 35,320 |        |               | 74,478  |   |           | 126,499 |   |                  | 204   |               | 3,682 |  | 129,977
|                                                               |  |                   |   |             |        |   |              |        |        |               |         |   |           |         |   |                  |       |               |       |  |        
|Total available-for-sale                                       |  | $                 |  |             | 60,624 |   |              | 81,058 |        |               | 159,742 |   |           | 301,424 |   |                  | 1,138 |               | 5,030 |  | 305,316
|                                                               |  |                   |   |             |        |   |              |        |        |               |         |   |           |         |   |                  |       |               |       |  |        
|Weighted average yield:                                        |  |                   |   |             |        |   |              |        |        |               |         |   |           |         |   |                  |       |               |       |  |        
|U.S. government agencies, excluding mortgage-backed securities |  |                   |  |             | 3.98   | % |              | 4.92   | %      |               | 7.19    | % |           | 4.94    | % |                  |       |               |       |  |        
|State and political subdivisions                               |  |                   |  |             |       |   |              | 4.19   | %      |               | 6.05    | % |           | 6.04    | % |                  |       |               |       |  |        
|Corporate securities                                           |  |                   |  |             |       |   |              | 6.53   | %      |               | 7.15    | % |           | 6.95    | % |                  |       |               |       |  |        
|Collateralized mortgage obligations                            |  |                   |  |             |       |   |              | 3.88   | %      |               | 4.87    | % |           | 4.77    | % |                  |       |               |       |  |        
|Mortgage-backed securities                                     |  |                   |  |             | 3.68   | % |              | 3.66   | %      |               | 4.82    | % |           | 4.34    | % |                  |       |               |       |  |        
|                                                               |  |                   |   |             |        |   |              |        |        |               |         |   |           |         |   |                  |       |               |       |  |        
|Total available-for-sale                                       |  |                   |  |             | 3.86   | % |              | 4.39   | %      |               | 5.57    | % |           | 4.93    | % |                  |       |               |       |  |        
|                                                               |  |                   |   |             |        |   |              |        |        |               |         |   |           |         |   |                  |       |               |       |  |        



60



---

##### Table of Contents

On a quarterly basis, the Company makes an assessment to determine whether there have been events or
economic circumstances to indicate that a security on which there is an unrealized loss is other-than-temporarily impaired. The Company considers many factors including the severity and duration of the impairment; the intent and ability of the
Company to hold the security for a period of time sufficient for a recovery in value; recent events specific to the issuer or industry; external credit ratings and recent downgrades. Securities on which there is an unrealized loss that is deemed to
be other-than-temporary are written down to fair value with the write-down recorded as a realized loss in securities gains (losses).

Gross
unrealized losses on securities at December 31, 2007 were primarily attributable to interest rate changes. The Company has reviewed these securities and does not consider them other-than-temporarily impaired. The composition of securities with
an unrealized loss position at December 31, 2007 and 2006 is shown below including the securities with an unrealized loss of less than twelve months and twelve months or longer.



|                                                                |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      
|--------------------------------------------------------------- |  | ------------------- | ------ | ------------------- | --- | --------- | ------- | ---------------- | ----- | --------- | ------- | ---------------- | -----
|                                                                |  | Less than 12 months |        | 12 months or longer |     | Total    
|(Dollars in thousands)                                          |  | FairValue           |        | UnrealizedLosses    |     | FairValue |         | UnrealizedLosses |       | FairValue |         | UnrealizedLosses
|December 31, 2007:                                              |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      
|U.S. government agencies, excluding mortgage- backed securities |  | $                   | 16,939 |                     | 5   |           | 14,436  |                  | 49    |           | 31,375  |                  | 54   
|State and political subdivisions                                |  |                     | 11,737 |                     | 221 |           | 5,098   |                  | 99    |           | 16,835  |                  | 320  
|Corporate securities                                            |  |                     | 3,396  |                     | 118 |           |        |                  |      |           | 3,396   |                  | 118  
|Collateralized mortgage obligations                             |  |                     |       |                     |    |           | 8,311   |                  | 189   |           | 8,311   |                  | 189  
|Mortgage-backed securities                                      |  |                     | 9,907  |                     | 37  |           | 80,103  |                  | 1,733 |           | 90,010  |                  | 1,770
|                                                                |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      
|Total                                                           |  | $                   | 41,979 |                     | 381 |           | 107,948 |                  | 2,070 |           | 149,927 |                  | 2,451
|                                                                |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      



|                                                                |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      
|--------------------------------------------------------------- |  | ------------------- | ------ | ------------------- | --- | --------- | ------- | ---------------- | ----- | --------- | ------- | ---------------- | -----
|                                                                |  | Less than 12 months |        | 12 months or longer |     | Total    
|(Dollars in thousands)                                          |  | FairValue           |        | UnrealizedLosses    |     | FairValue |         | UnrealizedLosses |       | FairValue |         | UnrealizedLosses
|December 31, 2006:                                              |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      
|U.S. government agencies, excluding mortgage- backed securities |  | $                   | 24,378 |                     | 38  |           | 48,749  |                  | 771   |           | 73,127  |                  | 809  
|State and political subdivisions                                |  |                     | 5,646  |                     | 51  |           | 902     |                  | 18    |           | 6,548   |                  | 69   
|Corporate securities                                            |  |                     | 5,107  |                     | 143 |           | 981     |                  | 27    |           | 6,088   |                  | 170  
|Collateralized mortgage obligations                             |  |                     |       |                     |    |           | 10,110  |                  | 300   |           | 10,110  |                  | 300  
|Mortgage-backed securities                                      |  |                     |       |                     |    |           | 108,082 |                  | 3,682 |           | 108,082 |                  | 3,682
|                                                                |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      
|Total                                                           |  | $                   | 35,131 |                     | 232 |           | 168,824 |                  | 4,798 |           | 203,955 |                  | 5,030
|                                                                |  |                     |        |                     |     |           |         |                  |       |           |         |                  |      

Included in other assets is stock in the Federal Home Loan Bank (FHLB) of Atlanta.
FHLB stock is carried at cost, has no contractual maturity, has no quoted fair value, and no ready market exists. The investment in the stock is required of every member of the FHLB system. The investment in the stock was $4.9 million and $5.4
million at December 31, 2007 and 2006, respectively.



61



---

##### Table of Contents

NOTE 3: LOANS, NET OF UNEARNED INCOME



|                                        |  |             |         |   |      |         |  
|--------------------------------------- |  | ----------- | ------- | - | ---- | ------- | -
|                                        |  | December 31 |        
|(Dollars in thousands)                  |  | 2007        |         |   | 2006 |        
|Commercial, financial, and agricultural |  | $           | 62,478  |   |      | 52,923  |  
|Leasescommercial                       |  |             | 486     |   |      | 761     |  
|Real estateconstruction:               |  |             |         |   |      |         |  
|Commercial                              |  |             | 7,901   |   |      | 4,684   |  
|Residential                             |  |             | 11,370  |   |      | 9,912   |  
|Real estatemortgage:                   |  |             |         |   |      |         |  
|Commercial                              |  |             | 161,703 |   |      | 142,092 |  
|Residential                             |  |             | 67,246  |   |      | 62,596  |  
|Consumer installment                    |  |             | 11,539  |   |      | 9,349   |  
|                                        |  |             |         |   |      |         |  
|Total loans                             |  |             | 322,723 |   |      | 282,317 |  
|Less: Unearned income                   |  |             | (312    | ) |      | (334    | )
|                                        |  |             |         |   |      |         |  
|Loans, net of unearned income           |  | $           | 322,411 |   |      | 281,983 |  
|                                        |  |             |         |   |      |         |  

During 2007 and 2006, certain executive officers and directors of the Company and the Bank,
including companies with which they are associated, were loan customers of the Bank. Total loans outstanding to these persons at December 31, 2007 and 2006 amounted to $8.9 million and $7.1 million, respectively. The change from 2006 to 2007
reflects payments of $6.9 million and advances of $8.7 million. In managements opinion, these loans were made in the ordinary course of business at normal credit terms, including interest rate and collateral requirements, and do not represent
more than normal credit risk.

At December 31, 2007 and 2006, nonaccrual loans amounted to $447 thousand and $72 thousand,
respectively. For the years ended December 31, 2007, 2006, and 2005, gross interest income of $15 thousand, $4 thousand, and $36 thousand, respectively, would have been recorded if all nonaccrual loans had been performing in accordance with
their original terms and if they had been outstanding throughout the entire period, or since origination held for part of the period.

At
December 31, 2007 and 2006, the Company had no impaired loans. For the years ended December 31, 2007 and 2006, there was no average recorded investment in impaired loans. For the year ended December 31, 2005, the average recorded
investment in impaired loans was $86 thousand. The Company did not recognize any interest income on impaired loans for the years ended December 31, 2007, 2006, and 2005.

NOTE 4: ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses for the years ended
December 31, 2007, 2006 and 2005, is presented below.



|                               |  |                         |       |   |      |       |   |      |       |  
|------------------------------ |  | ----------------------- | ----- | - | ---- | ----- | - | ---- | ----- | -
|                               |  | Years ended December 31 |      
|(Dollars in thousands)         |  | 2007                    |       |   | 2006 |       |   | 2005 |      
|Balance at beginning of period |  | $                       | 4,044 |   |      | 3,843 |   |      | 3,456 |  
|Charge-offs                    |  |                         | (250  | ) |      | (189  | ) |      | (356  | )
|Recoveries                     |  |                         | 288   |   |      | 60    |   |      | 258   |  
|                               |  |                         |       |   |      |       |   |      |       |  
|Net (charge-offs) recoveries   |  |                         | 38    |   |      | (129  | ) |      | (98   | )
|Provision for loan losses      |  |                         | 23    |   |      | 330   |   |      | 485   |  
|                               |  |                         |       |   |      |       |   |      |       |  
|Ending balance                 |  | $                       | 4,105 |   |      | 4,044 |   |      | 3,843 |  
|                               |  |                         |       |   |      |       |   |      |       |  



62



---

##### Table of Contents

NOTE 5: PREMISES AND EQUIPMENT

Premises and equipment at December 31, 2007 and 2006 is presented below.



|                                   |  |             |        |   |      |        |  
|---------------------------------- |  | ----------- | ------ | - | ---- | ------ | -
|                                   |  | December 31 |       
|(Dollars in thousands)             |  | 2007        |        |   | 2006 |       
|Land                               |  | $           | 3,075  |   |      | 2,605  |  
|Buildings                          |  |             | 6,109  |   |      | 5,941  |  
|Furniture, fixtures, and equipment |  |             | 3,699  |   |      | 3,401  |  
|                                   |  |             |        |   |      |        |  
|Total premises and equipment       |  |             | 12,883 |   |      | 11,947 |  
|Less: Accumulated depreciation     |  |             | (6,460 | ) |      | (6,151 | )
|                                   |  |             |        |   |      |        |  
|Premises and Equipment, net        |  | $           | 6,423  |   |      | 5,796  |  
|                                   |  |             |        |   |      |        |  

NOTE 6: DEPOSITS

At December 31, 2007 and 2006, the composition of total deposits is presented below.



|                                                                    |  |             |         |      |        
|------------------------------------------------------------------- |  | ----------- | ------- | ---- | -------
|                                                                    |  | December 31
|(Dollars in thousands)                                              |  | 2007        |         | 2006
|Non-interest bearing demand                                         |  | $           | 70,241  |      | 79,102 
|NOW                                                                 |  |             | 53,557  |      | 58,942 
|Money market                                                        |  |             | 119,198 |      | 119,370
|Savings                                                             |  |             | 18,271  |      | 19,157 
|Certificates of deposit under $100,0000                             |  |             | 88,967  |      | 82,790 
|Certificates of deposit and other time deposits of $100,000 or more |  |             | 142,351 |      | 110,287
|                                                                    |  |             |         |      |        
|Total deposits                                                      |  | $           | 492,585 |      | 469,648
|                                                                    |  |             |         |      |        

At December 31, 2007, the scheduled maturities of certificates of deposit and other time
deposits of $100,000 or more is presented below.



|                                                      |  |                   |        
|----------------------------------------------------- |  | ----------------- | -------
|(Dollars in thousands)                                |  | December 31, 2007
|2008                                                  |  | $                 | 102,933
|2009                                                  |  |                   | 35,331 
|2010                                                  |  |                   | 1,173  
|2011                                                  |  |                   | 1,745  
|2012                                                  |  |                   | 1,169  
|2013 and after                                        |  |                   |       
|                                                      |  |                   |        
|Total CDs and other time deposits of $100,000 or more |  | $                 | 142,351
|                                                      |  |                   |        

During 2007 and 2006, certain executive officers and directors of the Company and Bank, including
companies with which they are associated, were deposit customers of the Bank. Total deposits for these persons at December 31, 2007 and 2006 amounted to $16.9 million and $14.1 million, respectively.



63



---

##### Table of Contents

NOTE 7: SHORT-TERM BORROWINGS



|                                                                            |  |        |        |      |      |   |        |      |        |  |      |        |  |      |       |  |      |  
|--------------------------------------------------------------------------- |  | ------ | ------ | ---- | ---- | - | ------ | ---- | ------ |  | ---- | ------ |  | ---- | ----- |  | ---- | -
|                                                                            |  | 2007   |        |      | 2006 |   |        | 2005 |       
|(Dollars in thousands)                                                      |  | Amount |        | Rate |      |   | Amount |      | Rate   |  |      | Amount |  | Rate |      
|Federal funds purchased and securities sold under agreements to repurchase: |  |        |        |      |      |   |        |      |        |  |      |        |  |      |       |  |      |  
|As of December 31                                                           |  | $      | 24,247 |      | 3.76 | % |        | $    | 14,401 |  | 5.28 | %      |  | $    | 1,731 |  | 3.91 | %
|Average during the year                                                     |  |        | 11,536 |      | 4.73 |   |        |      | 6,817  |  | 4.77 |        |  |      | 2,502 |  | 3.18 |  
|Maximum outstanding at any month-end                                        |  |        | 24,247 |      |      |   |        |      | 14,401 |  |      |        |  |      | 4,078 |  |      |  
|Other short-term borrowings:                                                |  |        |        |      |      |   |        |      |        |  |      |        |  |      |       |  |      |  
|As of December 31                                                           |  | $      |       |      |     | % |        | $    | 10,000 |  | 5.52 | %      |  | $    |      |  |     | %
|Average during the year                                                     |  |        | 1,096  |      | 5.44 |   |        |      | 1,534  |  | 5.58 |        |  |      |      |  |     |  
|Maximum outstanding at any month-end                                        |  |        | 10,000 |      |      |   |        |      | 10,000 |  |      |        |  |      |      |  |      |  

Federal funds purchased represent unsecured overnight borrowings from other financial institutions
by the Bank. The Bank had available federal fund lines totaling $44.0 million with $8.7 million outstanding at December 31, 2007.

Securities sold under agreements to repurchase represent short-term borrowings with maturities less than one year collateralized by a portion of the Companys securities portfolio. Securities with an aggregate carrying value of $16.4
million and $11.9 million at December 31, 2007 and 2006, respectively, were pledged to secure securities sold under agreements to repurchase.

Other short-term borrowings include FHLB advances with an original maturity of one year or less. FHLB advances are collateralized by securities from the Companys securities portfolio and a blanket lien on certain qualifying
single-family loans held in the Companys loan portfolio. At December 31, 2007 there were no other short-term borrowings outstanding.

NOTE 8:
LONG-TERM DEBT

At December 31, 2007 and 2006, the composition of long-term debt is presented below.



|                                                          |  |        |         |                   |      |   |        |   |                   |  |      |  
|--------------------------------------------------------- |  | ------ | ------- | ----------------- | ---- | - | ------ | - | ----------------- |  | ---- | -
|                                                          |  | 2007   |         |                   | 2006 |  
|(Dollars in thousands)                                    |  | Amount |         | WeightedAvg. Rate |      |   | Amount |   | WeightedAvg. Rate | 
|FHLB advances:                                            |  |        |         |                   |      |   |        |   |                   |  |      |  
|Fixed Rate, due 2008 to 2017                              |  | $      | 169     |                   | 6.64 | % |        | $ | 10,187            |  | 5.40 | %
|ConvertibleLIBOR based, due 2008 to 2015                 |  |        | 83,000  |                   | 4.10 |   |        |   | 73,000            |  | 4.10 |  
|                                                          |  |        |         |                   |      |   |        |   |                   |  |      |  
|Total FHLB advances                                       |  |        | 83,169  |                   | 4.11 |   |        |   | 83,187            |  | 4.26 |  
|Structured securities sold under agreements to repurchase |  |        | 25,000  |                   | 4.08 |   |        |   |                  |  |     |  
|Subordinated debentures                                   |  |        | 7,217   |                   | 7.88 |   |        |   | 7,217             |  | 8.38 |  
|                                                          |  |        |         |                   |      |   |        |   |                   |  |      |  
|Total long-term debt                                      |  | $      | 115,386 |                   | 4.34 | % |        | $ | 90,404            |  | 4.59 | %
|                                                          |  |        |         |                   |      |   |        |   |                   |  |      |  

Long-term debt consists of FHLB advances with original maturities greater than one year,
structured securities sold under agreements to repurchase, and subordinated debentures related to trust preferred securities. At December 31, 2007 and 2006, respectively, the Bank had $83.2 million of long-term FHLB advances.



64



---

##### Table of Contents

At December 31, 2007, the Bank had long-term debt in the form of structured securities sold under
agreements to repurchases with maturities exceeding one year of $25.0 million. The long-term structured securities sold under agreements to repurchase are callable by the issuer and therefore could mature earlier than the stated maturity date.
According to the contractual terms, $20.0 million is callable in 2008 and $5.0 million is callable in 2009. Securities with an aggregate carrying value of $29.9 million at December 31, 2007 were pledged to secure structured securities sold
under agreements to repurchase.

The Company formed Auburn National Bancorporation Capital Trust I (Trust), a wholly-owned
statutory business trust, in 2003. The Trust issued $7.0 million of trust preferred securities that were sold to third parties. The proceeds from the sale of the trust preferred securities were used to purchase subordinated debentures of $7.2
million from the Company, which are presented as long-term debt in the consolidated balance sheets and qualify for inclusion in Tier 1 capital for regulatory capital purposes, subject to certain limitations. The debentures mature on
December 31, 2033 and may not be redeemed, except under limited circumstances, until December 31, 2008.

The following is a
schedule of annual maturities of long-term debt:



|                                                          |  |      |        |      |    |      |        |      |       |      |        |            |        |       |        
|--------------------------------------------------------- |  | ---- | ------ | ---- | -- | ---- | ------ | ---- | ----- | ---- | ------ | ---------- | ------ | ----- | -------
|(Dollars in thousands)                                    |  | 2008 |        | 2009 |    | 2010 |        | 2011 |       | 2012 |        | Thereafter |        | Total
|FHLB advances                                             |  | $    | 10,018 |      | 18 |      | 10,018 |      | 18    |      | 20,000 |            | 43,097 |       | 83,169 
|Structured securities sold under agreements to repurchase |  |      |       |      |   |      |       |      | 5,000 |      | 5,000  |            | 15,000 |       | 25,000 
|Subordinated debentures                                   |  |      |       |      |   |      |       |      |      |      |       |            | 7,217  |       | 7,217  
|                                                          |  |      |        |      |    |      |        |      |       |      |        |            |        |       |        
|Total long-term debt                                      |  | $    | 10,018 |      | 18 |      | 10,018 |      | 5,018 |      | 25,000 |            | 65,314 |       | 115,386
|                                                          |  |      |        |      |    |      |        |      |       |      |        |            |        |       |        

NOTE 9: OTHER COMPREHENSIVE INCOME (LOSS)

Comprehensive income is defined as the change in equity from all transactions other than those with shareholders, and it includes net earnings and other
comprehensive income (loss). Other comprehensive income (loss) for the years ended December 31, 2007, 2006, and 2005, is presented below.



|                                                                      |  |               |        |   |                      |        |   |                  |        |  
|--------------------------------------------------------------------- |  | ------------- | ------ | - | -------------------- | ------ | - | ---------------- | ------ | -
|(In thousands)                                                        |  | Pre-taxamount |        |   | Tax (expense)benefit |        |   | Net oftax amount |       
|2007:                                                                 |  |               |        |   |                      |        |   |                  |        |  
|Unrealized net holding gain on securities                             |  | $             | 3,483  |   |                      | (1,393 | ) |                  | 2,090  |  
|Reclassification adjustment for realized (gains) losses on securities |  |               | (253   | ) |                      | 101    |   |                  | (152   | )
|                                                                      |  |               |        |   |                      |        |   |                  |        |  
|Other comprehensive income                                            |  | $             | 3,230  |   |                      | (1,292 | ) |                  | 1,938  |  
|                                                                      |  |               |        |   |                      |        |   |                  |        |  
|2006:                                                                 |  |               |        |   |                      |        |   |                  |        |  
|Unrealized net holding gain on securities                             |  | $             | 2,746  |   |                      | (1,098 | ) |                  | 1,648  |  
|Net gain on cash flow hedge derivative                                |  |               | 8      |   |                      | (3     | ) |                  | 5      |  
|Reclassification adjustment for realized (gains) losses on securities |  |               | (10    | ) |                      | 4      |   |                  | (6     | )
|                                                                      |  |               |        |   |                      |        |   |                  |        |  
|Other comprehensive income                                            |  | $             | 2,744  |   |                      | (1,097 | ) |                  | 1,647  |  
|                                                                      |  |               |        |   |                      |        |   |                  |        |  
|2005:                                                                 |  |               |        |   |                      |        |   |                  |        |  
|Unrealized net holding loss on securities                             |  |               | (6,231 | ) |                      | 2,492  |   |                  | (3,739 | )
|Net gain on cash flow hedge derivative                                |  |               | 208    |   |                      | (83    | ) |                  | 125    |  
|Reclassification adjustment for realized (gains) losses on securities |  |               | (11    | ) |                      | 4      |   |                  | (7     | )
|                                                                      |  |               |        |   |                      |        |   |                  |        |  
|Other comprehensive loss                                              |  | $             | (6,034 | ) |                      | 2,413  |   |                  | (3,621 | )
|                                                                      |  |               |        |   |                      |        |   |                  |        |  



65



---

##### Table of Contents

NOTE 10: INCOME TAXES

The aggregate amount of income tax expense (benefit) included in the consolidated statements of earnings and in the consolidated statements of stockholders equity for the years ended December 31, 2007,
2006, and 2005 is presented below.



|                                                                        |  |                         |       |      |       |      |        |  
|----------------------------------------------------------------------- |  | ----------------------- | ----- | ---- | ----- | ---- | ------ | -
|                                                                        |  | Years ended December 31 |      
|(Dollars in thousands)                                                  |  | 2007                    |       | 2006 |       | 2005 |       
|Earnings from continuing operations                                     |  | $                       | 2,240 |      | 2,312 |      | 2,209  |  
|Stockholders equity, for accumulated other comprehensive income (loss) |  |                         | 1,292 |      | 1,097 |      | (2,413 | )
|                                                                        |  |                         |       |      |       |      |        |  
|Total                                                                   |  | $                       | 3,532 |      | 3,409 |      | (204   | )
|                                                                        |  |                         |       |      |       |      |        |  

For the years ended December 31, 2007, 2006, and 2005 the components of income tax expense
from continuing operations are presented below.



|                            |  |                         |       |   |      |       |   |      |        |  
|--------------------------- |  | ----------------------- | ----- | - | ---- | ----- | - | ---- | ------ | -
|                            |  | Years ended December 31 |      
|(Dollars in thousands)      |  | 2007                    |       |   | 2006 |       |   | 2005 |       
|Current income taxes:       |  |                         |       |   |      |       |   |      |        |  
|Federal                     |  | $                       | 2,078 |   |      | 2,305 |   |      | 3,409  |  
|State                       |  |                         | 97    |   |      | 396   |   |      | 440    |  
|                            |  |                         |       |   |      |       |   |      |        |  
|Total current income taxes  |  |                         | 2,175 |   |      | 2,701 |   |      | 3,849  |  
|                            |  |                         |       |   |      |       |   |      |        |  
|Deferred income taxes:      |  |                         |       |   |      |       |   |      |        |  
|Federal                     |  |                         | (82   | ) |      | (343  | ) |      | (1,481 | )
|State                       |  |                         | 147   |   |      | (46   | ) |      | (159   | )
|                            |  |                         |       |   |      |       |   |      |        |  
|Total deferred income taxes |  |                         | 65    |   |      | (389  | ) |      | (1,640 | )
|                            |  |                         |       |   |      |       |   |      |        |  
|Total income taxes          |  | $                       | 2,240 |   |      | 2,312 |   |      | 2,209  |  
|                            |  |                         |       |   |      |       |   |      |        |  

Total income tax expense differs from the amounts computed by applying the statutory federal
income tax rate of 34% to earnings before income taxes. A reconciliation of the differences for the years ended December 31, 2007, 2006, and 2005, is presented below.



|                                              |  |        |       |   |                           |      |   |        |       |   |                           |      |   |        |       |   |                           |      |  
|--------------------------------------------- |  | ------ | ----- | - | ------------------------- | ---- | - | ------ | ----- | - | ------------------------- | ---- | - | ------ | ----- | - | ------------------------- | ---- | -
|                                              |  | 2007   |       |   | 2006                      |      |   | 2005   |      
|(Dollars in thousands)                        |  | Amount |       |   | Percent ofpre-taxearnings |      |   | Amount |       |   | Percent ofpre-taxearnings |      |   | Amount |       |   | Percent ofpre-taxearnings |     
|Earnings before income taxes                  |  | $      | 9,158 |   |                           |      |   |        | 8,897 |   |                           |      |   |        | 8,679 |   |                           |      |  
|                                              |  |        |       |   |                           |      |   |        |       |   |                           |      |   |        |       |   |                           |      |  
|Income taxes at statutory rate                |  |        | 3,114 |   |                           | 34.0 | % |        | 3,025 |   |                           | 34.0 |   |        | 2,951 |   |                           | 34.0 |  
|Tax-exempt interest                           |  |        | (625  | ) |                           | (6.8 | ) |        | (594  | ) |                           | (6.7 | ) |        | (582  | ) |                           | (6.7 | )
|State income taxes, net of federal tax effect |  |        | 161   |   |                           | 1.8  |   |        | 231   |   |                           | 2.6  |   |        | 185   |   |                           | 2.1  |  
|Low-income housing credit                     |  |        | (228  | ) |                           | (2.5 | ) |        | (228  | ) |                           | (2.6 | ) |        | (228  | ) |                           | (2.6 | )
|Bank owned life insurance                     |  |        | (186  | ) |                           | (2.0 | ) |        | (152  | ) |                           | (1.7 | ) |        | (156  | ) |                           | (0.0 | )
|Other                                         |  |        | 4     |   |                           | 0.0  |   |        | 30    |   |                           | 0.3  |   |        | 39    |   |                           | 0.4  |  
|                                              |  |        |       |   |                           |      |   |        |       |   |                           |      |   |        |       |   |                           |      |  
|Total income tax expense                      |  | $      | 2,240 |   |                           | 24.5 | % |        | 2,312 |   |                           | 26.0 |   |        | 2,209 |   |                           | 25.5 |  
|                                              |  |        |       |   |                           |      |   |        |       |   |                           |      |   |        |       |   |                           |      |  



66



---

##### Table of Contents

The tax effects of temporary differences that give rise to significant portions of the deferred tax
assets and deferred tax liabilities at December 31, 2007 and 2006 are presented below:



|                                 |  |             |       |      |      
|-------------------------------- |  | ----------- | ----- | ---- | -----
|                                 |  | December 31
|(Dollars in thousands)           |  | 2007        |       | 2006
|Deferred tax assets:             |  |             |       |      |      
|Allowance for loan losses        |  | $           | 1,515 |      | 1,557
|Principal amortization of leases |  |             | 2,905 |      | 2,804
|Unrealized loss on securities    |  |             | 265   |      | 1,557
|Other                            |  |             | 9     |      | 152  
|                                 |  |             |       |      |      
|Total deferred tax assets        |  |             | 4,694 |      | 6,070
|                                 |  |             |       |      |      
|Deferred tax liabilities:        |  |             |       |      |      
|Depreciation                     |  |             | 2,740 |      | 2,824
|Discount accretion               |  |             | 534   |      | 401  
|FHLB stock dividends             |  |             | 25    |      | 28   
|Prepaid expenses                 |  |             | 92    |      | 106  
|Deferred loan fees               |  |             | 57    |      | 84   
|Other                            |  |             | 91    |      | 115  
|                                 |  |             |       |      |      
|Total deferred tax liabilities   |  |             | 3,539 |      | 3,558
|                                 |  |             |       |      |      
|Net deferred tax asset           |  | $           | 1,155 |      | 2,512
|                                 |  |             |       |      |      

The change in the net deferred tax asset (liability) for the years ended December 31, 2007,
2006, and 2005, is presented below.



|                                                                 |  |                         |        |   |      |        |   |      |       |  
|---------------------------------------------------------------- |  | ----------------------- | ------ | - | ---- | ------ | - | ---- | ----- | -
|                                                                 |  | Years ended December 31 |       
|(Dollars in thousands)                                           |  | 2007                    |        |   | 2006 |        |   | 2005 |      
|Net deferred tax asset (liability):                              |  |                         |        |   |      |        |   |      |       |  
|Balance, beginning of year                                       |  | $                       | 2,512  |   |      | 3,220  |   |      | (833  | )
|Deferred tax (expense) benefit related to continuing operations  |  |                         | (65    | ) |      | 389    |   |      | 1,640 |  
|Stockholders equity, for accumulated other comprehensive income |  |                         | (1,292 | ) |      | (1,097 | ) |      | 2,413 |  
|                                                                 |  |                         |        |   |      |        |   |      |       |  
|Balance, end of year                                             |  | $                       | 1,155  |   |      | 2,512  |   |      | 3,220 |  
|                                                                 |  |                         |        |   |      |        |   |      |       |  

In assessing the realization of deferred tax assets, management considers whether it is more
likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary
differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income and
projection for future taxable income over the periods which the temporary differences resulting in the deferred tax assets are deductible, management believes it is more likely than not that the Company will realize the benefits of these deductible
differences.

In June 2006, the FASB issued FIN 48, which clarifies the accounting for uncertain income tax positions by providing guidance
on recognition, derecognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company adopted FIN 48 on January 1, 2007, and determined there was no need to make an adjustment
to retained earnings upon adoption of this Interpretation. As of January 1, 2007, the Company had $658 thousand of unrecognized tax benefits related to state income tax matters. During the fourth quarter of 2007, the Company recognized
previously unrecognized tax benefits upon settlement of an uncertain tax position related to state income taxes. As of December 31, 2007,



67



---

##### Table of Contents

the Company had no unrecognized tax benefits related to federal or state income tax matters. The Company does not anticipate any material increase or
decrease in unrecognized tax benefits during 2008 relative to any tax positions taken prior to December 31, 2007.

A reconciliation of
the change in unrecognized tax benefits from January 1, 2007, to December 31, 2007, is as follows:



|                                                                   |  |      |      |  
|------------------------------------------------------------------ |  | ---- | ---- | -
|(Dollars in thousands)                                             |  | 2007 |     
|Balance at beginning of year                                       |  | $    | 658  |  
|Increases (decreases) for tax positions relating to current period |  |      | 49   |  
|Increases (decreases) for tax positions relating to prior periods  |  |      | (378 | )
|Decreases related to settlements with taxing authorities           |  |      | (329 | )
|Reductions related to lapse of statute of limitations              |  |      |     |  
|                                                                   |  |      |      |  
|Balance at end of year                                             |  | $    |     |  
|                                                                   |  |      |      |  

As of December 31, 2007, the Company has accrued no interest and no penalties related to
uncertain tax positions. It is the Companys policy to recognize interest and penalties related to income tax matters in income tax expense.

The Company and its subsidiaries file a consolidated U.S. federal income tax return. The Company is currently open to audit under the statute of limitations by the Internal Revenue Service for the years ending December 31, 2004 through
2007. Except for the tax positions covered by the tax settlement described above, the Company is currently open to audit by the state of Alabama for the years ended December 31, 2003, through 2007.

NOTE 11: EMPLOYEE BENEFIT PLAN

The Company has a
401(k) Plan that covers substantially all employees. Participants may contribute up to 10% of eligible compensation subject to certain limits based on federal tax laws. The Companys matching contributions to the Plan are determined by the
board of directors. Participants become 20% vested in their accounts after two years of service and 100% vested after six years of service. Company matching contributions to the Plan were $109 thousand, $107 thousand, and $120 thousand for the years
ended December 31, 2007, 2006, and 2005, respectively, and are included in salaries and benefits expense.

NOTE 12: DERIVATIVE INSTRUMENTS

Financial derivatives are reported at fair value in other assets or other liabilities. The accounting for changes in the fair value of a
derivative depends on whether it has been designated and qualifies as part of a hedging relationship. For derivatives not designated as hedges, the gain or loss is recognized in current earnings. Beginning in 2006, the Company entered into interest
rate swaps (swaps) to facilitate customer transactions and meet their financing needs. Upon entering into these instruments to meet customer needs, the Company enters into offsetting positions in order to minimize the risk to the
Company. These swaps qualify as derivatives, but are not designated as hedging instruments.

Interest rate swap contracts involve the risk
of dealing with counterparties and their ability to meet contractual terms. When the fair value of a derivative instrument contract is positive, this generally indicates that the counter party or customer owes the Company, and results in credit risk
to the Company. When the fair value of a derivative instrument contract is negative, the Company owes the customer or counterparty and therefore, has no credit risk.



68



---

##### Table of Contents

A summary of the Companys interest rate swaps is presented below.



|                                   |  |                   |        |                     |      |  
|---------------------------------- |  | ----------------- | ------ | ------------------- | ---- | -
|                                   |  | December 31, 2007 |       
|(Dollars in thousands)             |  | NotionalAmount    |        | Estimatedfair value |     
|Interest rate swap agreements:     |  |                   |        |                     |      |  
|Pay fixed / receive variable swaps |  | $                 | 7,000  |                     | (625 | )
|Pay variable / receive fixed swaps |  |                   | 7,000  |                     | 625  |  
|                                   |  |                   |        |                     |      |  
|Total                              |  | $                 | 14,000 |                     |     |  
|                                   |  |                   |        |                     |      |  

In prior periods, the Company accounted for its only interest rate swap as a hedge of the cash
flows on variable-rate money market accounts. The interest rate swap was sold in August 2006, before its scheduled maturity in July 2007. There was not any material hedge ineffectiveness from this cash flow hedge recognized in the statements of
earnings for the years ended December 31, 2006 and 2005, respectively. Additionally, the sale of the interest rate swap did not have a material effect on the Companys consolidated financial statements.

NOTE 13: COMMITMENTS AND CONTINGENT LIABILITIES

Credit-Related
Financial Instruments

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

The Companys exposure to credit loss is represented by the
contractual amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments.

At December 31, 2007 and 2006, the following financial instruments were outstanding whose contract amount represents credit risk:



|                             |  |             |        |      |       
|---------------------------- |  | ----------- | ------ | ---- | ------
|                             |  | December 31
|(Dollars in thousands)       |  | 2007        |        | 2006
|Commitments to extend credit |  | $           | 54,460 |      | 51,666
|Standby letters of credit    |  |             | 10,055 |      | 10,612

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. The commitments for lines of credit may expire without being drawn upon. Therefore, total
commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on managements credit evaluation of the customer.

Standby letters of credit are conditional commitments issued by the Corporation to guarantee the performance of a customer to a third party. Those
letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the
same as that involved in extending loan facilities to customers. The Company holds various assets as collateral supporting those commitments for which collateral is deemed necessary. The Company has recorded a liability for the estimated fair value
of these standby letters of credit in the amount of $87 thousand and $104 thousand at December 31, 2007 and 2006, respectively.



69



---

##### Table of Contents

Other Commitments

Minimum lease payments under leases classified as operating leases due in each of the five years subsequent to December 31, 2007, are as follows: 2008, $221 thousand; 2009, $137 thousand; 2010, $110 thousand;
2011, $80 thousand; 2012, $38 thousand.

Contingent Liabilities

The Company and the Bank are involved in various legal proceedings, arising in connection with their business. In the opinion of management, based upon consultation with legal counsel, the ultimate resolution of these
proceeding will not have a material adverse affect upon the financial position or results of operations of the Company and Bank.

NOTE 14: FAIR VALUE OF
FINANCIAL INSTRUMENTS

SFAS No. 107, Disclosures about Fair Value of Financial Instruments (SFAS 107), requires
disclosure of fair value information about financial instruments, whether or not recognized on the face of the balance sheet, for which it is practicable to estimate that value. The assumptions used in the estimation of the fair value of the
Companys financial instruments are explained below. Where quoted market prices are not available, fair values are based on estimates using discounted cash flow and other valuation techniques. Discounted cash flows can be significantly affected
by the assumptions used, including the discount rate and estimates of future cash flows. The following fair value estimates cannot be substantiated by comparison to independent markets and should not be considered representative of the liquidation
value of the Companys financial instruments, but rather a goodfaith estimate of the fair value of financial instruments held by the Company. SFAS 107 excludes certain financial instruments and all nonfinancial instruments from its
disclosure requirements.

The following methods and assumptions were used by the Company in estimating the fair value of its financial
instruments:

Cash and cash equivalents

Due to their short-term nature, the carrying amounts reported in the balance sheet are assumed to approximate fair value for these assets. For purposes of disclosure, cash equivalents include federal funds sold and
other short-term investments.

Securities

The fair values of securities are based primarily upon quoted market prices. In some instances, for securities that are not widely traded, market quotes for comparable securities were used.

Loans, including loans held for sale

The fair value of loans is calculated using discounted cash flows. The discount rates used to determine the present value of the loan portfolio are estimated market discount rates that reflect the credit and interest rate risk inherent in
the loan portfolio. The estimated maturities are based on the Companys historical experience with repayments adjusted to estimate the effect of current market conditions. The carrying amount of accrued interest approximates its fair value. The
fair value of loans held for sale is estimated using market values.

Deposits

The fair values disclosed for demand deposits, such as interest and noninterest checking, NOW accounts, savings and certain types of money market
accounts, are by definition, equal to the amount



70



---

##### Table of Contents

payable on demand at the reporting date (i.e., their carrying amount). The carrying amounts of variable-rate, fixed-term money market accounts and
certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using discounted cash flows. The discount rates used are based on estimated market rates for deposits of
similar remaining maturities.

Short-term borrowings

The fair values of federal funds purchased, securities sold under agreements to repurchase, and other shortterm borrowings approximate their
carrying value.

Longterm debt

The fair value of the Companys fixed rate longterm debt is estimated using discounted cash flows based on estimated current market rates for similar types of borrowing arrangements. The carrying amount of
the Companys variable rate longterm debt approximates its fair value.

The carrying value and related estimated fair value of
the Companys financial instruments at December 31, 2007 and 2006 are presented below.



|                                            |  |                |         |                     |   |                |  |                     |         |  |   |        
|------------------------------------------- |  | -------------- | ------- | ------------------- | - | -------------- |  | ------------------- | ------- |  | - | -------
|                                            |  | 2007           |         | 2006               
|(Dollars in thousands)                      |  | Carryingamount |         | Estimatedfair value |   | Carryingamount |  | Estimatedfair value
|Financial Assets:                           |  |                |         |                     |   |                |  |                     |         |  |   |        
|Cash and cash equivalents                   |  | $              | 13,498  |                     | $ | 13,498         |  | $                   | 17,026  |  | $ | 17,026 
|Securities                                  |  |                | 318,373 |                     |   | 318,373        |  |                     | 301,937 |  |   | 301,938
|Loans, net of allowance for loan losses (1) |  |                | 321,284 |                     |   | 322,739        |  |                     | 281,048 |  |   | 278,616
|Financial Liabilities:                      |  |                |         |                     |   |                |  |                     |         |  |   |        
|Deposits                                    |  | $              | 492,585 |                     | $ | 491,423        |  | $                   | 469,648 |  | $ | 447,256
|Short-term borrowings                       |  |                | 24,247  |                     |   | 24,247         |  |                     | 24,401  |  |   | 24,401 
|Long-term debt                              |  |                | 115,386 |                     |   | 114,236        |  |                     | 90,404  |  |   | 88,343 



|(1) | includes loans held for sale
|--- | ----------------------------

NOTE 15: REGULATORY RESTRICTIONS AND
CAPITAL RATIOS

The Company and Bank are subject to various regulatory capital requirements administered by federal banking agencies.
Failure to meet minimum capital requirements can initiate certain mandatory  and possibly additional discretionary  actions by regulators that, if undertaken, could have a material effect on the consolidated financial statements. Under
capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines that involve quantitative measures of the Companys and Banks assets, liabilities, and
certain offbalance sheet items as calculated under regulatory accounting practices. The Companys and Banks capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk
weightings, and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined in
the regulations) to riskweighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined). Management believes, as of December 31, 2007, that the Company and Bank meet all capital adequacy requirements to
which they are subject.

As of December 31, 2007, the Bank is well capitalized under the regulatory framework for prompt
corrective action. To be categorized as well capitalized, the Bank must maintain minimum total riskbased, Tier I riskbased, and Tier I leverage ratios as set forth in the table. Management is not aware of any conditions or
events since that notification that management believes have changed the Banks capital category.



71



---

##### Table of Contents

The actual capital amounts and ratios and the aforementioned minimums as of December 31, 2007 and
2006 are presented below.



|                               |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|------------------------------ |  | ------ | ------ | ----- | ----- | - | ------------------------------------ | - | ------ | ----------------------------- | ---- | ------ |  | ----- | ------ |  | ----- | -
|                               |  |        |        |       |       |   | Minimum for capitaladequacy purposes |   |        | Minimum to bewell capitalized |     
|                               |  | Actual |        |       |      
|(Dollars in thousands)         |  | Amount |        | Ratio |       |   | Amount                               |   | Ratio  |                               |      | Amount |  | Ratio |       
|At December 31, 2007:          |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Leverage                       |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Auburn National Bancorporation |  | $      | 60,521 |       | 9.02  | % |                                      | $ | 26,872 |                               | 4.00 | %      |  |       | N/A    |  | N/A   |  
|AuburnBank                     |  |        | 55,570 |       | 8.34  |   |                                      |   | 26,655 |                               | 4.00 |        |  | $     | 33,318 |  | 5.00  | %
|Tier 1 Capital                 |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Auburn National Bancorporation |  | $      | 60,521 |       | 14.74 | % |                                      | $ | 16,422 |                               | 4.00 | %      |  |       | N/A    |  | N/A   |  
|AuburnBank                     |  |        | 55,570 |       | 13.69 |   |                                      |   | 16,240 |                               | 4.00 |        |  | $     | 24,360 |  | 6.00  | %
|Total Risk-Based Capital       |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Auburn National Bancorporation |  | $      | 64,627 |       | 15.74 | % |                                      | $ | 32,844 |                               | 8.00 | %      |  |       | N/A    |  | N/A   |  
|AuburnBank                     |  |        | 59,676 |       | 14.70 |   |                                      |   | 32,480 |                               | 8.00 |        |  | $     | 40,600 |  | 10.00 | %
|At December 31, 2006:          |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Leverage                       |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Auburn National Bancorporation |  | $      | 57,868 |       | 9.22  | % |                                      | $ | 25,102 |                               | 4.00 | %      |  |       | N/A    |  | N/A   |  
|AuburnBank                     |  |        | 53,024 |       | 8.51  |   |                                      |   | 24,936 |                               | 4.00 |        |  | $     | 31,170 |  | 5.00  | %
|Tier 1 Capital                 |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Auburn National Bancorporation |  | $      | 57,868 |       | 15.59 | % |                                      | $ | 14,850 |                               | 4.00 | %      |  |       | N/A    |  | N/A   |  
|AuburnBank                     |  |        | 53,024 |       | 14.44 |   |                                      |   | 14,684 |                               | 4.00 |        |  | $     | 22,026 |  | 6.00  | %
|Total Risk-Based Capital       |  |        |        |       |       |   |                                      |   |        |                               |      |        |  |       |        |  |       |  
|Auburn National Bancorporation |  | $      | 61,912 |       | 16.68 | % |                                      | $ | 29,700 |                               | 8.00 | %      |  |       | N/A    |  | N/A   |  
|AuburnBank                     |  |        | 57,068 |       | 15.55 |   |                                      |   | 29,368 |                               | 8.00 |        |  | $     | 36,710 |  | 10.00 | %

Dividends paid by the Bank are a principal source of funds available to the Company for payment of
dividends to its stockholders and for other needs. Applicable federal and state statutes and regulations impose restrictions on the amounts of dividends that may be declared by the subsidiary bank. State statutes restrict the Bank from declaring
dividends in excess of the sum of the current years earnings plus the retained net earnings from the preceding two years without prior approval. In addition to the formal statutes and regulations, regulatory authorities also consider the
adequacy of the Banks total capital in relation to its assets, deposits, and other such items. Capital adequacy considerations could further limit the availability of dividends from the Bank. At December 31, 2007, the Bank could have
declared additional dividends of approximately $6.1 million without prior approval of regulatory authorities. As a result of this limitation, approximately $44.3 million of the Companys investment in the Bank was restricted from transfer in
the form of dividends.



72



---

##### Table of Contents

NOTE 16: AUBURN NATIONAL BANCORPORATION (PARENT COMPANY)

The Parent Companys condensed balance sheet and related condensed statements of earnings and cash flows are as follows:

CONDENSED BALANCE SHEETS



|                                           |  |             |        |      |       
|------------------------------------------ |  | ----------- | ------ | ---- | ------
|                                           |  | December 31
|(Dollars in thousands)                     |  | 2007        |        | 2006
|Assets:                                    |  |             |        |      |       
|Cash and due from banks                    |  | $           | 1,271  |      | 1,321 
|Investment in bank subsidiary              |  |             | 55,389 |      | 50,896
|Premises and Equipment                     |  |             | 4,103  |      | 3,614 
|Other assets                               |  |             | 347    |      | 438   
|                                           |  |             |        |      |       
|Total assets                               |  | $           | 61,110 |      | 56,269
|                                           |  |             |        |      |       
|Liabilities:                               |  |             |        |      |       
|Accrued expenses and other liabilities     |  | $           | 875    |      | 634   
|Long-term debt                             |  |             | 7,217  |      | 7,217 
|                                           |  |             |        |      |       
|Total liabilities                          |  |             | 8,092  |      | 7,851 
|Stockholders equity                       |  |             | 53,018 |      | 48,418
|                                           |  |             |        |      |       
|Total liabilities and stockholders equity |  | $           | 61,110 |      | 56,269
|                                           |  |             |        |      |       

CONDENSED STATEMENTS OF EARNINGS



|                                                                                           |  |                         |       |   |      |       |   |      |       |  
|------------------------------------------------------------------------------------------ |  | ----------------------- | ----- | - | ---- | ----- | - | ---- | ----- | -
|                                                                                           |  | Years ended December 31 |      
|(Dollars in thousands)                                                                     |  | 2007                    |       |   | 2006 |       |   | 2005 |      
|Income:                                                                                    |  |                         |       |   |      |       |   |      |       |  
|Dividends from bank subsidiary                                                             |  | $                       | 4,753 |   |      | 6,934 |   |      | 3,199 |  
|Interest on bank deposits                                                                  |  |                         |      |   |      |      |   |      | 9     |  
|Noninterest income                                                                         |  |                         | 463   |   |      | 387   |   |      | 380   |  
|                                                                                           |  |                         |       |   |      |       |   |      |       |  
|Total income                                                                               |  |                         | 5,216 |   |      | 7,321 |   |      | 3,588 |  
|                                                                                           |  |                         |       |   |      |       |   |      |       |  
|Expense:                                                                                   |  |                         |       |   |      |       |   |      |       |  
|Interest                                                                                   |  |                         | 583   |   |      | 560   |   |      | 429   |  
|Non-interest                                                                               |  |                         | 494   |   |      | 437   |   |      | 436   |  
|                                                                                           |  |                         |       |   |      |       |   |      |       |  
|Total expense                                                                              |  |                         | 1,077 |   |      | 997   |   |      | 865   |  
|                                                                                           |  |                         |       |   |      |       |   |      |       |  
|Earnings before income tax benefit and equity in undistributed earnings of bank subsidiary |  |                         | 4,139 |   |      | 6,324 |   |      | 2,723 |  
|Income tax benefit                                                                         |  |                         | (224  | ) |      | (234  | ) |      | (182  | )
|                                                                                           |  |                         |       |   |      |       |   |      |       |  
|Earnings before equity in undistributed earnings bank subsidiary                           |  |                         | 4,363 |   |      | 6,558 |   |      | 2,905 |  
|Equity in undistributed earnings of bank subsidiary                                        |  |                         | 2,555 |   |      | 27    |   |      | 3,565 |  
|                                                                                           |  |                         |       |   |      |       |   |      |       |  
|Net Earnings                                                                               |  | $                       | 6,918 |   |      | 6,585 |   |      | 6,470 |  
|                                                                                           |  |                         |       |   |      |       |   |      |       |  



73



---

##### Table of Contents

CONDENSED STATEMENTS OF CASH FLOWS



|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|----------------------------------------------------------------------------------- |  | ----------------------- | ------ | - | ---- | ------ | - | ---- | ------ | -
|                                                                                    |  | Years ended December 31 |       
|(Dollars in thousands)                                                              |  | 2007                    |        |   | 2006 |        |   | 2005 |       
|Cash flows from operating activities:                                               |  |                         |        |   |      |        |   |      |        |  
|Net earnings                                                                        |  | $                       | 6,918  |   |      | 6,585  |   |      | 6,470  |  
|Adjustments to reconcile net earnings to net cash provided by operating activities: |  |                         |        |   |      |        |   |      |        |  
|Depreciation and amortization                                                       |  |                         | 116    |   |      | 114    |   |      | 109    |  
|Decrease (increase) in other assets                                                 |  |                         | 91     |   |      | (8     | ) |      | (204   | )
|Increase in other liabilities                                                       |  |                         | 241    |   |      | 186    |   |      | 190    |  
|Equity in undistributed earnings of bank subsidiary                                 |  |                         | (2,555 | ) |      | (27    | ) |      | (3,565 | )
|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|Net cash provided by operating activities                                           |  |                         | 4,811  |   |      | 6,850  |   |      | 3,000  |  
|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|Cash flows from investing activities:                                               |  |                         |        |   |      |        |   |      |        |  
|Purchases of premises and equipment                                                 |  |                         | (605   | ) |      | (2,491 | ) |      | (15    | )
|Cash dividend to bank subsidiary                                                    |  |                         |       |   |      |       |   |      | (1,000 | )
|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|Net cash used by investing activities                                               |  |                         | (605   | ) |      | (2,491 | ) |      | (1,015 | )
|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|Cash flows from financing activities:                                               |  |                         |        |   |      |        |   |      |        |  
|Stock repurchases                                                                   |  |                         | (1,613 | ) |      | (1,378 | ) |      | (1,202 | )
|Proceeds from sale of treasury stock                                                |  |                         |       |   |      | 27     |   |      | 23     |  
|Dividends paid                                                                      |  |                         | (2,643 | ) |      | (2,417 | ) |      | (2,220 | )
|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|Net cash used in financing activities                                               |  |                         | (4,256 | ) |      | (3,768 | ) |      | (3,399 | )
|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|Net change in cash and cash equivalents                                             |  |                         | (50    | ) |      | 591    |   |      | (1,414 | )
|Cash and cash equivalents at beginning of period                                    |  |                         | 1,321  |   |      | 730    |   |      | 2,144  |  
|                                                                                    |  |                         |        |   |      |        |   |      |        |  
|Cash and cash equivalents at end of period                                          |  | $                       | 1,271  |   |      | 1,321  |   |      | 730    |  
|                                                                                    |  |                         |        |   |      |        |   |      |        |  



74



---

##### Table of Contents

PART III



|ITEM 10. | DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|-------- | ------------------------------------------------------

Information required by this item is set forth under the headings Proposal One: Election of DirectorsInformation about Nominees for Directors, and Executive Officers, Additional Information Concerning the
Companys Board of Directors and Committees, Executive Compensation, Audit Committee Report and Compliance with Section 16(a) of the Securities Exchange Act of 1934 in the Proxy Statement, and is
incorporated herein by reference.

The Board of Directors has adopted a Code of Conduct and Ethics applicable to the Companys
directors, officers and employees, including the Companys principal executive officer, principal financial and principal accounting officer and other senior financial officers. The Code of Conduct and Ethics, as well as the charters for the
Audit Committee, Compensation Committee, and the Nominating and Corporate Governance Committee, can be found by clicking the heading About Us on the Companys website, www.auburnbank.com, and then clicking on
Corporate Governance. In addition, this information is available in print to any shareholder who requests it. Written requests for a copy of the Companys Code of Conduct or the Audit Committee, Compensation Committee, or Nominating
and Corporate Governance Committee Charters may be sent to Auburn National Bancorporation, Inc., 100 N. Gay Street, Auburn, Alabama 36830, Attention: Marla Kickliter, Senior Vice President of Compliance and Internal Audit. Requests may also be made
via telephone by contacting Marla Kickliter, Senior Vice President of Compliance and Internal Audit, or Laura Carrington, Vice President of Human Resources, at (334) 821-9200. As additional corporate governance standards are adopted, they will be
disclosed on an ongoing basis on the Companys website.



|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------

Information required by
this item is set forth under the headings Additional Information Concerning the Companys Board of Directors and Committees  Board Compensation, Compensation Discussion and Analysis, Executive Officers,
and Compensation Committee Report in the Proxy Statement, and is incorporated herein by reference.



|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | ----------------------------------------------------------------------------------------------

Information required by this item is set forth under the headings Proposal One: Election of DirectorsInformation about Nominees for Directors
and Executive Officers and Stock Ownership by Certain Persons in the Proxy Statement, and is incorporated herein by reference.

As of December 31, 2007 the Company had no compensation plans under which equity securities of the Company are authorized for issuance.

The Companys Long Term Incentive Plan expired on May 10, 2004. No new plans have been issued.



|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE
|-------- | ------------------------------------------------------------------------

Information required by this item is set forth under the headings Additional Information Concerning the Companys Board of Directors and Committees  Committees of the Board of Directors 
Independent Directors Committee and Certain Transactions and Business Relationships in the Proxy Statement, and is incorporated herein by reference.



|ITEM 14. | PRINCIPAL ACCOUNTANT FEES AND SERVICES
|-------- | --------------------------------------

Information
required by this item is set forth under the heading Independent Public Accountants in the Proxy Statement, and is incorporated herein by reference.



75



---

##### Table of Contents

PART IV



|ITEM 15. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|-------- | ------------------------------------------



|(a) | List of all Financial Statements
|--- | --------------------------------

The following
consolidated financial statements and report of independent registered public accounting firm of the Company are included in this Annual Report on Form 10-K:

Report of Independent Registered Public Accounting Firm

Consolidated Balance Sheets as of December 31, 2007
and 2006

Consolidated Statements of Earnings for the years ended December 31, 2007, 2006, and 2005

Consolidated Statements of Stockholders Equity and Comprehensive Income for the years ended December 31, 2007, 2006, and 2005

Consolidated Statements of Cash Flows for the years ended December 31, 2007, 2006, and 2005

Notes to the Consolidated Financial Statements



|(b) | Exhibits
|--- | --------



|      |  |                                                                                                                                                                                                                                                                                                                                                                                                           
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1.  |  | Certificate of Incorporation of Auburn National Bancorporation, Inc. (incorporated by reference from Registrants Form 10-Q dated June 20, 2002
(File No. 000-26486)).                                                                                                                                                                                                                                    
|      | 
|3.2.  |  | Amended and Restated Bylaws of Auburn National Bancorporation, Inc., adopted as of November 13, 2007.                                                                                                                                                                                                                                                                                                     
|      | 
|4.1   |  | Junior Subordinated Indenture, dated as of November 4, 2003, between Auburn National Bancorporation, Inc. and Wilmington Trust Company, as trustee
(incorporated by reference from Registrants Form 10-Q dated November 14, 2003 (File No. 000-26486)).                                                                                                                                                  
|      | 
|4.2   |  | Amended and Restated Trust Agreement, dated as of November 4, 2003, among Auburn National Bancorporation, Inc., as Depositor, Wilmington Trust
Company, as Property Trustee, Wilmington Trust Company, as Delaware Trustee and the Administrative Trustees named therein, as Administrative Trustees (incorporated by reference from Registrants Form 10-Q dated November 14, 2003 (File No.
000-26486)).
|      | 
|4.3   |  | Guarantee Agreement dated as of November 4, 2003, between Auburn National Bancorporation, Inc., as Guarantor, and Wilmington Trust Company, as
Guarantee Trustee (incorporated by reference from Registrants Form 10-Q dated November 14, 2003 (File No. 000-26486)).                                                                                                                                    
|      | 
|10.2. |  | Lease and Equipment Purchase Agreement, dated September 15, 1987 (incorporated by reference from Registrants Registration Statement on Form
SB-2 (File No. 33-86180)).                                                                                                                                                                                                                                   
|      | 
|21.1  |  | Subsidiaries of Registrant                                                                                                                                                                                                                                                                                                                                                                                
|      | 
|23.1  |  | Consent of Independent Registered Public Accounting Firm                                                                                                                                                                                                                                                                                                                                                  
|      | 
|31.1  |  | Certification signed by the Chief Executive Officer pursuant to SEC Rule 13a-14(a).                                                                                                                                                                                                                                                                                                                       
|      | 
|31.2  |  | Certification signed by the Director of Financial Operations pursuant to SEC Rule 13a-14(a).                                                                                                                                                                                                                                                                                                              
|      | 
|32.1  |  | Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant To Section 906 of the Sarbanes-Oxley Act of 2002 by E.L. Spencer, Jr.,
President, Chief Executive Officer and Chairman of the Board.                                                                                                                                                                                                
|      | 
|32.2  |  | Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant To Section 906 of the Sarbanes-Oxley Act of 2002 by David A. Hedges, VP,
Controller and Chief Financial Officer.                                                                                                                                                                                                                    





|(c) | Financial Statement Schedules
|--- | -----------------------------

All financial statement
schedules required pursuant to this item were either included in the financial information set forth in (a) above or are inapplicable and therefore have been omitted.



76



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Auburn, State of Alabama, on the 31stday of March, 2008.



AUBURN NATIONAL BANCORPORATION, INC.(Registrant)By:

/S/ E. L. SPENCER, JR.E. L. Spencer, Jr.President


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been
signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.



|                        |  |                                                                                         |  |               
|----------------------- |  | --------------------------------------------------------------------------------------- |  | --------------
|Signature               |  | Title                                                                                   |  | Date          
|                        |  |                                                                                        
|/S/ E. L. SPENCER, JR   |  | President, CEO and Chairman of the Board (Principal Executive Officer)                  |  | March 31, 2008
|E. L. Spencer, Jr.      |  |                                                                                        
|                        |  |                                                                                        
|/S/ DAVID A. HEDGES     |  | VP, Controller and Chief Financial Officer (Principal Financial and Accounting Officer) |  | March 31, 2008
|David A. Hedges         |  |                                                                                        
|                        |  |                                                                                        
|/S/ ROBERT W. DUMAS     |  | Director                                                                                |  | March 31, 2008
|Robert W. Dumas         |  |                                                                                        
|                        |  |                                                                                        
|/S/ TERRY W. ANDRUS     |  | Director                                                                                |  | March 31, 2008
|Terry W. Andrus         |  |                                                                                         |  |               
|                        |  |                                                                                        
|/S/ DAVID E. HOUSEL     |  | Director                                                                                |  | March 31, 2008
|David E. Housel         |  |                                                                                        
|                        |  |                                                                                        
|/S/ WILLIAM F. HAM, JR. |  | Director                                                                                |  | March 31, 2008
|William F. Ham, Jr.     |  |                                                                                        



77